BODI The Beachbody Company, Inc. - Class A Common Stock
$6,33
Prezzo · Ago 19, 2026
Fondamentali al Ago 10, 2026
Intervallo 52 sett.
$4–$17
18% of range
Rating Analisti
BUY
10 analysts
Prezzo Obiettivo
$17
+169% upside
P/E (TTM)
-25.3
ROE
-11.1%
Margine di Profitto Netto
-1.1%
BODI Snapshot del titolo Prezzo, capitalizzazione di mercato, P/E, EPS, ROE, debito/capitale proprio, intervallo 52 settimane
Prezzo
$6.33
Capitalizzazione di Mercato
—
P/E (TTM)
-25.3
EPS (TTM)
$-0.41
Ricavi (TTM)
$252M
Rendimento div.
—
ROE
-11.1%
D/E Debito/Patrimonio
0.8
Intervallo 52 sett.
$4 – $17
BODI Grafico del prezzo delle azioni OHLCV giornaliero con indicatori tecnici — panoramica, zoom e personalizza la tua visualizzazione
Configure
Performance decennale Andamento di ricavi, utile netto, margini e EPS
Ricavi e Utile Netto
$252M
2019-12-31
→
2025-12-31
EPS
$-0.41
2019-12-31
→
2025-12-31
Flusso di cassa libero
$17M
2021-12-31
→
2025-12-31
Margini
-1.1%
2021-12-31
→
2025-12-31
Valutazione Rapporti P/E, P/S, P/B, EV/EBITDA — il titolo è costoso o economico?
Metrica
Tendenza 5 anni
BODI
Mediana dei peer
P/E (TTM)
-25.3
14.3
Redditività Margini lordi, operativi e netti; ROE, ROA, ROIC
Metrica
Tendenza 5 anni
BODI
Mediana dei peer
Gross Margin (Margine lordo)
73.0%
70.7%
Operating Margin (Margine Operativo)
2.2%
—
Net Profit Margin (Margine di Profitto Netto)
-1.1%
2.2%
ROA
-1.8%
2.9%
ROE
-11.1%
18.7%
ROIC
10.5%
—
Salute finanziaria Debito, liquidità, solvibilità — solidità del bilancio
Metrica
Tendenza 5 anni
BODI
Mediana dei peer
Debt / Equity (Debito / Patrimonio Netto)
0.8
29.7
Current Ratio (Rapporto corrente)
0.7
0.8
Quick Ratio
0.5
—
Crescita Crescita di ricavi, EPS e utile netto: YoY, CAGR 3Y, CAGR 5Y
Metrica
Tendenza 5 anni
BODI
Mediana dei peer
Revenue YoY (Ricavi YoY)
-39.9%
—
Revenue CAGR 3Y (CAGR Ricavi 3Y)
-28.6%
—
Revenue CAGR 5Y (CAGR Ricavi 5Y)
-21.9%
—
Efficienza del Capitale Rotazione delle attività, rotazione delle scorte, rotazione dei crediti
Metrica
Tendenza 5 anni
BODI
Mediana dei peer
BODI Consenso degli analisti Opinioni degli analisti, sia rialziste che ribassiste, target price a 12 mesi, potenziale di rialzo
COMPRA
10 analisti
- Acquisto forte 2 20,0%
- Compra 6 60,0%
- Mantieni 2 20,0%
- Vendi 0 0,0%
- Vendita forte 0 0,0%
Target Price a 12 Mesi
4 analisti · 2026-08-19
Mediana
$18.50
Media
$17.00
← Sotto tutti i target
$6.33
Basso
$9.00
Alto
$22.00
Target mediano
$18.50
+192,5%
Target medio
$17.00
+168,8%
Cronologia utili EPS effettivo vs stima, surprise %, tasso di superamento, data prossimi utili
Sorpresa media
0.56%
| Periodo | EPS Actual | EPS Stimato | Sorpresa |
|---|---|---|---|
| 30 Giugno 2026 | $0.05 | $-0.21 | 0.26% |
| 31 Marzo 2026 | $0.30 | $-0.18 | 0.48% |
| 31 Dicembre 2025 | $0.71 | $-0.15 | 0.86% |
| 30 Settembre 2025 | $0.51 | $-0.46 | 0.97% |
| 30 Giugno 2025 | $-0.85 | $-0.99 | 0.14% |
| 31 Marzo 2025 | $-0.84 | $-1.47 | 0.63% |
Confronto Peer (GICS sub-settore industriale) Metriche chiave rispetto ai pari del settore
| Ticker | Capitalizzazione di Mercato | P/E | Rev YoY | Margine Netto | ROE | Margine lordo |
|---|---|---|---|---|---|---|
| BODI | — | -25.3 | -39.9% | -1.1% | -11.1% | 73.0% |
| WW | — | 3.9 | -11.7% | — | — | — |
| RGS | $54M | 0.5 | 3.5% | 58.8% | 97.9% | — |
| XWEL | — | -0.1 | -13.8% | — | — | — |
| SCI | $10.89B | 20.5 | 2.9% | 12.6% | 32.7% | 26.5% |
Fondamentali Completi Tutte le metriche per anno — conto economico, stato patrimoniale, rendiconto finanziario
Conto Economico 18
| Metrica | Tendenza | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $252M | $419M | $527M | $692M | $874M | $864M | $756M | |
| Cost of Revenue | $68M | $131M | $204M | $323M | $329M | $250M | $210M | |
| Gross Profit | $184M | $287M | $323M | $370M | $545M | $614M | $545M | |
