BODI Hisse Senedi Özeti Fiyat, piyasa değeri, P/E, EPS, ROE, borç/öz sermaye, 52 haftalık aralık

03

Fiyat $4.92

P/E (TTM) 2.9

Hisse Başına Kâr (TTM) $1.69

Gelir (TTM) $219M

ROE (TTM) 43.4%

D/E Borç/Özsermaye (MRQ) 0.6

52 Haftlık Aralık $4–$17

BODI Hisse Senedi Fiyat Grafiği Teknik göstergeler ile günlük OHLCV — kaydır, yakınlaştır ve görünümünüzü özelleştirin

04

aralık

çubuklar

Çubuk çözünürlüğü seçilen döneme uyum sağlar — bir çubuk için açılış/yüksek/düşük/kapanış değerlerini görmek için grafiğin üzerine gelin.

Hisse bölünmeleri 1

Ex-tarihi	Bölünme	Tür
22 Kasım 2023	1-for-50	Ters

10 Yıllık Performans Gelir, net kar, marjlar ve EPS trendleri

06

Gelir$252M

2019-12-31 → 2025-12-31

Hisse Başına Kâr$-0.41

2019-12-31 → 2025-12-31

Serbest Nakit Akışı$17M

2021-12-31 → 2025-12-31

Net kar marjı5.7%

2021-12-31 → 2025-12-31

Değerleme ve Oranlar 07–12

Değerleme P/E, P/S, P/B, EV/EBITDA oranları — hisse senedi pahalı mı ucuz mu?

Metrik	5 Yıllık trend	BODI	5Y ort.	Akran Ortalaması	Sonuç
P/E (TTM)		2.95Y ort. ≈-34.0	≈-34.0	8.8	Düşük değerli

Akran ortalaması, metrik başına standartlaştırılmış bir temelde hesaplanır ve bu hisse senedi için gösterilen TTM/MRQ temelini her zaman eşleşmeyebilir.

Kârlılık Brüt, faaliyet ve net kâr marjları; ROE, ROA, ROIC

Metrik	BODI	5Y ort.	Akran Ortalaması	Sonuç
Brüt Kar Marjı (TTM)	73.3%5Y ort. ≈66.3%	≈66.3%	55.8%	En üst düzey
Faaliyet Kâr Marjı (TTM)	8.2%5Y ort. ≈-18.6%	≈-18.6%	5.8%	Zayıf
FAVÖK Marjı (TTM)	11.8%5Y ort. ≈-12.3%	≈-12.3%	5.8%	Zayıf
Vergi Öncesi Kar Marjı (TTM)	5.7%5Y ort. ≈-18.8%	≈-18.8%	2.6%	En üst düzey
Net Kâr Marjı (TTM)	5.7%5Y ort. ≈-18.3%	≈-18.3%	3.1%	Zayıf
ROA (TTM)	8.8%5Y ort. ≈-30.5%	≈-30.5%	-1.8%	Aynı seviyede
ROE (TTM)	43.4%5Y ort. ≈-90.8%	≈-90.8%	30.8%	Zayıf
ROIC	10.5%5Y ort. ≈-81.9%	≈-81.9%	10.5%	Aynı seviyede

Finansal Sağlık Borç, likidite, solventlik — bilanço gücü

Metrik	BODI	5Y ort.	Akran Ortalaması	Sonuç
Borç / Öz Sermaye (MRQ)	0.65Y ort. ≈0.6	≈0.6	1.1	Düşük borç
Cari Oran (MRQ)	0.85Y ort. ≈0.8	≈0.8	0.8	Aynı seviyede
Quick Ratio (Cari Oran)	0.55Y ort. ≈0.3	≈0.3	0.5	Aynı seviyede
Uzun Vadeli Borç / Özkaynak (MRQ)	0.65Y ort. ≈0.4	≈0.4	1.1	Düşük borç
Interest Coverage (Faiz Karşılama Oranı)	1.15Y ort. ≈-144.8	≈-144.8	·	·

