BODI 分类 A The Beachbody Company, Inc. - Class A Common Stock
NASDAQ · Diversified Consumer Services · 在 SEC EDGAR 上查看 ↗ 收盘 十月 2, 2026 10-K/10-Q 八月 10, 2026
$4.92
· % 处于52周区间
· 高于低点
· 至高点
$4.0552周低点
$16.8752周高点
P/E (TTM)
2.9
EPS (TTM)
$1.69
收入 (TTM)
$219M
BODI 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围
价格
$4.92
P/E (TTM)
2.9
EPS (TTM)
$1.69
收入 (TTM)
$219M
ROE (TTM)
43.4%
负债/权益 (MRQ)
0.6
52周区间
$4–$17
BODI 股价图表 包含技术指标的日 OHLCV — 平移、缩放和自定义您的视图
区间
条形图
柱状图粒度会根据所选周期进行调整 — 将鼠标悬停在图表上可查看柱状图的开盘价/最高价/最低价/收盘价。
股票拆分
| 除息日 | 拆股 | 类型 |
|---|---|---|
| 2023年11月22日 | 1-for-50 | 反向 |
10年表现 收入、净利润、利润率和每股收益趋势
收入$252M2019-12-31 → 2025-12-31
EPS$-0.412019-12-31 → 2025-12-31
自由现金流$17M2021-12-31 → 2025-12-31
净利率5.7%2021-12-31 → 2025-12-31
估值与比率
估值 P/E、P/S、P/B、EV/EBITDA 比率 — 该股票是昂贵还是便宜？
| 指标 | 5年趋势 | BODI | 5年均值 | 同行中位数 | 结论 |
|---|---|---|---|---|---|
| P/E (TTM) | 2.95年均值 ≈-34.0 | ≈-34.0 | 8.8 | 低估 |
同行中位数按每项指标的标准化基础计算，可能与本股票显示的TTM/MRQ基础不完全匹配。
盈利能力 毛利率、营业利润率和净利率；股本回报率 (ROE)、资产回报率 (ROA)、投入资本回报率 (ROIC)
| 指标 | 5年趋势 | BODI | 5年均值 | 同行中位数 | 结论 |
|---|---|---|---|---|---|
| 毛利率 (TTM) | 73.3%5年均值 ≈66.3% | ≈66.3% | 55.8% | 顶尖 | |
| 营业利润率 (TTM) | 8.2%5年均值 ≈-18.6% | ≈-18.6% | 5.8% | 弱 | |
| 息税折旧摊销前利润率 (TTM) | 11.8%5年均值 ≈-12.3% | ≈-12.3% | 5.8% | 弱 | |
| 税前利润率 (TTM) | 5.7%5年均值 ≈-18.8% | ≈-18.8% | 2.6% | 顶尖 | |
| 净利润率 (TTM) | 5.7%5年均值 ≈-18.3% | ≈-18.3% | 3.1% | 弱 | |
| ROA (TTM) | 8.8%5年均值 ≈-30.5% | ≈-30.5% | -1.8% | 持平 | |
| ROE (TTM) | 43.4%5年均值 ≈-90.8% | ≈-90.8% | 30.8% | 弱 | |
| ROIC | 10.5%5年均值 ≈-81.9% | ≈-81.9% | 10.5% | 持平 |
财务健康 债务、流动性、偿付能力 — 资产负债表强度
| 指标 | 5年趋势 | BODI | 5年均值 | 同行中位数 | 结论 |
|---|---|---|---|---|---|
| 负债/股东权益比率 (MRQ) | 0.65年均值 ≈0.6 | ≈0.6 | 1.1 | 低负债 | |
| 流动比率 (MRQ) | 0.85年均值 ≈0.8 | ≈0.8 | 0.8 | 持平 | |
| Quick Ratio (速动比率) | 0.55年均值 ≈0.3 | ≈0.3 | 0.5 | 持平 | |
| 长期负债/股东权益 (MRQ) | 0.65年均值 ≈0.4 | ≈0.4 | 1.1 | 低负债 | |
| Interest Coverage (利息保障倍数) | 1.15年均值 ≈-144.8 | ≈-144.8 | · | · |
成长 营收、每股收益 (EPS) 和净利润增长：同比、3年复合年增长率 (CAGR)、5年复合年增长率 (CAGR)
| 指标 | 5年趋势 | BODI | 5年均值 | 同行中位数 | 结论 |
|---|---|---|---|---|---|
| Revenue YoY (营收同比增长) | -39.9%5年均值 ≈-20.8% | ≈-20.8% | · | · | |
| Revenue CAGR 3Y (营收3年复合年增长率) | -28.6%5年均值 ≈-21.8% | ≈-21.8% | · | · | |
| Revenue CAGR 5Y (营收5年复合年增长率) | -21.9% | · | · | · |
资本效率 资产周转率、库存周转率、应收账款周转率
| 指标 | 5年趋势 | BODI | 5年均值 | 同行中位数 | 结论 |
|---|---|---|---|---|---|
| Asset Turnover (资产周转率) | 1.65年均值 ≈1.7 | ≈1.7 | 1.0 | 顶尖 | |
| Inventory Turnover (库存周转率) | 5.35年均值 ≈5.0 | ≈5.0 | 39.0 | 弱 | |
| Receivables Turnover (应收账款周转率) | 194.65年均值 ≈459.1 | ≈459.1 | 44.3 | 顶尖 | |
| Revenue / Employee (年营业收入 ÷ 员工人数（报告的 headcount，yfinance）。衍生数据 — 非存储的 SEC-XBRL 概念。) | ≈$932.3K | · | · | · |
价值 · ≈ 5年均值 · 行业中值 · 相对于中值的评判
收益历史 每股收益实际值 vs 预估值，惊喜%，达标率，下次财报日期
平均惊喜
208.7%
下次报告
十一月 09, 2026
| 期间 | 报告 | EPS Actual | EPS 预期 | 惊喜 |
|---|---|---|---|---|
| 2026年6月30日 | 八月 11, 2026 | $0.11 | $-0.21 | 151.4% |
| 2026年3月31日 | 五月 12, 2026 | $0.30 | $-0.18 | 263.4% |
| 2025年12月31日 | $0.71 | $-0.15 | 570.2% | |
| 2025年9月30日 | $0.51 | $-0.46 | 209.9% | |