| R&D Expense | $2M | $2M | $3M | $4M | $5M | $5M | $5M | |
| SG&A Expense | $40M | $49M | $58M | $78M | $80M | $65M | $57M | |
| Operating Expenses | $178M | $354M | $464M | $573M | $842M | $620M | $527M | |
| Operating Income | $6M | $-66M | $-141M | $-203M | $-297M | $-6M | $19M | |
| Interest Expense | $5M | $7M | $9M | $3M | $536.0K | $527.0K | $790.0K | |
| Interest Income | $1M | $1M | $2M | · | · | · | · | |
| Other Non-op | $859.0K | $3M | $2M | $958.0K | $3M | $666.0K | $813.0K | |
| Pretax Income | $-3M | $-71M | $-153M | $-197M | $-244M | $-6M | $19M | |
| Income Tax | $125.0K | $239.0K | $37.0K | $-3M | $-16M | $15M | $-13M | |
| Net Income | $-3M | $-72M | $-153M | $-194M | $-228M | $-21M | $32M | |
| EPS (Basic) | $-0.41 | $-10.51 | $-24.47 | $-31.58 | $-0.83 | $-0.09 | $0.14 | |
| EPS (Diluted) | $-0.41 | $-10.51 | $-24.47 | $-31.58 | $-0.83 | $-0.09 | $0.12 | |
| Shares (Basic) | 6,971,000 | 6,818,000 | 6,239,000 | 6,150,000 | 275,359,000 | 239,540,000 | 236,256,000 | |
| Shares (Diluted) | 6,971,000 | 6,818,000 | 6,239,000 | 6,150,000 | 275,359,000 | 239,540,000 | 276,090,000 | |
| EBITDA | $14M | $-35M | $-101M | · | $-238M | · | · |
Stato Patrimoniale 27
| Metrica | Tendenza | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $39M | $20M | $33M | $80M | $104M | $57M | $42M | |
| Receivables | $1M | $1M | $1M | $866.0K | $1M | $855.0K | · | |
| Inventory | $9M | $16M | $25M | $54M | $133M | $65M | · | |
| Prepaid Expense | $7M | $9M | $11M | $13M | $16M | $9M | · | |
| Other Current Assets | $4M | $29M | $46M | $39M | $44M | $38M | · | |
| Current Assets | $64M | $79M | $119M | $186M | $299M | $169M | · | |
| PP&E (Net) | $9M | $13M | $45M | $74M | $113M | $80M | · | |
| PP&E (Gross) | $121M | $142M | $266M | $277M | $295M | $259M | · | |
| Accum. Depreciation | $112M | $129M | $221M | $203M | $182M | $179M | · | |
| Goodwill | $65M | $65M | $85M | $125M | $125M | $19M | $8M | |
| Intangibles | · | $0 | $0 | $8M | $46M | $21M | · | |
| Other Non-current Assets | $2M | $3M | $3M | $10M | $8M | $14M | · | |
| Total Assets | $147M | $175M | $277M | $443M | $638M | $356M | · | |
| Accounts Payable | $5M | $10M | $11M | $18M | $48M | $29M | · | |
| Accrued Liabilities | $18M | $25M | $42M | $64M | $75M | $80M | · | |
| Current Liabilities | $87M | $128M | $165M | $185M | $236M | $220M | · | |
| Deferred Tax | · | $1.0K | $10.0K | $181.0K | $3M | $4M | · | |
| Other Non-current Liabilities | $6M | $7M | $6M | $4M | $8M | $2M | · | |
| Total Liabilities | $116M | $146M | $194M | $232M | $252M | $257M | · | |
| Long-term Debt | $25M | $22M | $35M | $49M | · | · | · | |
| Total Debt | $24M | $19M | $30M | · | · | · | · | |
| Common Stock | · | · | · | · | · | $24.0K | · | |
| Paid-in Capital | $678M | $672M | $655M | $631M | $610M | $96M | · | |
| Retained Earnings | $-646M | $-644M | $-572M | $-419M | $-225M | $3M | · | |
| AOCI | $-47.0K | $-49.0K | $-23.0K | $37.0K | $-21.0K | $-202.0K | · | |
| Stockholders' Equity | $31M | $28M | $83M | $212M | $385M | $99M | $87M | |
| Liabilities + Equity | $147M | $175M | $277M | $443M | $638M | $356M | · |
Flusso di cassa 16
| Metrica | Tendenza | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| D&A | $9M | $31M | $40M | $75M | $60M | $44M | $45M | |
| Stock-based Comp | $6M | $17M | $24M | $18M | $16M | $5M | $4M | |
| Deferred Tax | $0 | $5.0K | $191.0K | $3M | $16M | $-16M | $-14M | |
| Amort. of Intangibles | · | · | $5M | $18M | $11M | $4M | $2M | |
| Restructuring | $2M | $8M | $6M | $10M | · | · | · | |
| Other Non-cash | $10M | $26M | $66M | · | $-47M | · | · | |
| Operating Cash Flow | $22M | $3M | $-23M | $-47M | $-215M | $61M | $42M | |
| CapEx | $4M | $5M | $7M | $26M | $78M | $38M | $24M | |
| Investing Cash Flow | $-4M | $1M | $-11M | $-26M | $-125M | $-47M | $-30M | |