Büyüme Gelir, EPS ve net gelir büyümesi: YOY, 3 Yıllık CAGR, 5 Yıllık CAGR

Metrik	BODI	5Y ort.	Akran Ortalaması	Sonuç
Revenue YoY (Gelir Yıllık Bazda)	-39.9%5Y ort. ≈-20.8%	≈-20.8%	·	·
Revenue CAGR 3Y (Gelir 3 Yıllık Bileşik Büyüme Oranı)	-28.6%5Y ort. ≈-21.8%	≈-21.8%	·	·
Revenue CAGR 5Y (Gelir 5 Yıllık Bileşik Büyüme Oranı)	-21.9%	·	·	·

Hisse Başı Metrikler Hisse Başı Kâr, hisse başına defter değeri, hisse başına nakit akışı, hisse başına temettü

Metrik	BODI	5Y ort.	Akran Ortalaması	Sonuç
EPS (Diluted) (Hisse Başına Kar (Seyreltilmiş))	$-0.415Y ort. ≈$-13.56	≈$-13.56	·	·
Revenue / Share (Hisse Başına Gelir)	$36.115Y ort. ≈$46.30	≈$46.30	·	·
Cash Flow / Share (Hisse Başına Nakit Akışı)	$3.125Y ort. ≈$-0.22	≈$-0.22	·	·

Sermaye Verimliliği Aktif devir hızı, stok devir hızı, alacak devir hızı

Metrik	BODI	5Y ort.	Akran Ortalaması	Sonuç
Asset Turnover (Aktif Devir Hızı)	1.65Y ort. ≈1.7	≈1.7	1.0	En üst düzey
Inventory Turnover (Stok Devir Hızı)	5.35Y ort. ≈5.0	≈5.0	39.0	Zayıf
Receivables Turnover (Alacak Devir Hızı)	194.65Y ort. ≈459.1	≈459.1	44.3	En üst düzey
Revenue / Employee (Çalışan Başına Gelir)	≈$932.3K	·	·	·

değer · ≈ 5Y ort. · sektör ortalaması · ortalamaya göre değerlendirme

Kazanç Geçmişi EPS gerçekleşen vs tahmin, sürpriz %, kazanma oranı, bir sonraki kazanç tarihi

14

Ort. Sürpriz 208.7%

Sonraki Rapor Kas 09, 2026

Dönem	Rapor	EPS Gerçek	EPS Tahmin	Sürpriz
30 Haziran 2026	Ağu 11, 2026	$0.11	$-0.21	151.4%
31 Mart 2026	May 12, 2026	$0.30	$-0.18	263.4%
31 Aralık 2025		$0.71	$-0.15	570.2%
30 Eylül 2025		$0.51	$-0.46	209.9%
30 Haziran 2025		$-0.85	$-0.99	14.5%
31 Mart 2025		$-0.84	$-1.47	42.9%

Tüm Temeller Tüm metrikler yıla göre — gelir tablosu, bilanço, nakit akışı

15

Gelir Tablosu 18

Metrik	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	·	·

Bilanço 27

Metrik	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	·

Nakit Akışı 16

Metrik	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	·	·

Kârlılık 8

Metrik	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%	·	·

Likidite ve Solventlik 5

Metrik	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	·	·

Verimlilik 3

Metrik	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	·	·

Hisse Başına 3

Metrik	2025	2024	2023	2022	2021	2020	2019
Revenue / Share	$36.11	$61.43	$84.49	·	$3.17	·	·
Cash Flow / Share	$3.12	$0.38	$-3.61	·	$-0.78	·	·
EPS (TTM)	$-0.41	$-10.51	$-24.47	$-31.58	$-0.83	$-0.09	·