| 2025年6月30日 | $-0.85 | $-0.99 | 14.5% | |
| 2025年3月31日 | $-0.84 | $-1.47 | 42.9% |
完整基本面 所有年度指标 — 损益表、资产负债表、现金流量表
损益表
| 指标 | 趋势 | 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 | · | · |
资产负债表
| 指标 | 趋势 | 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 | · |
现金流
| 指标 | 趋势 | 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 | · | · |
盈利能力
| 指标 | 趋势 | 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% | · | · |
流动性与偿付能力
| 指标 | 趋势 | 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 | · | · |
效率
| 指标 | 趋势 | 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 | · | · |
每股
| 指标 | 趋势 | 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 | · |
增长率
| 指标 | 趋势 | 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% | · | · | · | · | · | · |
估值 (TTM)
| 指标 | 趋势 | 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% | · | · |
损益表
| 指标 | 趋势 | 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 |
资产负债表
| 指标 | 趋势 | 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 |
现金流
| 指标 | 趋势 | 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 | · | · |
盈利能力
| 指标 | 趋势 | 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% |
流动性与偿付能力
| 指标 | 趋势 | 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 |
效率
| 指标 | 趋势 | 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 |
每股
| 指标 | 趋势 | 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 |
估值 (TTM)
| 指标 | 趋势 | 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% |
最近期在左侧 · 空值显示为 ·
财务报表 损益表、资产负债表、现金流量表 — 年度，近5年
| 指标 | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| 收入 | $252M | $419M | $527M | $692M | $874M |
| 毛利率 % | 73.0% | 68.6% | 61.3% | · | 62.4% |
| 营业利润率 % | 2.2% | -15.8% | -26.8% | · | -34.0% |
| 净收入 | $-3M | $-72M | $-153M | $-194M | $-228M |
| 稀释后每股收益 (EPS) | $-0.41 | $-10.51 | $-24.47 | $-31.58 | $-0.83 |
| 指标 | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| 负债/股东权益比率 | 0.8 | 0.7 | 0.4 | · | · |
| 流动比率 | 0.7 | 0.6 | 0.7 | · | 1.3 |
| 速动比率 | 0.5 | 0.2 | 0.2 | · | 0.4 |
| 指标 | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| 自由现金流 | $17M | $-2M | $-29M | · | $-293M |
机构持有人 (13F) 58 家申报者 · $19.1M 总计 · 截至 2026年6月30日
在其季度SEC表格13F中报告持有此股票的机构。仅限多头头寸；单个申报人可能因单独的期权腿而出现两次。 大的抵消性看跌/看涨腿通常反映做市或对冲库存，而非方向性判断。
持有人
58
持有价值
$19.1M
新仓位
12
已退出持仓
5
机构活动 — Q2 2026 与上一季度对比
| 新仓位 | 已退出持仓 | 增加 | 减少 | 净股数变动 |
|---|---|---|---|---|
| 12 (-3 与上一季度对比) | 5 (0 与上一季度对比) | 13 (+8 与上一季度对比) | 8 (+2 与上一季度对比) | +279K |
与Q1 2026对比。 SEC 13F表格的提交截止日期是季度末后45天，外加少量延迟提交的缓冲期——在此窗口期内的季度将被跳过，优先显示最近一个已完整报告的季度对。
激进投资者及 5%+ 股东 4 持仓
提交了 SEC Schedule 13D 的投资者 — 持有超过 5% 的受益所有权，意图影响发行人（激进股东持股、董事会活动、并购）。每一行显示该申报人持仓的最新已知状态。
| 申报人 | 已申报 | 持股 | 状态 | 目的 | 申报 |
|---|---|---|---|---|---|
| Carl Daikeler ×7 申报 | 2026年6月4日 | 36.30% | 修订 | · | 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 申报 | 2024年11月8日 | · | 初始申报 | · | SEC |
| Jonathan Congdon ×4 申报 | 2024年5月15日 | · | 初始申报 | · | SEC |
| Michael Heller ×2 申报 | 2022年1月4日 | · | 初始申报 | · | 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.