| Stock Issued | · | · | $5M | · | · | · | · | |
| Net Stock Activity | · | · | $5M | · | · | · | · | |
| Financing Cash Flow | $1M | $-16M | $-14M | $48M | $391M | $165.0K | $-32M | |
| Net Change in Cash | $19M | $-13M | $-47M | $-27M | $50M | $15M | $-20M | |
| Taxes Paid | · | $232.0K | $11.0K | $389.0K | · | · | · | |
| Free Cash Flow | $17M | $-2M | $-29M | · | $-293M | · | · | |
| Levered FCF | $12M | $-9M | $-38M | · | $-294M | · | · |
Redditività 8
| Metrica | Tendenza | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Gross Margin | 73.0% | 68.6% | 61.3% | · | 62.4% | · | · | |
| Operating Margin | 2.2% | -15.8% | -26.8% | · | -34.0% | · | · | |
| Net Margin | -1.1% | -17.1% | -29.0% | · | -26.1% | · | · | |
| Pretax Margin | -1.1% | -17.1% | -28.9% | · | -27.9% | · | · | |
| EBITDA Margin | 5.6% | -8.3% | -19.2% | · | -27.2% | · | · | |
| ROA | -1.8% | -31.7% | -42.4% | · | -46.0% | · | · | |
| ROE | -11.1% | -165.6% | -136.4% | · | -50.1% | · | · | |
| ROIC | 10.5% | -140.3% | -125.6% | · | -72.2% | · | · |
Liquidità e Solvibilità 5
| Metrica | Tendenza | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.7 | 0.6 | 0.7 | · | 1.3 | 3.2 | · | |
| Quick Ratio | 0.5 | 0.2 | 0.2 | · | 0.4 | 2.6 | · | |
| Debt / Equity | 0.8 | 0.7 | 0.4 | · | · | · | · | |
| LT Debt / Equity | 0.7 | 0.3 | 0.3 | · | · | · | · | |
| Interest Coverage | 1.1 | -9.6 | -15.9 | · | -554.7 | · | · |
Efficienza 3
| Metrica | Tendenza | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.6 | 1.9 | 1.5 | · | 1.8 | · | · | |
| Inventory Turnover | 5.3 | 6.4 | 5.2 | · | 3.3 | · | · | |
| Receivables Turnover | 194.6 | 308.1 | 493.5 | · | 840.0 | · | · |
Tassi di Crescita 3
| Metrica | Tendenza | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -39.9% | -20.5% | -23.8% | -20.8% | 1.2% | · | · | |
| Revenue CAGR 3Y | -28.6% | -21.7% | -15.2% | · | · | · | · | |
| Revenue CAGR 5Y | -21.9% | · | · | · | · | · | · |
Valutazione (TTM) 4
| Metrica | Tendenza | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $252M | $419M | $527M | $692M | $874M | $864M | · | |
| Net Income TTM | $-3M | $-72M | $-153M | $-194M | $-228M | $-21M | · | |
| P/E | -25.3 | -0.6 | -0.3 | -0.8 | -142.8 | · | · | |
| Earnings Yield | -4.0% | -170.9% | -295.2% | -120.1% | -0.70% | · | · |
Conto Economico 17
| Metrica | Tendenza | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $50M | $54M | $56M | $60M | $64M | $72M | $86M | $102M | $110M | $120M | $119M | $128M | $135M | $145M | $148M | $166M | |
| Cost of Revenue | $14M | $15M | $14M | $15M | $18M | $21M | $25M | $33M | $34M | $39M | $45M | $53M | $52M | $54M | $64M | $61M | |
| Gross Profit | $36M | $39M | $41M | $45M | $46M | $52M | $61M | $69M | $76M | $81M | $74M | $75M | $83M | $91M | $85M | $105M | |
| SG&A Expense | $9M | $8M | $7M | $10M | $12M | $12M | $12M | $12M | $12M | $13M | $14M | $15M | $12M | $18M | $19M | $20M | |
| Operating Expenses | $34M | $36M | $33M | $40M | $50M | $55M | $94M | $82M | $86M | $92M | $134M | $104M | $107M | $119M | $133M | $141M | |
| Operating Income | $2M | $3M | $8M | $5M | $-4M | $-4M | $-33M | $-13M | $-9M | $-11M | $-60M | $-29M | $-24M | $-27M | $-48M | $-36M | |
| Interest Expense | $1M | $1M | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | |
| Interest Income | $300.0K | $300.0K | $300.0K | $300.0K | $300.0K | $200.0K | $300.0K | $200.0K | $400.0K | $300.0K | · | · | · | · | · | · | |
| Other Non-op | $324.0K | $409.0K | $241.0K | $352.0K | $41.0K | $225.0K | $679.0K | $1M | $408.0K | $477.0K | $196.0K | $571.0K | $411.0K | $569.0K | $262.0K | $571.0K | |
| Pretax Income | $2M | $2M | $5M | $4M | $-6M | $-6M | $-35M | $-12M | $-11M | $-14M | $-65M | $-33M | $-26M | $-29M | $-46M | $-34M | |
