BODY - The Beachbody Company, Inc. Stock Price, Fair Value and News

9.77USD Delayed

Market Summary

USD9.77

Delayed

BODY Alerts

Big fall in Revenue (Y/Y)

Big jump in Earnings (Y/Y)
Losses in recent quarter

BODY Stock Price

View Fullscreen

BODY RSI Chart

BODY Valuation

Market Cap

66.1M

Price/Earnings (Trailing)

-0.48

Price/Sales (Trailing)

0.13

EV/EBITDA

-0.48

Price/Free Cashflow

-6.36

BODY Price/Sales (Trailing)

BODY Profitability

Operating Margin

62.32%

EBT Margin

-27.40%

Return on Equity

-189.26%

Return on Assets

-52.34%

Free Cashflow Yield

-15.73%

BODY Fundamentals

BODY Revenue

Revenue (TTM)

502.3M

Rev. Growth (Yr)

-17.15%

Rev. Growth (Qtr)

0.87%

BODY Earnings

Earnings (TTM)

-137.7M

Earnings Growth (Yr)

51.3%

Earnings Growth (Qtr)

78.14%

Breaking Down BODY Revenue

Last 7 days

6.0%

Last 30 days

1.8%

Last 90 days

-9.9%

Trailing 12 Months

-60.1%

How does BODY drawdown profile look like?

BODY Financial Health

Current Ratio

0.72

Debt/Equity

0.26

Debt/Cashflow

-0.3

BODY Investor Care

Buy Backs (1Y)

97.81%

Diluted EPS (TTM)

-22.17

Historical Charts for Stock Metrics

Get all data in R, Python etc through our Historical Stock Data APIs

Net sales

Year	Q1	Q2	Q3	Q4
2024	502.3M	0	0	0
2023	638.2M	594.0M	556.3M	527.1M
2022	846.3M	802.4M	760.3M	692.2M
2021	920.5M	925.1M	881.7M	873.6M
2020	0	791.7M	827.6M	863.6M
2019	0	0	0	755.8M

Get all data in R, Python etc through our Historical Stock Data APIs

Tracking the Latest Insider Buys and Sells of The Beachbody Company, Inc.

Filter Transactions

Datesorted ascending	Name	Buy/Sell	$ Value	Avg. Price	# Shares	Title
Dec 04, 2023	van de bunt bennet	acquired	-	-	4,541	-
Dec 04, 2023	conlin mary murphy	acquired	-	-	4,541	-
Dec 04, 2023	salter john s.	acquired	-	-	4,541	-
Dec 04, 2023	mayer kevin a	acquired	-	-	4,541	-
Sep 29, 2023	congdon jonathan	sold	-33,312	0.3	-111,040	-
Jun 26, 2023	congdon jonathan	sold	-59,887	0.4445	-134,730	-
Jun 22, 2023	congdon jonathan	sold	-495	0.55	-900	-
Jun 15, 2023	daikeler carl	back to issuer	-	-	-3,199,950	chief executive officer
Mar 15, 2023	bilstad blake timothy	sold (taxes)	-48,328	0.5801	-83,311	see remarks
Mar 15, 2023	neimand michael	acquired	-	-	816,053	president, beachbody

Which funds bought or sold BODY recently?

View All Details

Datesorted ascending	Fund Name	Type	% Chg	$ Change	$ Held	% Portfolio
May 16, 2024	Pineridge Advisors LLC	sold off	-100	-	-	-%
May 16, 2024	Pineridge Advisors LLC	unchanged	-	2.00	19.00	-%
May 15, 2024	Manatuck Hill Partners, LLC	new	-	480,000	480,000	0.21%
May 15, 2024	NORTHWESTERN MUTUAL WEALTH MANAGEMENT CO	new	-	614	614	-%
May 15, 2024	Royal Bank of Canada	reduced	-64.21	-4,000	3,000	-%
May 15, 2024	MORGAN STANLEY	reduced	-69.43	-10,737	5,885	-%
May 15, 2024	BANK OF AMERICA CORP /DE/	unchanged	-	105	768	-%
May 15, 2024	Federation des caisses Desjardins du Quebec	new	-	518	518	-%
May 15, 2024	PERRITT CAPITAL MANAGEMENT INC	unchanged	-	5,240	38,400	0.02%
May 15, 2024	Tower Research Capital LLC (TRC)	new	-	16,483	16,483	-%

Are Funds Buying or Selling BODY?

Are funds buying BODY calls or puts?