公司内部人士 18 位内幕人士 · 10 位高管 · 9 位董事
| 内部人士 | 角色 | 上次活动 | 持股数量 | 买入 12个月 | 卖出 12个月 | 净额 12个月 |
|---|---|---|---|---|---|---|
| Carl Daikeler | Chief Executive Officer | 2023年6月15日 D | 0 | 0 | 0 | $0 |
| Bradley Ramberg | Interim Chief Financial Officer | 2026年8月15日 A | 154712 | 0 | 0 | $0 |
| Marc Suidan | CHIEF FINANCIAL OFFICER | 2024年3月15日 F | 79450 | 0 | 0 | $0 |
| Susan Collyns | PRESIDENT & CFO | 2021年7月2日 A | · | 0 | 0 | $0 |
| Michael Neimand | PRESIDENT, BEACHBODY | 2024年4月15日 A | 43340 | 0 | 0 | $0 |
| Robert K Gifford | PRESIDENT & CHIEF OPERATING OFFICER | 2021年7月2日 A | · | 0 | 0 | $0 |
| VRABECK KATHY P | Chief Operating Officer | 2025年4月1日 F | 74087 | 0 | 0 | $0 |
| Mark R Goldston | Executive Chairman | 2026年8月15日 A | · | 0 | 0 | $0 |
| Blake Timothy Bilstad | Chief Legal Officer and Corporate Secretary | 2023年3月15日 F | 140788 | 0 | 0 | $0 |
| Jonathan Gelfand | Title: Chief Legal Officer and Senior VP, Business Development. | 2021年9月24日 M | 878314 | 0 | 0 | $0 |
| Ann Marie Lundy | 董事 | 2026年6月2日 A | 142496 | 0 | 0 | $0 |
| Mary Murphy Conlin | 董事 | 2026年6月2日 A | 16936 | 0 | 0 | $0 |
| John S. Salter | 董事 | 2026年6月2日 A | 16936 | 0 | 0 | $0 |
| Kristin E. Frank | 董事 | 2026年6月2日 A | 21901 | 0 | 0 | $0 |
| Bennet Van De Bunt | 董事 | 2026年6月2日 A | 16936 | 0 | 0 | $0 |
| Michael Heller | 董事 | 2026年6月2日 A | 4357866 | 0 | 0 | $0 |
| Kevin A Mayer | 董事 | 2026年6月2日 A | 48747 | 0 | 0 | $0 |
| Jonathan Congdon | 10% 所有者 | 2023年9月29日 S | 17579959 | 0 | 0 | $0 |
来自SEC表格3/4/5申报的内部人士；净额=仅公开市场买卖
ETF持仓 由 8 只交易所交易基金持有
权重仅反映直接股权持仓（N-PORT）；杠杆基金或基于衍生品的基金可能持有未显示的额外掉期敞口。
| 基金 | 权重 | 单位 | 截至 | 来源 |
|---|---|---|---|---|
| IWC · iShares Trust | 0.01% | 13988 SH | 2026年9月10日 | 每日 |
| DFSU · Dimensional ETF Trust | 0.00% | 1730 NS | 2026年7月31日 | N-PORT |
| DCOR · Dimensional ETF Trust | 0.00% | 1215 NS | 2026年7月31日 | N-PORT |
| DFAS · Dimensional ETF Trust | 0.00% | 3358 NS | 2026年7月31日 | N-PORT |
| DFAT · Dimensional ETF Trust | 0.00% | 1225 NS | 2026年7月31日 | N-PORT |
| VXF · VANGUARD INDEX FUNDS | 0.00% | 34391 SH | 2026年8月19日 | 每日 |
| VTI · VANGUARD INDEX FUNDS | 0.00% | 86477 SH | 2026年8月19日 | 每日 |
| DFAC · Dimensional ETF Trust | 0.00% | 1041 NS | 2026年7月31日 | N-PORT |
BODI 分析师共识 看涨和看跌分析师观点、12个月价格目标、上涨空间
评级 · 10 位分析师
买入
中位数目标
$18.50
+276.0%
2 20.0%
强烈买入
6 60.0%
买入
2 20.0%
持有
0 0.0%
卖出
0 0.0%
强烈卖出
12个月价格目标
4 位分析师 · 2026-09-30平均目标 $17.00 +245.5%
← 低于所有目标
当前价格 $4.92
最低$9.00
平均值$17.00
最高$22.00
同行比较（GICS 子行业） 关键指标与行业同行对比
财年依据，价格截至各公司上一个财年末收盘价。
最新新闻 提及该公司的近期头条新闻
我的指标 您的个人关注列表 — 来自完整基本面的选定行
选择对您重要的指标 — 点击上方完整基本面中任意行的 + 号。
您的选择已保存，并会跟随您浏览所有股票。
来源：SEC 10-Q 于 八月 10, 2026 申报