| Income Tax | $118.0K | $32.0K | $28.0K | $-49.0K | $101.0K | $45.0K | $-5.0K | $115.0K | $67.0K | $62.0K | $-62.0K | $63.0K | $-12.0K | $48.0K | $-2M | $-549.0K | |
| Net Income | $1M | $2M | $5M | $4M | $-6M | $-6M | $-35M | $-12M | $-11M | $-14M | $-65M | $-33M | $-26M | $-29M | $-45M | $-34M | |
| EPS (Basic) | $0.19 | $0.32 | $0.77 | $0.51 | $-0.85 | $-0.84 | $-5.07 | $-1.75 | $-1.59 | $-2.10 | $-10.36 | $-5.29 | $-4.10 | $-4.72 | $-31.09 | $-0.11 | |
| EPS (Diluted) | $0.11 | $0.30 | $0.77 | $0.51 | $-0.85 | $-0.84 | $-5.07 | $-1.75 | $-1.59 | $-2.10 | $-10.36 | $-5.29 | $-4.10 | $-4.72 | $-31.09 | $-0.11 | |
| Shares (Basic) | 7,182,000 | 7,114,000 | -13,862,000 | 6,999,000 | 6,951,000 | 6,883,000 | -13,597,000 | 6,841,000 | 6,813,000 | 6,761,000 | -12,409,000 | 6,179,000 | 6,286,000 | 6,183,000 | -915,367,000 | 307,949,000 | |
| Shares (Diluted) | 7,905,000 | 7,569,000 | -13,909,000 | 7,046,000 | 6,951,000 | 6,883,000 | -13,597,000 | 6,841,000 | 6,813,000 | 6,761,000 | -12,409,000 | 6,179,000 | 6,286,000 | 6,183,000 | -915,367,000 | 307,949,000 | |
| EBITDA | $2M | $5M | · | $5M | $-4M | $-786.0K | · | $-13M | $-9M | $-5M | · | $-29M | $-24M | $-17M | · | $-36M |
Stato Patrimoniale 26
| Metrica | Tendenza | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $32M | $37M | $39M | $34M | $26M | $18M | $20M | $32M | $32M | $39M | $33M | $38M | $59M | $66M | $80M | $94M | |
| Receivables | $1M | $1M | $1M | $1M | $2M | $2M | $1M | $2M | $2M | $2M | $1M | $1M | $2M | $2M | $866.0K | $871.0K | |
| Inventory | $13M | $10M | $9M | $11M | $11M | $13M | $16M | $18M | $24M | $21M | $25M | $32M | $43M | $48M | $54M | $68M | |
| Prepaid Expense | $5M | $7M | $7M | $4M | $5M | $7M | $9M | $6M | $8M | $10M | $11M | $9M | $9M | $11M | $13M | $7M | |
| Other Current Assets | $3M | $4M | $4M | $7M | $11M | $19M | $29M | $35M | $36M | $42M | $46M | $48M | $49M | $46M | $39M | $41M | |
| Current Assets | $57M | $62M | $64M | $60M | $57M | $62M | $79M | $95M | $103M | $116M | $119M | $131M | $159M | $172M | $186M | $210M | |
| PP&E (Net) | $6M | $7M | $9M | $10M | $11M | $11M | $13M | $25M | $32M | $37M | $45M | $50M | $58M | $67M | $74M | $82M | |
| PP&E (Gross) | $112M | $118M | $121M | $122M | $138M | $141M | $142M | $253M | $260M | $263M | $266M | $266M | $266M | $266M | $277M | $277M | |
| Accum. Depreciation | $107M | $110M | $112M | $113M | $128M | $130M | $129M | $228M | $228M | $226M | $221M | $216M | $208M | $199M | $203M | $195M | |
| Goodwill | $65M | $65M | $65M | $65M | $65M | $65M | $65M | $85M | $85M | $85M | $85M | $125M | $125M | $125M | $125M | · | |
| Intangibles | · | · | · | · | · | · | · | · | · | · | $0 | $4M | $6M | $7M | $8M | · | |
| Other Non-current Assets | $1M | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $4M | $2M | $3M | $7M | $10M | $8M | $10M | $13M | |
| Total Assets | $137M | $143M | $147M | $146M | $146M | $153M | $175M | $225M | $245M | $263M | $277M | $347M | $391M | $416M | $443M | $499M | |
| Accounts Payable | $7M | $6M | $5M | $4M | $5M | $8M | $10M | $7M | $13M | $8M | $11M | $16M | $13M | $17M | $18M | $14M | |
| Accrued Liabilities | $13M | $14M | $18M | $23M | $21M | $20M | $25M | $38M | $36M | $41M | $42M | $46M | $49M | $55M | $64M | $72M | |
| Current Liabilities | $73M | $81M | $87M | $93M | $96M | $119M | $128M | $149M | $147M | $163M | $165M | $173M | $191M | $178M | $185M | $193M | |
| Deferred Tax | · | · | · | · | $0 | · | · | $0 | $0 | $0 | $10.0K | $60.0K | $137.0K | $172.0K | $181.0K | $1M | |
| Other Non-current Liabilities | $4M | $5M | $6M | $5M | $5M | $8M | $7M | $7M | $10M | $7M | $6M | $4M | $4M | $5M | $4M | $13M | |
| Total Liabilities | $99M | $109M | $116M | $122M | $126M | $129M | $146M | $167M | $178M | $190M | $194M | $206M | $224M | $226M | $232M | $246M | |