Calls

Puts

No. of funds holding Calls - Puts

Net Call Options

No. of funds that own BODY

No. of Funds

Unveiling The Beachbody Company, Inc.'s Major ShareHolders

Date Filed	Name of Filer	Percent of Class	No. of Shares	Form Type
May 15, 2024	congdon jonathan	5.75%	238,093	SC 13D/A
Mar 25, 2024	congdon jonathan	6.95%	285,195	SC 13D/A
Mar 04, 2024	rpiii rainsanity lp	16.4%	671,067	SC 13D/A
Mar 01, 2024	daikeler carl	38.7%	2,587,071	SC 13D/A
Feb 28, 2024	congdon jonathan	8.1%	332,062	SC 13D/A
Feb 14, 2024	armistice capital, llc	9.99%	401,907	SC 13G
Jun 20, 2023	daikeler carl	42.3%	129,353,511	SC 13D/A
May 08, 2023	daikeler carl	44.1%	137,101,536	SC 13D/A
Feb 01, 2023	rpiii rainsanity lp	19.6%	33,553,362	SC 13D/A
Jun 03, 2022	daikeler carl	1.8%	136,766,268	SC 13D/A

Recent SEC filings of The Beachbody Company, Inc.

View All Filings

Date Filed	Form Type	Document
May 16, 2024	POS AM	POS AM
May 15, 2024	SC 13D/A	13D - Major Acquisition
May 06, 2024	10-Q	Quarterly Report
May 06, 2024	424B3	Prospectus Filed
May 06, 2024	8-K	Current Report
Apr 30, 2024	POS AM	POS AM
Apr 30, 2024	S-1/A	Initial Public Offering
Apr 24, 2024	ARS	ARS
Apr 24, 2024	DEF 14A	DEF 14A
Apr 24, 2024	DEFA14A	DEFA14A

Peers (Alternatives to The Beachbody Company, Inc.)

Name	Mkt Capsorted ascending	Revenue	Price %, 1M	Returns, 1Y	P/E	P/S	Rev 1-Yr	Inc 1-Yr
LARGE-CAP
GOOG	2.2T	318.1B	13.03%	43.56%	26.64	6.9	11.78%	40.66%
META	1.2T	142.7B	-4.49%	91.20%	26.25	8.42	21.62%	113.38%
DASH	47.6B	9.1B	-10.24%	75.45%	-113.44	5.23	27.24%	69.09%
SNAP	27.2B	4.8B	47.25%	65.63%	-20.91	5.64	6.28%	7.14%
MID-CAP
MTCH	8.3B	3.4B	-3.25%	-2.47%	12.69	2.41	8.17%	118.00%
YELP	2.5B	1.4B	-5.84%	11.26%	21.95	1.85	10.42%	217.33%
SMALL-CAP
GETY	1.6B	903.2M	-0.26%	-	51.82	1.72	-2.98%	130.10%
EVER	838.3M	269.8M	28.88%	194.77%	-17.89	3.11	-33.01%	-120.68%
GRPN	662.7M	516.4M	71.55%	287.07%	-17.2	1.28	-8.99%	83.38%
SCOR	67.6M	366.6M	-5.16%	-24.02%	-0.94	0.18	-1.99%	-8.78%
IZEA	45.8M	34.4M	10.67%	-9.09%	-5.86	1.33	-15.91%	-62.70%
DGLY	8.9M	26.1M	45.21%	-6.74%	-0.38	0.34	-24.21%	-29.51%

The Beachbody Company, Inc. News

Latest updates

The Beachbody Company, Inc. Earnings Report: Key Takeaways & Analysis

Income Statement (Last 12 Months)

