0
Signin
countryflagUS

18889881171

AAPL 165.84 0.5091% MSFT 400.96 0.461% GOOG 157.95 1.4321% GOOGL 156.28 1.4212% AMZN 177.23 1.4889% NVDA 795.18 4.3543% META 481.73 0.1372% TSLA 142.05 -3.4002% TSM 129.75 1.6053% LLY 731.33 0.6912% V 272.33 0.9452% AVGO 1224.46 1.6394% JPM 189.41 1.9429% UNH 491.23 -1.9755% NVO 125.26 2.0781% WMT 60.14 1.0247% LVMUY 168.89 0.4222% XOM 120.57 0.5756% LVMHF 851.89 0.4528% MA 456.75 0.2986%

Beachbody Company Inc

Communication Services US BODY

8.74USD
0.60(7.37%)

Last update at 2024-03-06T14:30:00Z

Day Range

8.119.00
LowHigh

52 Week Range

6.3144.50
LowHigh

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Income before tax -197.24500M -243.92100M -6.16300M 18.91M 0.12M
Minority interest - - - - -
Net income -194.19200M -228.38200M -21.43200M 32.30M 0.12M
Selling general administrative 78.43M 79.68M 64.82M 56.90M 63.10M
Selling and marketing expenses 359.99M 548.13M 464.00M 384.38M 401.14M
Gross profit 369.57M 544.98M 613.88M 545.46M 561.37M
Reconciled depreciation 74.85M 59.60M 51.74M 53.15M 58.69M
Ebit -173.20300M -202.74400M -7.31300M 18.88M 6.94M
Ebitda -97.39700M -139.94300M 36.94M 65.53M 59.43M
Depreciation and amortization 75.81M 62.80M 44.26M 46.64M 52.49M
Non operating income net other 9.28M 53.93M - - -
Operating income -173.20300M -202.74400M -7.31300M 18.88M -0.60700M
Other operating expenses 865.40M 1076.39M 871.56M 735.73M 784.34M
Interest expense 3.37M 0.54M 0.53M 0.79M 0.27M
Tax provision -3.05300M -15.53900M 15.27M -13.39000M 0.00000M
Interest income - - - - -
Net interest income -3.36800M -0.53600M -0.52700M -0.79000M -0.26800M
Extraordinary items - - - - -
Non recurring 19.91M 94.89M - - -
Other items - - - - -
Income tax expense -3.05300M -15.53900M 15.27M -13.39000M 0.99M
Total revenue 692.20M 873.64M 863.58M 755.78M 790.29M
Total operating expenses 542.78M 747.73M 621.85M 525.41M 555.43M
Cost of revenue 322.63M 328.66M 249.71M 210.32M 228.91M
Total other income expense net -24.04200M -41.17700M 1.15M 0.02M -5.56400M
Discontinued operations - - - - -
Net income from continuing ops -194.19200M -228.38200M -21.43200M 32.30M 0.12M
Net income applicable to common shares -194.19200M -228.38200M -21.43200M 31.95M -21.63600M
Preferred stock and other adjustments - - - - -
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Total assets 443.39M 637.61M 356.25M 291.11M -
Intangible assets 8.20M 46.37M 21.12M 5.20M -
Earning assets - - - - -
Other current assets 39.25M 43.73M 7.40M 7.17M 22.85M
Total liab 231.85M 252.23M 355.11M 301.95M -
Total stockholder equity 211.54M 385.38M 1.15M -10.84300M -
Deferred long term liab 0.18M 3.17M 10.50M 11.43M -
Other current liab 67.71M 78.45M 83.06M 61.42M 78.27M
Common stock 0.03M 0.03M -1.98900M -35.62600M 30.12M
Capital stock 0.03M 0.03M -1.98900M -35.62600M -
Retained earnings -419.23500M -225.04300M 3.34M 24.77M -74.74000M
Other liab 4.16M 11.17M 5.83M 2.98M 14.22M
Good will 125.17M 125.17M 18.98M 7.66M -
Other assets 39.39M 47.00M 23.36M 28.30M 10.70M
Cash 80.09M 104.05M 56.83M 41.56M -
Cash and equivalents - - - - -
Total current liabilities 184.64M 236.23M 219.92M 161.67M 161.83M
Current deferred revenue 95.59M 107.09M 97.50M 72.37M -
Net debt -33.63800M -96.92400M -15.20400M 8.85M -
Short term debt 3.40M 2.31M 10.37M 11.36M -
Short long term debt 1.25M - - - -
Short long term debt total 46.45M 7.13M 41.62M 50.41M -
Other stockholder equity 630.71M 610.42M -283.83566M 0.01M -1.69200M
Property plant equipment 74.15M 119.71M 113.44M 122.25M 102.01M
Total current assets 186.45M 299.37M 169.05M 127.71M 137.46M
Long term investments - - 300.00M - -
Net tangible assets 78.17M 213.85M 258.78M -23.70000M -46.31200M
Short term investments - - 300.00M - -
Net receivables 0.87M 1.23M 0.85M 1.52M 2.56M
Long term debt 39.73M - - - -
Inventory 54.06M 132.73M 65.35M 39.73M 34.05M
Accounts payable 17.94M 48.38M 28.98M 16.52M 14.45M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 0.04M -0.02100M -0.20200M 0.01M -
Additional paid in capital - - - - -
Common stock total equity 0.03M 0.03M 285.52M - -
Preferred stock total equity - - - - -
Retained earnings total equity -419.23500M -225.04300M -7.91684M - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 44.39M 47.00M 33.66M 0.88M -
Deferred long term asset charges - - - - -
Non current assets total 256.94M 338.24M 187.20M 163.40M -
Capital lease obligations 5.47M 7.13M 41.62M 50.41M -
Long term debt total 39.73M - - - -
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Investments -26.49300M -10.00000M -10.00000M -10.00000M 1.09M
Change to liabilities -49.53400M 15.74M 35.39M 5.50M 27.62M
Total cashflows from investing activities -26.49300M -125.19100M -46.68600M -30.28300M -22.81700M
Net borrowings 44.89M 49.38M 49.38M -25.00000M 25.00M
Total cash from financing activities 47.56M 390.65M 0.17M -32.05100M -66.34300M
Change to operating activities -26.00600M -55.92700M -0.52100M -33.14900M -27.95100M
Net income -194.19200M -228.38200M -21.43200M 32.30M 0.12M
Change in cash -26.96300M 50.23M 15.26M -19.90900M -26.75500M
Begin period cash flow 107.05M 56.83M 41.56M 61.47M 88.23M
End period cash flow 80.09M 107.05M 56.83M 41.56M 61.47M
Total cash from operating activities -47.17300M -215.24900M 61.43M 42.02M 63.62M
Issuance of capital stock - - 0.00000M 0.00000M 100.00M
Depreciation 74.85M 59.60M 44.26M 44.66M 52.49M
Other cashflows from investing activities - -42.28000M - - -
Dividends paid - 0.00000M 0.00000M -7.05100M 28.68M
Change to inventory 41.51M -74.25700M -27.75400M -8.41800M -2.20800M
Change to account receivables - -55.92700M 0.64M 0.53M -0.14900M
Sale purchase of stock 3.16M 4.68M 0.00000M 0.00000M -158.09100M
Other cashflows from financing activities 45.02M 432.65M 32.16M -30.28300M 120.43M
Change to netincome 28.17M 53.14M 23.36M -7.89500M 7.50M
Capital expenditures 26.49M 77.91M 37.93M 23.81M 23.91M
Change receivables - - - - -
Cash flows other operating 51.29M -11.36000M - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes -26.10500M 50.21M - - -
Change in working capital -20.76400M -114.44200M 7.76M -36.26100M -2.69200M
Stock based compensation 17.62M 16.41M 5.40M 3.58M 3.65M
Other non cash items 78.28M 67.43M 9.86M 12.20M 6.20M
Free cash flow -73.66600M -293.16000M 23.50M 18.21M 39.70M