| Long-term Debt | $25M | $25M | $25M | $25M | $25M | $16M | $19M | $25M | $25M | $28M | $30M | $35M | $49M | $49M | $41M | $50M | |
| Total Debt | $24M | $24M | · | $23M | $23M | $16M | · | $22M | $21M | $25M | · | $29M | $42M | $42M | · | $41M | |
| Paid-in Capital | $680M | $679M | $678M | $676M | $675M | $673M | $672M | $667M | $664M | $659M | $655M | $648M | $642M | $638M | $631M | $626M | |
| Retained Earnings | $-643M | $-644M | $-646M | $-652M | $-655M | $-649M | $-644M | $-609M | $-597M | $-586M | $-572M | $-507M | $-474M | $-448M | $-419M | $-374M | |
| AOCI | $-35.0K | $-62.0K | $-47.0K | $-68.0K | $-64.0K | $-58.0K | $-49.0K | $33.0K | $11.0K | $15.0K | $-23.0K | $-195.0K | $-333.0K | $-187.0K | $37.0K | $349.0K | |
| Stockholders' Equity | $37M | $34M | $31M | $25M | $20M | $24M | $28M | $58M | $67M | $73M | $83M | $141M | $167M | $190M | $212M | $252M | |
| Liabilities + Equity | $137M | $143M | $147M | $146M | $146M | $153M | $175M | $225M | $245M | $263M | $277M | $347M | $391M | $416M | $443M | $499M |
Flusso di cassa 12
| Metrica | Tendenza | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $2M | $2M | $2M | $2M | $2M | $3M | $13M | $8M | $5M | $5M | $8M | $10M | $11M | $11M | $16M | $17M | |
| Stock-based Comp | $1M | $1M | $871.0K | $1M | $2M | $2M | $4M | $4M | $5M | $4M | $5M | $6M | $3M | $10M | $4M | $6M | |
| Restructuring | $0 | · | $0 | $-12.0K | $2M | · | $1M | $5M | $0 | $2M | $-53.0K | $1M | $-107.0K | $5M | $0 | $1M | |
| Other Non-cash | · | $-7M | · | · | · | $3M | · | · | · | $14M | · | · | · | $1M | · | · | |
| Operating Cash Flow | $-3M | $-1M | $5M | $10M | $4M | $2M | $-7M | $1M | $-925.0K | $9M | $-8M | $-216.0K | $-6M | $-8M | $-10M | $-4M | |
| CapEx | $760.0K | $684.0K | $701.0K | $1M | $2M | $694.0K | $568.0K | $1M | $1M | $2M | $1M | $469.0K | $2M | $3M | $3M | $4M | |
| Investing Cash Flow | $-760.0K | $-684.0K | $-701.0K | $-1M | $-2M | $-694.0K | $-568.0K | $-1M | $-1M | $4M | $-1M | $-5M | $-2M | $-3M | $-3M | $-4M | |
| Financing Cash Flow | $-32.0K | $-608.0K | $519.0K | $-274.0K | $5M | $-4M | $-4M | $-306.0K | $-4M | $-7M | $4M | $-15M | $41.0K | $-2M | $-722.0K | $46M | |
| Net Change in Cash | $-4M | $-2M | $5M | $8M | $7M | $-2M | $-12M | $-14.0K | $-7M | $6M | $-5M | $-20M | $-8M | $-14M | $-14M | $37M | |
| Taxes Paid | · | · | · | $16.0K | $-202.0K | $7.0K | · | $40.0K | $156.0K | $29.0K | $21.0K | $36.0K | $219.0K | $-265.0K | $24.0K | $55.0K | |
| Free Cash Flow | · | $-2M | · | · | · | $2M | · | · | · | $7M | · | · | · | $-11M | · | · | |
| Levered FCF | · | $-3M | · | · | · | $70.7K | · | · | · | $6M | · | · | · | $-14M | · | · |
Redditività 8
| Metrica | Tendenza | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 72.0% | 71.8% | · | 74.6% | 72.3% | 71.2% | · | 67.3% | 69.3% | 67.7% | · | 58.5% | 61.3% | 63.0% | · | 63.1% | |
| Operating Margin | 3.4% | 5.7% | · | 8.3% | -6.2% | -5.1% | · | -12.7% | -8.6% | -9.0% | · | -22.6% | -17.9% | -18.9% | · | -21.8% | |
| Net Margin | 2.8% | 4.2% | · | 6.0% | -9.2% | -7.9% | · | -11.8% | -9.9% | -11.8% | · | -25.5% | -19.1% | -20.1% | · | -20.4% | |
| Pretax Margin | 3.0% | 4.3% | · | 5.9% | -9.1% | -7.9% | · | -11.6% | -9.8% | -11.8% | · | -25.4% | -19.1% | -20.1% | · | -20.7% | |
| EBITDA Margin | 3.4% | 9.8% | · | 8.3% | -6.2% | -1.1% | · | -12.7% | -8.6% | -4.5% | · | -22.6% | -17.9% | -11.5% | · | -21.8% | |
| ROA | 0.98% | 1.6% | · | 1.9% | -3.0% | -2.8% | · | -4.2% | -3.4% | -4.2% | · | -7.7% | -5.8% | -6.1% | · | -5.0% | |
| ROE | 4.8% | 7.8% | · | 8.6% | -13.6% | -11.9% | · | -12.0% | -9.3% | -10.8% | · | -16.6% | -11.5% | -11.5% | · | -8.7% | |
| ROIC | 2.5% | 5.3% | · | 10.5% | -9.3% | -9.2% | · | -16.4% | -10.8% | -11.2% | · | -17.1% | -11.6% | -11.9% | · | -12.2% |
Liquidità e Solvibilità 5
