Beachbody Company, Inc. Income Statement
BODI|5 years of annual SEC 10-K data (FY2021-FY2025)
Line items include revenue, cost of goods sold, gross profit, operating expenses, interest, taxes, and net income with per-share data across 5 fiscal years. All figures from audited SEC 10-K filings.
Beachbody Company, Inc. reported $252M in revenue and $3M in net loss for FY2025. Revenue has declined at a 24.0% compound annual rate over the past 4 years.
Based on SEC 10-K filings.
Key Data Points
- Altman Z-Score -1.90 (distress zone, below 1.8 threshold)
- High earnings quality (cash-backed earnings)
Data sourced from SEC EDGAR filings. Not investment advice.
| Item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenue | $251.7M | $418.8M | $527.1M | $692.2M | $755.8M |
| Cost of Revenue | $67.9M | $131.5M | $204.0M | $322.6M | $210.3M |
| Gross Profit | $183.8M | $287.3M | $323.1M | $369.6M | $545.5M |
| SG&A Expense | $39.9M | $49.2M | $57.9M | $78.4M | $56.9M |
| R&D Expense | $1.7M | $1.6M | $2.7M | $4.4M | $4.6M |
| Operating Income | $5.5M | -$66.2M | -$141.0M | -$203.2M | $18.9M |
| Interest Expense | $5.0M | $6.9M | $8.9M | $3.4M | $790.0K |
| Income Tax | $125.0K | $239.0K | $37.0K | -$3.1M | -$13.4M |
| Net Income | -$2.9M | -$71.6M | -$152.6M | -$194.2M | $32.3M |
| EPS (Basic) | -$10.51 | -$24.47 | -$31.58 | -$0.09 | $0.14 |
| EPS (Diluted) | -$10.51 | -$24.47 | -$31.58 | -$0.09 | $0.12 |
| Shares Outstanding | 6.8M | 6.2M | 6.1M | 239.5M | 276.1M |
| Gross Margin | 73.0% | 68.6% | 61.3% | 53.4% | 72.2% |
| Operating Margin | 2.2% | -15.8% | -26.8% | -29.3% | 2.5% |
| Profit Margin | -1.1% | -17.1% | -29.0% | -28.1% | 4.3% |