Income Statement (Quarterly)
Description	(%) Q/Q	2024Q1	2023Q4	2023Q3	2023Q2	2023Q1	2022Q4	2022Q3	2022Q2	2022Q1	2021Q4	2021Q3	2021Q2	2021Q1	2020Q4	2020Q3	2020Q2	2019Q4
Revenue	0.9%	120,046,000	119,010,000	128,250,000	134,948,000	144,901,000	148,166,000	165,975,000	179,136,000	198,922,000	216,266,000	208,052,000	223,108,000	226,219,000	224,283,000	251,479,000	218,484,000	-
Cost Of Revenue	-13.9%	38,764,000	45,038,000	53,219,000	52,204,000	53,561,000	63,545,000	61,309,000	91,867,000	105,905,000	118,708,000	73,067,000	68,770,000	68,117,000	70,546,000	70,925,000	59,389,000	-
Gross Profit	9.9%	81,282,000	73,972,000	75,031,000	82,744,000	91,340,000	84,621,000	104,666,000	87,269,000	93,017,000	97,558,000	134,985,000	154,338,000	158,102,000	153,737,000	180,554,000	159,095,000	-
Operating Expenses	-31.4%	92,105,000	134,343,000	104,035,000	106,922,000	118,775,000	132,765,000	140,855,000	131,673,000	167,437,000	261,388,000	206,808,000	184,374,000	189,731,000	531,404	162,678,000	171,561,000	-
S&GA Expenses	-1.2%	59,261,000	59,952,000	69,127,000	76,492,000	76,576,000	73,774,000	93,145,000	86,624,000	106,444,000	109,458,000	153,782,000	140,194,000	144,696,000	111,128,000	123,980,000	134,666,000	-
EBITDA Margin	4.8%	-0.19	-0.20	-0.14	-0.12	-0.13	-0.17	-0.29	-0.29	-0.26	-0.21	-0.05	0.01	0.02	0.04	0.08	0.08	0.09
Interest Expenses	-10.8%	1,875,000	2,101,000	2,074,000	2,368,000	2,331,000	2,194,000	1,152,000	3,000	19,000	46,000	62,000	305,000	123,000	95,000	89,000	248,000	-
Income Taxes	176.5%	62,000	-81,000	100,000	-12,000	48,000	-1,538,000	-549,000	-281,000	-700,000	-2,776,000	-1,487,000	-10,900,000	-400,000	15,430,000	4,129,000	-2,700,000	-
Earnings Before Taxes	78.3%	-14,154,000	-65,101,000	-32,603,000	-25,760,000	-29,140,000	-46,450,000	-34,408,000	-42,148,000	-74,239,000	-148,762,000	-41,409,000	-23,297,000	-30,453,000	-1,442,000	17,900,000	-12,680,000	-
EBT Margin	5.4%	-0.27	-0.29	-0.24	-0.23	-0.24	-0.28	-0.39	-0.38	-0.34	-0.28	-0.11	-0.04	-0.03	-0.01	0.02	0.02	0.03
Net Income	78.1%	-14,216,000	-65,039,000	-32,666,000	-25,748,000	-29,188,000	-44,933,000	-33,859,000	-41,867,000	-73,533,000	-145,962,000	-39,922,000	-12,440,000	-30,058,000	-7,916,839	13,771,000	-10,003,000	-
Net Income Margin	5.3%	-0.27	-0.29	-0.24	-0.23	-0.23	-0.28	-0.39	-0.38	-0.32	-0.26	-0.10	-0.04	-0.04	-0.01	0.04	0.04	0.04
Free Cashflow	182.3%	7,435,000	-9,031,000	-685,000	-8,111,000	-11,286,000	-13,487,000	-7,701,000	-6,704,000	-45,774,000	-92,836,000	-147,637,000	-30,508,000	-22,179,000	-11,168,627	18,943,000	-	-

Balance Sheet

(In Millions)

(*) denotes actual numbers (not divided by Millions)
Balance Sheet														(In Millions)
Description	(%) Q/Q	2024Q1	2023Q4	2023Q3	2023Q2	2023Q1	2022Q4	2022Q3	2022Q2	2022Q1	2021Q4	2021Q3	2021Q2	2021Q1	2020Q4
Assets	-5.0%	263	277	347	391	416	443	499	490	544	638	859	916	301	356
Current Assets	-2.4%	116	119	131	159	172	186	210	184	221	299	405	481	1.00	169
Cash Equivalents	16.5%	39.00	33.00	38.00	59.00	66.00	80.00	94.00	57.00	63.00	104	200	347	1.00	57.00
Inventory	-16.7%	21.00	25.00	32.00	43.00	48.00	54.00	68.00	72.00	100	133	141	74.00	-	65.00
Net PPE	-18.9%	37.00	45.00	50.00	58.00	67.00	74.00	82.00	92.00	103	113	115	94.00	-	80.00
Goodwill	0%	85.00	85.00	125	125	125	125	-	-	-	125	177	177	-	19.00
Liabilities	-2.0%	190	194	206	224	226	232	246	210	226	252	333	358	59.00	257
Current Liabilities	-1.5%	163	165	173	191	178	185	193	197	210	236	278	267	3.00	220
Long Term Debt	-13.1%	19.00	21.00	28.00	26.00	40.00	40.00	39.00	-	-	-	-	-	-	-
LT Debt, Current	-27.2%	6.00	8.00	1.00	16.00	1.00	1.00	1.00	-	-	-	-	-	-	-
LT Debt, Non Current	-100.0%	-	21.00	28.00	26.00	40.00	40.00	39.00	-	-	-	-	-	-	-
Shareholder's Equity	-12.1%	73.00	83.00	141	167	190	212	252	280	318	385	526	558	72.00	99.00
Retained Earnings	-2.5%	-586	-571	-506	-474	-448	-419	-374	-340	-298	-225	-79.08	-39.16	-24.51	3.00
Additional Paid-In Capital	0.6%	659	655	648	642	638	631	626	621	617	610	605	598	30.00	96.00
Shares Outstanding	-	7.00	-	-	312	309	-	-	307	306	-	265	245	243	30.00
Float	-	-	-	-	58.00	-	-	-	127	-	-	-	1,067	-	315

