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 | ROE | ROA | FCF | Total debt | Cash |
|---|---|---|---|---|---|---|---|---|---|
| 2025 | $252M | -$3M | 73.0% | 2.2% | -9.1% | -1.9% | $17M | $25M | $39M |
| 2024 | $419M | -$72M | 68.6% | -15.8% | -254.3% | -41.0% | -$2M | $22M | $20M |
| 2023 | $527M | -$153M | 61.3% | -26.7% | -184.4% | -55.1% | -$29M | $35M | $33M |
| 2022 | $692M | -$194M | 53.4% | -29.3% | -91.8% | -43.8% | -$74M | $49M | $80M |
| 2021 | $874M | -$228M | 62.4% | -34.0% | -59.3% | -35.8% | -$293M | — | $104M |
| 2020 | $864M | -$21M | 71.1% | -0.7% | -21.6% | -6.0% | $23M | — | $57M |
| 2019 | $756M | $32M | 72.2% | 2.5% | 36.9% | — | $18M | — | $42M |
| Quarter | Revenue | Net income | Gross M | Op M | ROE | ROA | FCF | Total debt | Cash |
|---|---|---|---|---|---|---|---|---|---|
| Jun '26 | $50M | $1M | 72.0% | 3.4% | 3.7% | 1.0% | -$4M | $25M | $32M |
| Mar '26 | $54M | $2M | 71.8% | 5.7% | 6.7% | 1.6% | -$2M | $25M | $37M |
| Dec '25 | $56M | $5M | 74.5% | 14.7% | 16.7% | 3.5% | $4M | $25M | $39M |
| Sep '25 | $60M | $4M | 74.6% | 8.3% | 14.5% | 2.4% | $9M | $25M | $34M |
| Jun '25 | $64M | -$6M | 72.3% | -6.2% | -29.3% | -4.0% | $2M | $25M | $26M |
| Mar '25 | $72M | -$6M | 71.2% | -5.1% | -23.9% | -3.8% | $2M | $16M | $18M |
| Dec '24 | $86M | -$35M | 70.5% | -38.1% | -122.7% | -19.8% | -$7M | $22M | $20M |
| Sep '24 | $102M | -$12M | 67.3% | -12.7% | -20.6% | -5.3% | $53000 | $25M | $32M |
| Jun '24 | $110M | -$11M | 69.3% | -8.6% | -16.3% | -4.4% | -$2M | $25M | $32M |
| Mar '24 | $120M | -$14M | 67.7% | -9.0% | -19.5% | -5.4% | $7M | $28M | $39M |
| Dec '23 | $119M | -$65M | 62.2% | -50.7% | -78.6% | -23.5% | -$9M | $35M | $33M |
| Sep '23 | $128M | -$33M | 58.5% | -22.6% | -23.2% | -9.4% | -$685000 | $35M | $38M |
| Jun '23 | $135M | -$26M | 61.3% | -17.9% | -15.4% | -6.6% | -$8M | $49M | $59M |
| Mar '23 | $145M | -$29M | 63.0% | -18.9% | -15.4% | -7.0% | -$11M | $49M | $66M |
| Dec '22 | $148M | -$45M | 57.1% | -32.5% | -21.2% | -10.1% | -$13M | $49M | $80M |
| Sep '22 | $166M | -$34M | 63.1% | -21.8% | -13.4% | -6.8% | -$8M | $50M | $94M |
| Jun '22 | $179M | -$42M | 48.7% | -24.8% | -14.9% | -8.5% | -$7M | — | $57M |
| Mar '22 | $199M | -$74M | 46.8% | -37.4% | -23.1% | -13.5% | -$46M | — | $63M |
| Dec '21 | $216M | -$146M | 45.1% | -75.8% | -37.9% | -22.9% | -$93M | — | $104M |
| Sep '21 | $208M | -$40M | 64.9% | -34.5% | -7.6% | -4.6% | -$148M | — | $200M |
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%.
Beachbody Company, Inc.'s P/E (TTM) is 2.50 as of the 2026-11-02 close — market cap ÷ net income over the trailing twelve months where four consecutive quarters are reported, otherwise the latest fiscal year, the same figure as on the BODI stock page. These are computed facts, not advice.
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), split-adjusted; price return — dividends not reinvested · growth rates, valuation multiples & ratios computed by tradmap. Valuation uses each month-end price against the latest annual filing. Informational only — not investment advice.