| Metrica | Tendenza | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.8 | 0.8 | · | 0.6 | 0.6 | 0.5 | · | 0.6 | 0.7 | 0.7 | · | 0.8 | 0.8 | 1.0 | · | 1.1 | |
| Quick Ratio | 0.5 | 0.5 | · | 0.4 | 0.3 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.3 | 0.4 | · | 0.5 | |
| Debt / Equity | 0.6 | 0.7 | · | 1.0 | 1.2 | 0.7 | · | 0.4 | 0.3 | 0.3 | · | 0.2 | 0.3 | 0.2 | · | 0.2 | |
| LT Debt / Equity | 0.6 | 0.6 | · | 0.9 | 1.2 | 0.0 | · | 0.2 | 0.3 | 0.3 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | |
| Interest Coverage | 1.7 | 3.1 | · | 4.7 | -3.1 | -2.3 | · | -7.9 | -5.7 | -5.8 | · | -14.0 | -10.2 | -11.8 | · | -31.4 |
Efficienza 3
| Metrica | Tendenza | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.4 | 0.4 | · | 0.3 | 0.3 | 0.3 | · | 0.4 | 0.3 | 0.4 | · | 0.3 | 0.3 | 0.3 | · | 0.2 | |
| Inventory Turnover | 1.2 | 1.3 | · | 1.0 | 1.0 | 1.2 | · | 1.3 | 1.0 | 1.1 | · | 1.1 | 0.9 | 0.7 | · | 0.6 | |
| Receivables Turnover | 31.0 | 32.0 | · | 38.1 | 35.5 | 40.8 | · | 64.4 | 65.7 | 69.6 | · | 108.9 | 90.4 | 92.4 | · | 147.6 |
Valutazione (TTM) 4
| Metrica | Tendenza | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $228M | $250M | · | $298M | $349M | $405M | · | $461M | $493M | $528M | · | $574M | $625M | $689M | · | $752M | |
| Net Income TTM | $1M | $-6M | · | $-20M | $-35M | $-43M | · | $-70M | $-83M | $-102M | · | $-121M | $-131M | $-178M | · | $-189M | |
| P/E | 146.0 | -12.3 | · | -2.0 | -0.8 | -1.2 | · | -0.5 | -0.6 | -0.6 | · | -1.0 | -2.3 | -4.6 | · | -81.5 | |
| Earnings Yield | 0.68% | -8.1% | · | -49.5% | -122.1% | -83.9% | · | -187.6% | -155.2% | -168.8% | · | -96.4% | -43.3% | -21.6% | · | -1.2% |
Bilanci Conto economico, stato patrimoniale, flusso di cassa — annuale, ultimi 5 anni
Conto Economico
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Ricavi | $252M | $419M | $527M | $692M | $874M |
| Margine Lordo % | 73.0% | 68.6% | 61.3% | — | 62.4% |
| Margine Operativo % | 2.2% | -15.8% | -26.8% | — | -34.0% |
| Utile netto | $-3M | $-72M | $-153M | $-194M | $-228M |
| EPS Diluito | $-0.41 | $-10.51 | $-24.47 | $-31.58 | $-0.83 |
Stato Patrimoniale
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Debito / Patrimonio Netto | 0.8 | 0.7 | 0.4 | — | — |
| Rapporto corrente | 0.7 | 0.6 | 0.7 | — | 1.3 |
| Quick Ratio | 0.5 | 0.2 | 0.2 | — | 0.4 |
Flusso di cassa
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Flusso di cassa libero | $17M | $-2M | $-29M | — | $-293M |
Ultime notizie Notizie recenti che menzionano questa società
Le Mie Metriche La tua watchlist personale — righe selezionate da Fondamentali Completi
📊
Scegli le metriche che contano per te — fai clic sul ➕ accanto a qualsiasi riga nei Fondamentali Completi sopra.
La tua selezione è salvata e ti segue su tutti i ticker.
Proprietari istituzionali (13F) 58 filer · $17.2M totale · Aggiornato al 30 Giugno 2026
Istituzioni che segnalano il possesso di questo titolo nel loro Modulo SEC 13F trimestrale. Solo posizioni lunghe; un singolo depositante può apparire due volte per diverse gambe di opzioni. Grandi posizioni put/call contrapposte riflettono tipicamente market-making o inventario coperto, non convinzione direzionale.
Attività istituzionale — Q2 2026 vs trimestre precedente
| Nuove posizioni | Posizioni chiuse | Aumentato | Diminuito | Variazione netta delle azioni |
|---|---|---|---|---|
| 14 (-1 vs trimestre precedente) | 5 (0 vs trimestre precedente) | 10 (+3 vs trimestre precedente) | 9 (+7 vs trimestre precedente) | +247K |
Confrontato con Q1 2026. Le dichiarazioni SEC Form 13F sono dovute entro 45 giorni dalla fine del trimestre più un breve margine per i dichiaranti in ritardo — i trimestri ancora all'interno di questa finestra vengono saltati a favore della coppia più recente completamente riportata.