Cashflow (Last 12 Months)

(In Thousands)

(*) denotes actual numbers (not divided by Thousands)
Cashflow (Quarterly)																	(In Thousands)
Description	(%) Q/Q	2024Q1	2023Q4	2023Q3	2023Q2	2023Q1	2022Q4	2022Q3	2022Q2	2022Q1	2021Q4	2021Q3	2021Q2	2021Q1	2020Q4	2020Q3	2020Q2	2019Q4
Cashflow From Operations	214.8%	9,134	-7,954	-216	-6,498	-7,869	-10,230	-3,687	115	-33,371	-75,990	-113,772	-16,607	-8,880	-1,342	28,294	-	-
Share Based Compensation	-7.9%	4,365	4,739	6,436	3,161	9,555	4,454	5,601	3,001	4,564	5,574	5,744	2,522	2,573	2,229	1,261	-	-
Cashflow From Investing	462.2%	3,901	-1,077	-4,719	-1,613	-3,417	-3,257	-4,014	-6,819	-12,403	-16,846	-33,865	-56,181	-18,299	-300,000	-8,104	-	-
Cashflow From Financing	-280.0%	-7,219	4,010	-15,327	41.00	-2,441	-722	45,623	737	1,923	203	673	372,017	17,758	302,526	-	-	-

Get Full Access to Grufity – and Unlimited Downloads

Gain full access to fair value, watchlists, stock screener, unlimited page visits, and additional features by joining as a member today for just $1.99.

Try For Just $1.99

BODY Income Statement

2024-03-31

Unaudited Condensed Consolidated Statements of Operations - USD ($) $ in Thousands	3 Months Ended
	Mar. 31, 2024	Mar. 31, 2023
Revenue:
Revenue	$ 120,046	$ 144,901
Cost of revenue:
Cost of revenue	38,764	53,561
Gross profit	81,282	91,340
Operating expenses:
Selling and marketing	59,261	76,576
Enterprise technology and development	17,717	19,096
General and administrative	13,483	17,716
Restructuring	1,644	5,387
Total operating expenses	92,105	118,775
Operating loss	(10,823)	(27,435)
Other income (expense):
Loss on partial debt extinguishment	(1,209)
Change in fair value of warrant liabilities	(724)	57
Interest expense	(1,875)	(2,331)
Other income, net	477	569
Loss before income taxes	(14,154)	(29,140)
Income tax provision	(62)	(48)
Net loss	$ (14,216)	$ (29,188)
Net loss per common share, basic	$ (2.1)	$ (4.72)
Net loss per common share, diluted	$ (2.1)	$ (4.72)
Weighted-average common shares outstanding- basic	6,760,771	6,182,811
Weighted-average common shares outstanding- diluted	6,760,771	6,182,811
Digital [Member]
Revenue:
Revenue	$ 61,506	$ 64,773
Cost of revenue:
Cost of revenue	12,862	14,967
Nutrition And Other [Member]
Revenue:
Revenue	55,512	74,120
Cost of revenue:
Cost of revenue	22,284	31,039
Connected Fitness [Member]
Revenue:
Revenue	3,028	6,008
Cost of revenue:
Cost of revenue	$ 3,618	$ 7,555