Büyüme Oranları 3

Metrik	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%	·	·	·	·	·	·

Değerleme (TTM) 4

Metrik	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%	·	·

Gelir Tablosu 17

Metrik	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	·	6,999,000	6,951,000	6,883,000	·	6,841,000	6,813,000	6,761,000	·	6,179,000	6,286,000	6,183,000	·	307,949,000
Shares (Diluted)	7,905,000	7,569,000	·	7,046,000	6,951,000	6,883,000	·	6,841,000	6,813,000	6,761,000	·	6,179,000	6,286,000	6,183,000	·	307,949,000
EBITDA	$2M	$5M	·	$5M	$-4M	$-786.0K	·	$-13M	$-9M	$-5M	·	$-29M	$-24M	$-17M	·	$-36M

Bilanço 26

Metrik	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

Nakit Akışı 12

Metrik	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	·	·

Kârlılık 8

Metrik	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%

Likidite ve Solventlik 5

Metrik	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

Verimlilik 3

Metrik	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

Hisse Başına 3

Metrik	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 / Share	$6.28	$7.17	·	$8.50	$9.20	$10.51	·	$14.94	$16.17	$17.76	·	$0.42	$0.43	$0.47	·	$0.54
Cash Flow / Share	·	$-0.14	·	·	·	$0.34	·	·	·	$1.35	·	·	·	$-0.03	·	·
EPS (TTM)	$1.69	$0.73	·	$-6.25	$-8.51	$-9.25	·	$-15.80	$-19.34	$-21.85	·	$-45.20	$-40.02	$-36.06	·	$-1.01

Değerleme (TTM) 4

Metrik	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	$219M	$234M	·	$283M	$325M	$371M	·	$451M	$477M	$502M	·	$556M	$594M	$638M	·	$760M
Net Income TTM	$12M	$5M	·	$-43M	$-58M	$-63M	·	$-102M	$-123M	$-138M	·	$-133M	$-134M	$-150M	·	$-295M
P/E	6.0	14.9	·	-0.9	-0.5	-0.8	·	-0.4	-0.4	-0.4	·	-0.3	-0.5	-0.7	·	-50.0
Earnings Yield	16.5%	6.7%	·	-105.6%	-206.6%	-123.5%	·	-276.2%	-229.4%	-227.6%	·	-306.4%	-191.0%	-149.6%	·	-2.0%

En son dönem solda · null değerler · olarak gösterilir

Finansal Tablolar Gelir tablosu, bilanço, nakit akışı — yıllık, son 5 yıl

16

Metrik	2025-12-31	2024-12-31	2023-12-31	2022-12-31	2021-12-31
Gelir	$252M	$419M	$527M	$692M	$874M
Brüt Kâr Marjı %	73.0%	68.6%	61.3%	·	62.4%
Faaliyet Kâr Marjı %	2.2%	-15.8%	-26.8%	·	-34.0%
Net Gelir	$-3M	$-72M	$-153M	$-194M	$-228M
Seyreltilmiş Hisse Başı Kâr	$-0.41	$-10.51	$-24.47	$-31.58	$-0.83

Metrik	2025-12-31	2024-12-31	2023-12-31	2022-12-31	2021-12-31
Borç / Öz Sermaye	0.8	0.7	0.4	·	·
Cari Oran	0.7	0.6	0.7	·	1.3
Cari Oran	0.5	0.2	0.2	·	0.4

Metrik	2025-12-31	2024-12-31	2023-12-31	2022-12-31	2021-12-31
Serbest Nakit Akışı	$17M	$-2M	$-29M	·	$-293M

Kurumsal Sahipler (13F) 58 dosya · $19.1M toplam · Tarih itibarıyla 30 Haziran 2026

17

Çeyreklik SEC Form 13F'lerinde bu hisse senedini tuttuklarını bildiren kurumlar. Yalnızca uzun pozisyonlar; tek bir başvuru sahibi, ayrı opsiyon bacakları için iki kez görünebilir. Büyük dengeleyici alım/satım bacakları genellikle piyasa yapımını veya korunmuş envanteri yansıtır, yönlü bir inancı değil.