Fundamentals

  • Previous Close 8.14
  • Market Cap53.05M
  • Volume21924
  • P/E Ratio-
  • Dividend Yield-%
  • EBITDA-57.39800M
  • Revenue TTM556.27M
  • Revenue Per Share TTM89.66
  • Gross Profit TTM 369.57M
  • Diluted EPS TTM-21.0

Peer Comparison

Sector: Communication Services Industry: Internet Content & Information

Company Change (USD) Price (USD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
BODY
Beachbody Company Inc		 0.60 7.37% 8.74 - - 0.10 0.39 0.09 -0.626
GOOG
Alphabet Inc Class C		 2.23 1.43% 157.95 26.23 20.58 5.75 6.28 5.44 17.32
GOOGL
Alphabet Inc Class A		 2.19 1.42% 156.28 26.02 20.37 5.75 6.22 5.44 17.32
META
Meta Platforms Inc.		 0.66 0.14% 481.73 31.16 20.49 7.24 6.28 6.87 18.37
TCTZF
Tencent Holdings Ltd		 1.38 3.55% 40.30 13.50 14.64 0.64 3.44 0.64 1.54

Reports Covered

Stock Research & News

View All

Profile

The Beachbody Company, Inc. operates as a health and wellness platform that provides fitness, nutrition, and stress-reducing programs in the United States and internationally. The company operates Beachbody on Demand, a digital subscription platform that provides access to a library of live and on-demand fitness and nutrition content; and Beachbody on Demand Interactive (BODi) for live fitness and nutrition programs. It also offers nutritional products, such as Shakeology, a nutrition shake; Beachbody Performance supplements comprising pre-workout energize, hydrate, post-workout recover, and protein supplement recharge products; BEACHBAR, a low-sugar snack bar; supplements under the LADDER brand; connected fitness products; and BODi Bike Studio, a package subscription to BODi with a bike and accessories. The company was founded in 1998 and is headquartered in El Segundo, California.

Beachbody Company Inc

400 Continental Boulevard, El Segundo, CA, United States, 90245

Key Executives

Name Title Year Born
Mr. Carl D. Daikeler Co-Founder, Chairman & CEO 1965
Ms. Kathy P. Vrabeck Chief Operating Officer 1963
Mr. Michael Neimand Pres of Beachbody 1965
Mr. Jonathan Congdon Co-Founder & Vice Chairman 1963
Mr. Marc Suidan Chief Financial Officer NA
Edward Plank Group VP of Investor Relations NA
Mr. Blake T. Bilstad Chief Legal Officer & Corp. Sec. 1970
Mr. Jonathan Gelfand Exec. VP of Bus. & Legal Affairs, Talent Management and IP Devel. 1973
Mr. Kit Q. Boyd Chief Supply Chain Officer NA
Christina Cartwright Sr. VP of Nutrition NA

Disclaimer - Data Powered by EOD Historical Data (“EODHD”). All CFDs (stocks, indices, mutual funds, ETFs), and Forex are not provided by exchanges but rather by market makers, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. EODHD is not using exchanges data feeds for the pricing data, EODHD is using OTC, peer to peer trades and trading platforms over 100+ sources, EODHD is aggregating its data feeds via VWAP method. Therefore, EOD Historical Data doesn’t bear any responsibility for any trading losses you might incur as a result of using this data. EOD Historical Data or anyone involved with EOD Historical Data will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible. EOD Historical Data does not give any warranties (including, without limitation, as to merchantability or fitness for a particular purpose or use).