| Istituzione | Valore | Azioni | % di 13F tracciati | Tipo |
|---|---|---|---|---|
| Raine Capital LLC | $6.858.305 | 671.067 | 39,92% | Azioni |
| VANGUARD CAPITAL MANAGEMENT LLC | $1.262.334 | 123.516 | 7,35% | Azioni |
| RENAISSANCE TECHNOLOGIES LLC | $1.047.182 | 102.464 | 6,10% | Azioni |
| MSA Advisors, LLC | $920.669 | 90.085 | 5,36% | Azioni |
| North Star Investment Management Corp. | $766.500 | 75.000 | 4,46% | Azioni |
| TWO SIGMA INVESTMENTS, LP | $729.166 | 71.347 | 4,24% | Azioni |
| Informed Momentum Co LLC | $598.974 | 58.608 | 3,49% | Azioni |
| Evernest Financial Advisors, LLC | $483.917 | 47.350 | 2,82% | Azioni |
| ARROWSTREET CAPITAL, LIMITED PARTNERSHIP | $409.096 | 40.029 | 2,38% | Azioni |
| CITADEL ADVISORS LLC | $383.567 | 37.531 | 2,23% | Azioni |
| SEI INVESTMENTS CO | $354.818 | 34.718 | 2,07% | Azioni |
| GEODE CAPITAL MANAGEMENT, LLC | $339.518 | 33.213 | 1,98% | Azioni |
| BlackRock, Inc. | $291.239 | 28.497 | 1,70% | Azioni |
| DIMENSIONAL FUND ADVISORS LP | $274.959 | 26.904 | 1,60% | Azioni |
| Centiva Capital, LP | $254.028 | 24.856 | 1,48% | Azioni |
| Baird Financial Group, Inc. | $207.425 | 20.296 | 1,21% | Azioni |
| Daytona Street Capital LLC | $205.380 | 18.000 | 1,20% | Azioni |
| Cruiser Capital Advisors, LLC | $202.663 | 19.830 | 1,18% | Azioni |
| VANGUARD GROUP INC | $202.414 | 19.538 | 1,18% | Azioni |
| VANGUARD FIDUCIARY TRUST CO | $201.007 | 19.668 | 1,17% | Azioni |
| BRIDGEWAY CAPITAL MANAGEMENT, LLC | $199.382 | 19.509 | 1,16% | Azioni |
| XTX Topco Ltd | $164.174 | 16.064 | 0,96% | Azioni |
| STATE STREET CORP | $163.377 | 15.986 | 0,95% | Azioni |
| NewEdge Advisors, LLC | $144.581 | 14.147 | 0,84% | Azioni |
| Verdad Advisers, LP | $142.273 | 13.921 | 0,83% | Azioni |
| Trexquant Investment LP | $130.632 | 12.782 | 0,76% | Azioni |
| ALGERT GLOBAL LLC | $110.039 | 10.767 | 0,64% | Azioni |
| Raine Group LLC | $44.263 | 4.331 | 0,26% | Azioni |
| BARD ASSOCIATES INC | $35.770 | 3.500 | 0,21% | Azioni |
| Financial Management Professionals, Inc. | $13.266 | 1.298 | 0,08% | Azioni |
| BNP PARIBAS FINANCIAL MARKETS | $9.270 | 907 | 0,05% | Azioni |
| Hillsdale Investment Management Inc. | $9.198 | 900 | 0,05% | Azioni |
| MORGAN STANLEY | $5.182 | 507 | 0,03% | Azioni |
| Larson Financial Group LLC | $5.110 | 500 | 0,03% | Azioni |
| BOKF, NA | $2.269 | 222 | 0,01% | Azioni |
| OSAIC HOLDINGS, INC. | $2.245 | 220 | 0,01% | Azioni |
| NORTHWESTERN MUTUAL WEALTH MANAGEMENT CO | $654 | 64 | 0,00% | Azioni |
| Tower Research Capital LLC (TRC) | $623 | 61 | 0,00% | Azioni |
| NATIONAL BANK OF CANADA /FI/ | $613 | 60 | 0,00% | Azioni |
| Farther Finance Advisors, LLC | $409 | 40 | 0,00% | Azioni |
| JPMORGAN CHASE & CO | $349 | 34 | 0,00% | Azioni |
| BARCLAYS PLC | $347 | 34 | 0,00% | Azioni |
| WELLS FARGO & COMPANY/MN | $235 | 23 | 0,00% | Azioni |
| Pillar Financial Advisors, LLC | $133 | 13 | 0,00% | Azioni |
| Parafestas Anastasios | $108 | 10.531 | 0,00% | Azioni |
| Allworth Financial LP | $103 | 10 | 0,00% | Azioni |
| FIDUCIARY FINANCIAL ADVISORS | $102 | 10 | 0,00% | Azioni |
| Federation des caisses Desjardins du Quebec | $102 | 10 | 0,00% | Azioni |
| UBS Group AG | $51 | 5 | 0,00% | Azioni |
| ST GERMAIN D J CO INC | $41 | 4 | 0,00% | Azioni |
| JONES FINANCIAL COMPANIES LLLP | $30 | 3 | 0,00% | Azioni |
| TD Waterhouse Canada Inc. | $20 | 2 | 0,00% | Azioni |
| BLUE BELL PRIVATE WEALTH MANAGEMENT, LLC | $20 | 2 | 0,00% | Azioni |
| 1 NORTH WEALTH SERVICES LLC | $20 | 2 | 0,00% | Azioni |
| CBIZ Investment Advisory Services, LLC | $11 | 1 | 0,00% | Azioni |
| Caitong International Asset Management Co., Ltd | $10 | 1 | 0,00% | Azioni |
| TSFG, LLC | $0 | 22 | 0,00% | Azioni |
| ROYAL BANK OF CANADA | $0 | 27 | 0,00% | Azioni |