Sahipler 58

Tutulan Değer $19.1M

Yeni pozisyonlar 12

Çıkan pozisyonlar 5

Kurumsal faaliyet — Q2 2026 ve önceki çeyrek

Yeni pozisyonlar	Çıkan pozisyonlar	Artırıldı	Azaldı	Net hisse senedi değişimi
12 (-3 önceki Ç'ye göre)	5 (0 önceki Ç'ye göre)	13 (+8 önceki Ç'ye göre)	8 (+2 önceki Ç'ye göre)	+279K

Q1 2026 ile karşılaştırıldı. SEC Form 13F başvuruları, çeyrek sonundan itibaren 45 gün içinde ve geç başvuranlar için kısa bir ek süre içinde tamamlanmalıdır — bu pencere içindeki çeyrekler, en son tam olarak raporlanan çifte tercih edilerek atlanır.

Kurum	Değer	Hisse senetleri	% izlenen 13F'nin	Tür
Raine Capital LLC	$6.858.305	671.067	35,84%	Hisse senetleri
VANGUARD GROUP INC	$1.403.097	135.434	7,33%	Hisse senetleri
VANGUARD CAPITAL MANAGEMENT LLC	$1.262.334	123.516	6,60%	Hisse senetleri
RENAISSANCE TECHNOLOGIES LLC	$1.047.182	102.464	5,47%	Hisse senetleri
MSA Advisors, LLC	$920.669	90.085	4,81%	Hisse senetleri
BlackRock, Inc.	$798.356	78.117	4,17%	Hisse senetleri
North Star Investment Management Corp.	$766.500	75.000	4,01%	Hisse senetleri
TWO SIGMA INVESTMENTS, LP	$729.166	71.347	3,81%	Hisse senetleri
Informed Momentum Co LLC	$598.974	58.608	3,13%	Hisse senetleri
Evernest Financial Advisors, LLC	$483.917	47.350	2,53%	Hisse senetleri
GEODE CAPITAL MANAGEMENT, LLC	$412.662	40.370	2,16%	Hisse senetleri
ARROWSTREET CAPITAL, LIMITED PARTNERSHIP	$409.096	40.029	2,14%	Hisse senetleri
CITADEL ADVISORS LLC	$383.567	37.531	2,00%	Hisse senetleri
SEI INVESTMENTS CO	$354.818	34.718	1,85%	Hisse senetleri
DIMENSIONAL FUND ADVISORS LP	$294.397	28.806	1,54%	Hisse senetleri
Centiva Capital, LP	$254.028	24.856	1,33%	Hisse senetleri
Baird Financial Group, Inc.	$207.425	20.296	1,08%	Hisse senetleri
Daytona Street Capital LLC	$205.380	18.000	1,07%	Hisse senetleri
Cruiser Capital Advisors, LLC	$202.663	19.830	1,06%	Hisse senetleri
VANGUARD FIDUCIARY TRUST CO	$201.007	19.668	1,05%	Hisse senetleri
BRIDGEWAY CAPITAL MANAGEMENT, LLC	$199.382	19.509	1,04%	Hisse senetleri
XTX Topco Ltd	$164.174	16.064	0,86%	Hisse senetleri
STATE STREET CORP	$163.377	15.986	0,85%	Hisse senetleri
UBS Group AG	$156.233	15.287	0,82%	Hisse senetleri
NewEdge Advisors, LLC	$144.581	14.147	0,76%	Hisse senetleri
Verdad Advisers, LP	$142.273	13.921	0,74%	Hisse senetleri
Trexquant Investment LP	$130.632	12.782	0,68%	Hisse senetleri
ALGERT GLOBAL LLC	$110.039	10.767	0,58%	Hisse senetleri
Raine Group LLC	$44.263	4.331	0,23%	Hisse senetleri
BARD ASSOCIATES INC	$35.770	3.500	0,19%	Hisse senetleri
Financial Management Professionals, Inc.	$13.266	1.298	0,07%	Hisse senetleri
BNP PARIBAS FINANCIAL MARKETS	$9.270	907	0,05%	Hisse senetleri
Hillsdale Investment Management Inc.	$9.198	900	0,05%	Hisse senetleri
MORGAN STANLEY	$5.182	507	0,03%	Hisse senetleri
Larson Financial Group LLC	$5.110	500	0,03%	Hisse senetleri
BOKF, NA	$2.269	222	0,01%	Hisse senetleri
OSAIC HOLDINGS, INC.	$2.245	220	0,01%	Hisse senetleri
NORTHWESTERN MUTUAL WEALTH MANAGEMENT CO	$654	64	0,00%	Hisse senetleri
Tower Research Capital LLC (TRC)	$623	61	0,00%	Hisse senetleri
NATIONAL BANK OF CANADA /FI/	$613	60	0,00%	Hisse senetleri
Farther Finance Advisors, LLC	$409	40	0,00%	Hisse senetleri
JPMORGAN CHASE & CO	$349	34	0,00%	Hisse senetleri
BARCLAYS PLC	$347	34	0,00%	Hisse senetleri
WELLS FARGO & COMPANY/MN	$235	23	0,00%	Hisse senetleri
Pillar Financial Advisors, LLC	$133	13	0,00%	Hisse senetleri
FIDUCIARY FINANCIAL ADVISORS	$112	11	0,00%	Hisse senetleri
Parafestas Anastasios	$108	10.531	0,00%	Hisse senetleri
Allworth Financial LP	$103	10	0,00%	Hisse senetleri
Federation des caisses Desjardins du Quebec	$102	10	0,00%	Hisse senetleri
ST GERMAIN D J CO INC	$41	4	0,00%	Hisse senetleri

