Beachbody (BODI)
Streams workouts and sells nutrition products through a reworked affiliate and e-commerce model.
$4.98
After-hours close0.00 (0.00%)
At close$4.98(−0.20%)
In millions of USD, except per-share figures
| In millions | Q3 FY23Sep 2023 | Q4 FY23Dec 2023 | Q1 FY24Mar 2024 | Q2 FY24Jun 2024 | Q3 FY24Sep 2024 | Q4 FY24Dec 2024 | Q1 FY25Mar 2025 | Q2 FY25Jun 2025 | Q3 FY25Sep 2025 | Q4 FY25Dec 2025 | Q1 FY26Mar 2026 | Q2 FY26Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 128 | 119 | 120 | 110 | 102 | 86 | 72 | 64 | 60 | 56 | 54 | 50 |
| Cost of revenue | 53 | 45 | 39 | 34 | 33 | 25 | 21 | 18 | 15 | 14 | 16 | 14 |
| Gross profit | 75 | 74 | 81 | 76 | 69 | 61 | 52 | 46 | 45 | 41 | 38 | 36 |
| 104 | 134 | 92 | 86 | 82 | 94 | 55 | 48 | 40 | 33 | 35 | 34 | |
| Research & development | 19 | 18 | 18 | 17 | 19 | 22 | 13 | 11 | 10 | 9 | 9 | 10 |
| 84 | 74 | 73 | 69 | 57 | 51 | 43 | 37 | 29 | 24 | 26 | 24 | |
| Selling & marketing | 69 | 60 | 59 | 56 | 46 | 39 | 31 | 26 | 19 | 18 | 19 | 16 |
| General & administrative | 15 | 14 | 13 | 12 | 12 | 12 | 12 | 12 | 10 | 7 | 8 | 9 |
| Other expenses | 1 | 43 | 2 | 0 | 5 | 21 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating income | −29 | −60 | −11 | −9 | −13 | −33 | −4 | −1 | 5 | 8 | 3 | 2 |
| −4 | −5 | −3 | −1 | 1 | −2 | −2 | −4 | −1 | −3 | −1 | 0 | |
| Interest expense | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 |
| Other non-operating income | 2 | −43 | 1 | 0 | −3 | 0 | 0 | 3 | 0 | 2 | 0 | −1 |
| Income before tax | −33 | −65 | −14 | −11 | −12 | −35 | −6 | −6 | 4 | 5 | 2 | 2 |
| Income tax expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net income from continuing operations | −33 | −65 | −14 | −11 | −12 | −35 | −6 | −6 | 4 | 5 | 2 | 1 |
| Net income | −33 | −65 | −14 | −11 | −12 | −35 | −6 | −6 | 4 | 5 | 2 | 1 |
| EPS, basic | −$5.29 | −$10.31 | −$2.10 | −$1.59 | −$1.75 | −$5.04 | −$0.84 | −$0.85 | $0.51 | $0.74 | $0.32 | $0.19 |
| EPS, diluted | −$5.29 | −$10.31 | −$2.10 | −$1.59 | −$1.75 | −$5.04 | −$0.84 | −$0.85 | $0.51 | $0.76 | $0.30 | $0.11 |
| Weighted average shares, basic | 6 | 6 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
| Weighted average shares, diluted | 6 | 6 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 8 | 8 |
| EBITDA | −15 | −2 | −2 | 0 | 2 | −17 | 1 | 0 | 8 | 10 | 7 | 4 |
| Depreciation & amortization | 15 | 15 | 10 | 10 | 12 | 16 | 6 | 4 | 4 | 4 | 4 | 2 |
| EBIT | −31 | −17 | −12 | −9 | −10 | −33 | −4 | −5 | 5 | 6 | 3 | 3 |