Insider aziendali 18 insider · 10 dirigenti · 9 direttori
| Insider | Ruolo | Ultima attività | Azioni possedute | Acquisti 12m | Vendite 12m | Netto 12m |
|---|---|---|---|---|---|---|
| Carl Daikeler | Chief Executive Officer | 15 Giugno 2023 D | 0 | 0 | 0 | $0 |
| Bradley Ramberg | Interim Chief Financial Officer | 15 Agosto 2026 A | 154.712 | 0 | 0 | $0 |
| Marc Suidan | CHIEF FINANCIAL OFFICER | 15 Marzo 2024 F | 79.450 | 0 | 0 | $0 |
| Susan Collyns | PRESIDENT & CFO | 02 Luglio 2021 A | — | 0 | 0 | $0 |
| Michael Neimand | PRESIDENT, BEACHBODY | 15 Aprile 2024 A | 43.340 | 0 | 0 | $0 |
| Robert K Gifford | PRESIDENT & CHIEF OPERATING OFFICER | 02 Luglio 2021 A | — | 0 | 0 | $0 |
| VRABECK KATHY P | Chief Operating Officer | 01 Aprile 2025 F | 74.087 | 0 | 0 | $0 |
| Mark R Goldston | Executive Chairman | 15 Agosto 2026 A | — | 0 | 0 | $0 |
| Blake Timothy Bilstad | Chief Legal Officer and Corporate Secretary | 15 Marzo 2023 F | 140.788 | 0 | 0 | $0 |
| Jonathan Gelfand | Title: Chief Legal Officer and Senior VP, Business Development. | 24 Settembre 2021 M | 878.314 | 0 | 0 | $0 |
| Ann Marie Lundy | Direttore | 02 Giugno 2026 A | 142.496 | 0 | 0 | $0 |
| Mary Murphy Conlin | Direttore | 02 Giugno 2026 A | 16.936 | 0 | 0 | $0 |
| John S. Salter | Direttore | 02 Giugno 2026 A | 16.936 | 0 | 0 | $0 |
| Kristin E. Frank | Direttore | 02 Giugno 2026 A | 21.901 | 0 | 0 | $0 |
| Bennet Van De Bunt | Direttore | 02 Giugno 2026 A | 16.936 | 0 | 0 | $0 |
| Michael Heller | Direttore | 02 Giugno 2026 A | 4.357.866 | 0 | 0 | $0 |
| Kevin A Mayer | Direttore | 02 Giugno 2026 A | 48.747 | 0 | 0 | $0 |
| Jonathan Congdon | Proprietario del 10% | 29 Settembre 2023 S | 17.579.959 | 0 | 0 | $0 |
Insider dai depositi SEC Modulo 3/4/5; netto = solo acquisti/vendite di mercato
Attivisti e proprietari del 5%+ 4 partecipazioni
Investitori che hanno depositato SEC Schedule 13D — proprietà effettiva superiore al 5% con l'intento di influenzare l'emittente (partecipazioni attiviste, campagne per il consiglio di amministrazione, M&A). Ogni riga mostra lo stato più recente noto della posizione di quel depositante.
| Depositante | Depositato | Partecipazione | Stato | Scopo | Deposito |
|---|---|---|---|---|---|
| Carl Daikeler ×7 depositi | 04 Giugno 2026 | 36,30% | Modifica | — | SEC |
| RPIII Rainsanity LP (2), RPIII Rainsanity Co-Invest 1 LLC (2), RPIII Corp SPV Management LLC (2), RPIII Corp Aggregator LP (2), Raine Associates III Corp (AIV 2) GP LP (2), Raine Management LLC (2), The Raine Group LLC (2), Raine Holdings LLC (2) ×4 depositi | 08 Novembre 2024 | — | Deposito iniziale | — | SEC |
| Jonathan Congdon ×4 depositi | 15 Maggio 2024 | — | Deposito iniziale | — | SEC |
| Michael Heller ×2 depositi | 04 Gennaio 2022 | — | Deposito iniziale | — | SEC |
Purpose is an automated classification of the filer's own stated purpose (SEC Item 4) — not investment advice. "—" means no clear purpose was stated or the text could not be classified.
Proprietà ETF Posseduti da 7 ETF
Il peso riflette solo le partecipazioni azionarie dirette (N-PORT); fondi a leva o basati su derivati possono detenere ulteriore esposizione swap non mostrata.
| Fondo | Peso | Unità | Aggiornato al | Fonte |
|---|---|---|---|---|
| DFSU · Dimensional ETF Trust | 0,00% | 1.730 NS | 30 Aprile 2026 | N-PORT |
| DCOR · Dimensional ETF Trust | 0,00% | 1.215 NS | 30 Aprile 2026 | N-PORT |
| DFAS · Dimensional ETF Trust | 0,00% | 1.211 NS | 30 Aprile 2026 | N-PORT |
| DFAC · Dimensional ETF Trust | 0,00% | 1.041 NS | 30 Aprile 2026 | N-PORT |
| VXF · VANGUARD INDEX FUNDS | — | — | 15 Luglio 2026 | Giornaliero |
| VTI · VANGUARD INDEX FUNDS | — | — | 15 Luglio 2026 | Giornaliero |
| IWC · iShares Trust | — | — | 18 Agosto 2026 | Giornaliero |