Tüm 58 kurumsal sahibi göster →

Aktivistler ve %5+ sahipler 4 pozisyon

18

SEC Çizelge 13D dosyalayan yatırımcılar — ihraççı üzerinde nüfuz etme niyetiyle %5'in üzerinde faydalı sahiplik (aktivist hisseler, yönetim kurulu kampanyaları, M&A). Her satır, o başvuru sahibinin pozisyonunun bilinen en son durumunu gösterir.

Başvuru sahibi	Dosyalandı	Hisse	Durum	Amaç	Başvuru
Carl Daikeler ×7 başvurular	04 Haziran 2026	36,30%	Değişiklik	·	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 başvurular	08 Kasım 2024	·	İlk başvuru	·	SEC
Jonathan Congdon ×4 başvurular	15 Mayıs 2024	·	İlk başvuru	·	SEC
Michael Heller ×2 başvurular	04 Ocak 2022	·	İlk başvuru	·	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.

Şirket yöneticileri 18 içeriden öğrenenler · 10 yöneticiler · 9 yönetim kurulu üyeleri

19

İçeriden Öğrenen	Rol	Son işlem	Sahip olunan hisse senetleri	Net 12ay
Carl Daikeler	Chief Executive Officer	15 Haziran 2023 D	0	$0
Bradley Ramberg	Interim Chief Financial Officer	15 Ağustos 2026 A	154.712	$0
Marc Suidan	CHIEF FINANCIAL OFFICER	15 Mart 2024 F	79.450	$0
Susan Collyns	PRESIDENT & CFO	02 Temmuz 2021 A	·	$0
Michael Neimand	PRESIDENT, BEACHBODY	15 Nisan 2024 A	43.340	$0
Robert K Gifford	PRESIDENT & CHIEF OPERATING OFFICER	02 Temmuz 2021 A	·	$0
VRABECK KATHY P	Chief Operating Officer	01 Nisan 2025 F	74.087	$0
Mark R Goldston	Executive Chairman	15 Ağustos 2026 A	·	$0
Blake Timothy Bilstad	Chief Legal Officer and Corporate Secretary	15 Mart 2023 F	140.788	$0
Jonathan Gelfand	Title: Chief Legal Officer and Senior VP, Business Development.	24 Eylül 2021 M	878.314	$0
Ann Marie Lundy	Yönetim kurulu üyesi	02 Haziran 2026 A	142.496	$0
Mary Murphy Conlin	Yönetim kurulu üyesi	02 Haziran 2026 A	16.936	$0
John S. Salter	Yönetim kurulu üyesi	02 Haziran 2026 A	16.936	$0
Kristin E. Frank	Yönetim kurulu üyesi	02 Haziran 2026 A	21.901	$0
Bennet Van De Bunt	Yönetim kurulu üyesi	02 Haziran 2026 A	16.936	$0
Michael Heller	Yönetim kurulu üyesi	02 Haziran 2026 A	4.357.866	$0
Kevin A Mayer	Yönetim kurulu üyesi	02 Haziran 2026 A	48.747	$0
Jonathan Congdon	10% sahip	29 Eylül 2023 S	17.579.959	$0

