7 years of revenue, profit, cash flow and balance-sheet history through FY2025, from SEC filings — with a computed, factual read of the trend. Updated Overview →
| FY | Revenue | Net income | Gross M | Op M | FCF | Total debt | Cash |
|---|---|---|---|---|---|---|---|
| 2025 | $252M | -$3M | 73.0% | 2.2% | $17M | $25M | $39M |
| 2024 | $419M | -$72M | 68.6% | -15.8% | -$2M | $22M | $20M |
| 2023 | $527M | -$153M | 61.3% | -26.7% | -$29M | $35M | $33M |
| 2022 | $692M | -$194M | 53.4% | -29.3% | -$74M | $49M | $80M |
| 2021 | $874M | -$228M | 62.4% | -34.0% | -$293M | — | $104M |
| 2020 | $864M | -$21M | 71.1% | -0.7% | $23M | — | $57M |
| 2019 | $756M | $32M | 72.2% | 2.5% | $18M | — | $42M |
| Quarter | Revenue | Net income | Gross M | Op M | FCF | Total debt | Cash |
|---|---|---|---|---|---|---|---|
| Mar '26 | $54M | $2M | 71.8% | 5.7% | -$2M | $25M | $37M |
| Dec '25 | $56M | $5M | 74.5% | 14.7% | $4M | $25M | $39M |
| Sep '25 | $60M | $4M | 74.6% | 8.3% | $9M | $25M | $34M |
| Jun '25 | $64M | -$6M | 72.3% | -6.2% | $2M | $25M | $26M |
| Mar '25 | $72M | -$6M | 71.2% | -5.1% | $2M | $16M | $18M |
| Dec '24 | $86M | -$35M | 70.5% | -38.1% | -$7M | $22M | $20M |
| Sep '24 | $102M | -$12M | 67.3% | -12.7% | $53000 | $25M | $32M |
| Jun '24 | $110M | -$11M | 69.3% | -8.6% | -$2M | $25M | $32M |
| Mar '24 | $120M | -$14M | 67.7% | -9.0% | $7M | $28M | $39M |
| Dec '23 | $119M | -$65M | 62.2% | -50.7% | -$9M | $35M | $33M |
| Sep '23 | $128M | -$33M | 58.5% | -22.6% | -$685000 | $35M | $38M |
| Jun '23 | $135M | -$26M | 61.3% | -17.9% | -$8M | $49M | $59M |
| Mar '23 | $145M | -$29M | 63.0% | -18.9% | -$11M | $49M | $66M |
| Dec '22 | $148M | -$45M | 57.1% | -32.5% | -$13M | $49M | $80M |
| Sep '22 | $166M | -$34M | 63.1% | -21.8% | -$8M | $50M | $94M |
| Jun '22 | $179M | -$42M | 48.7% | -24.8% | -$7M | — | $57M |
| Mar '22 | $199M | -$74M | 46.8% | -37.4% | -$46M | — | $63M |
| Dec '21 | $216M | -$146M | 45.1% | -75.8% | -$93M | — | $104M |
| Sep '21 | $208M | -$40M | 64.9% | -34.5% | -$148M | — | $200M |
| Jun '21 | $223M | -$12M | 69.2% | -13.5% | -$31M | — | $347M |
How the market has priced BODI against its own fundamentals since 2024-03 — each month-end's share price set against the most recent annual filing, so the multiple moves as price runs ahead of (or behind) earnings. Split-adjusted.
Over the past 5 years, Beachbody Company, Inc.'s revenue has declined 21.9% per year. These are computed facts, not advice.
As of FY2025, Beachbody Company, Inc. reported $25M of total debt against $39M of cash; operating income covered interest expense 1.1×.
In FY2025, gross margin was 73.0%, operating margin 2.2%, and net margin -1.1%.
All figures are extracted from the company’s SEC EDGAR/XBRL filings — 10-K annual reports and 10-Q quarterly reports (use the Annual / Quarterly toggle). Quarterly figures are derived from the as-filed statements (year-to-date amounts are differenced into discrete quarters). Growth rates and ratios are computed by tradmap; nothing here is investment advice.
Source: SEC EDGAR / XBRL (10-K + 10-Q filings) · prices EOD (Databento), corporate-action-adjusted · growth rates, valuation multiples & ratios computed by tradmap. Valuation uses each month-end price against the latest annual filing. Informational only — not investment advice.