BODY Balance Sheet

2024-03-31

Condensed Consolidated Balance Sheets - USD ($) $ in Thousands	Mar. 31, 2024	Dec. 31, 2023
Current assets:
Cash and cash equivalents (restricted cash of $0.1 million and $0.1 million at March 31, 2024 and December 31, 2023, respectively)	$ 38,929	$ 33,409
Restricted short-term investments	4,250	4,250
Inventory	20,807	24,976
Prepaid expenses	10,008	10,715
Other current assets	42,448	45,923
Total current assets	116,442	119,273
Property and equipment, net	36,560	45,055
Content assets, net	18,651	21,359
Goodwill	85,166	85,166
Right-of-use assets, net	3,876	3,063
Other assets	2,327	2,923
Total assets	263,022	276,839
Current liabilities:
Accounts payable	8,432	10,659
Accrued expenses	40,724	42,147
Deferred revenue	101,873	97,169
Current portion of lease liabilities	1,927	1,835
Current portion of Term Loan	5,875	8,068
Other current liabilities	3,848	5,325
Total current liabilities	162,679	165,203
Term Loan	18,680	21,491
Long-term lease liabilities, net	2,253	1,425
Deferred tax liabilities	0	10
Other liabilities	6,669	5,950
Total liabilities	190,281	194,079
Stockholders' equity:
Preferred stock, $0.0001 par value; 100,000,000 shares authorized, none issued and outstanding at March 31, 2024 and December 31, 2023
Additional paid-in capital	658,816	654,657
Accumulated deficit	(586,092)	(571,876)
Accumulated other comprehensive income (loss)	15	(23)
Total stockholders' equity	72,741	82,760
Total liabilities and stockholders' equity	263,022	276,839
Class A Common Stock [Member]
Stockholders' equity:
Common stock value	1	1
Class X Common Stock [Member]
Stockholders' equity:
Common stock value	1	1
Class C Common Stock [Member]
Stockholders' equity:
Common stock value

About The Beachbody Company, Inc.

The Beachbody Company, Inc. operates as a health and wellness platform that provides fitness, nutrition, and stress-reducing programs. It operates Beachbody on Demand, a digital subscription platform that provides access to a library of live and on-demand fitness and nutrition content; and Openfit, a digital platform. It also offers nutritional products, such as Shakeology, a nutrition shakes; Beachbody Performance supplements comprising pre-workout energize, hydrate, post-workout recover, and protein supplement recharge products; BEACHBARs low sugar snack bars; supplements under the LADDER brand; and connected fitness equipment that include stationary bikes and related equipment. The company has 2.0 million digital subscriptions and 0.2 million nutritional subscriptions. The Beachbody Company, Inc. was founded in 1998 and is headquartered in El Segundo, California.

CEO	Mr. Carl D. Daikeler
WEBSITE	https://thebeachbodycompany.com
INDUSTRY	Internet Retail

The Beachbody Company, Inc. Frequently Asked Questions

What is the ticker symbol for The Beachbody Company, Inc.? What does BODY stand for in stocks?

BODY is the stock ticker symbol of The Beachbody Company, Inc.. Every public company that trades on a stock exchange gets a ticker symbol.

What is the market capital of The Beachbody Company, Inc. (BODY)?

As of Fri May 03 2024, market cap of The Beachbody Company, Inc. is 66.05 Million. The market capitalization is calculated by multiplying the stock price with the number of shares outstanding.

What is the fair value of BODY stock?

You can check BODY's fair value in chart for subscribers.

What is the fair value of BODY stock?

You can check BODY's fair value in chart for subscribers. The fair value of The Beachbody Company, Inc. is provided for various growth and macro-economic scenarios from very pessimiatic to very optimistic assumptions. These fair values are estimates from Grufity's Fair Value model based on company's past performance. However, past performance of The Beachbody Company, Inc. is no guarantee of future performance. These fairvalue estimates should only be used as one of the inputs in your stock analysis. We provide model's historical fair value estimates for BODY so that you know how good or bad the model has been in the past so you can discard it if needed. There are others that provide fair values of stocks such as wallmine, finbox, gurufocus and finviz. Most provide point in time estimates. We provide a history of our models fair value estimates so that you can get a sense of it's usefulness. Otherwise this data point is of little use.

Is The Beachbody Company, Inc. a good stock to buy?

The fair value guage provides a quick view whether BODY is over valued or under valued. Whether The Beachbody Company, Inc. is cheap or expensive depends on the assumptions which impact The Beachbody Company, Inc.'s fair value. We provide several scenarios of inflation and growth to encompass these range of assumptions for BODY.

What is The Beachbody Company, Inc.'s Price to Earnings (PE) and Price to sales (PS) ratio?

As of Fri May 03 2024, BODY's PE ratio (Price to Earnings) is -0.48 and Price to Sales (PS) ratio is 0.13. The price to earnings and price to sales ratio are two most important valuation metrics for any company. PE ratio tell us the number of years of earnings investors are ready to pay for owning the company. Historically, S&P500 price to earnings ratio has fallen below 12 during periods of gloom and gone past 30 during periods of euphoria. BODY PE ratio will change depending on the future growth rate expectations of investors.