SEC Form 3/4/5 başvurularından yöneticiler; net = yalnızca açık piyasa Alış/Satış

ETF sahipliği 8 ETF'ler tarafından tutuluyor

20

Ağırlık yalnızca doğrudan öz sermaye varlıklarını (N-PORT) yansıtır; kaldıraçlı veya türev tabanlı fonlar gösterilmeyen ek swap pozisyonlarına sahip olabilir.

Fon	Ağırlık	Birimler	Tarih itibarıyla	Kaynak
IWC · iShares Trust	0,01%	13.988 SH	10 Eylül 2026	Günlük
DFSU · Dimensional ETF Trust	0,00%	1.730 NS	31 Temmuz 2026	N-PORT
DCOR · Dimensional ETF Trust	0,00%	1.215 NS	31 Temmuz 2026	N-PORT
DFAS · Dimensional ETF Trust	0,00%	3.358 NS	31 Temmuz 2026	N-PORT
DFAT · Dimensional ETF Trust	0,00%	1.225 NS	31 Temmuz 2026	N-PORT
VXF · VANGUARD INDEX FUNDS	0,00%	34.391 SH	19 Ağustos 2026	Günlük
VTI · VANGUARD INDEX FUNDS	0,00%	86.477 SH	19 Ağustos 2026	Günlük
DFAC · Dimensional ETF Trust	0,00%	1.041 NS	31 Temmuz 2026	N-PORT

BODI Analist Uzlaşması Boğa ve ayı analist görüşleri, 12 aylık fiyat hedefi, yukarı yönlü potansiyel

21

derecelendirme · 10 analist AL

Medyan hedef $18.50 +276,0%

2 20,0% Güçlü Al

6 60,0% Al

2 20,0% Tut

0 0,0% Sat

0 0,0% Güçlü Sat

12 Aylık Fiyat Hedefi

4 analist · 2026-09-30

Ortalama hedef $17.00 +245,5%

← Tüm hedeflerin altında Mevcut fiyat $4.92

Düşük$9.00 Ortalama$17.00 Yüksek$22.00

Akran karşılaştırması (GICS alt sektörü) Anahtar metrikler sektördeki benzerlerine karşı

22

Mali yıl bazında, fiyatlar her şirketin son mali yıl kapanışına göredir.

Hisse Sembolü	Piyasa Değeri	P/E	Gelir YoY	Net Kar Marjı	ROE	Brüt Kar Marjı
BODI	·	-25.3	-39.9%	-1.1%	-11.1%	73.0%
WW	·	3.9	-11.7%	·	·	·
RGS	$70M	11.6	6.8%	3.1%	3.6%	·
XWEL	·	-0.1	-13.8%	·	·	·
SCI	$10.89B	20.5	2.9%	12.6%	32.7%	26.5%

Son Haberler Bu şirketten bahseden son manşetler

23

Roth Capital, The Beachbody Company'ın (BODI) Q1 Sonrası Hedef Fiyatını Yükseltti Yahoo Finance · 4 ay, 1 hafta önce

Metriklerim Kişisel izleme listeniz — Tam Temeller'den seçilen satırlar

26

Sizin için önemli olan metrikleri seçin — Yukarıdaki Tam Temeller bölümündeki herhangi bir satırın yanındaki + işaretine tıklayın.

Seçiminiz kaydedildi ve tüm hisse senetlerinde sizinle birlikte gelir.

BODI Sınıf A The Beachbody Company, Inc. - Class A Common Stock