Tearsheet

Beachbody (BODI)


Market Price (12/18/2025): $11.01 | Market Cap: $77.1 Mil
Sector: Communication Services | Industry: Interactive Media & Services

Beachbody (BODI)


Market Price (12/18/2025): $11.01
Market Cap: $77.1 Mil
Sector: Communication Services
Industry: Interactive Media & Services

Investment Highlights Why It Matters Which of these 2 stories sounds closer for this stock?

1. Generates cash flow

The stock generated 4% or more of the share price (called cash flow yield), and shows moderate 10-15% or more growth.

2. Riding a trend

Think Tesla during the pandemic of 2020 when EVs were riding a cultural high, or Nvidia in the current AI boom, or even Figma. These companies don’t have enough yield, or, enough growth, or both - however - they are riding a trend. They have momentum. These can be more volatile - they don’t have the floor of strong cash flow


0 Cash is significant % of market cap
Net D/ENet Debt/Equity. Debt net of cash. Negative indicates net cash. Equity is taken as the Market Capitalization is -11%
Weak multi-year price returns
2Y Excs Rtn is -28%, 3Y Excs Rtn is -140%
Not profitable at operating income level
Op Inc LTMOperating Income, Last Twelve Months is -12 Mil, Op Mgn LTMOperating Margin = Operating Income / Revenue Reflects profitability before taxes and before impact of capital structure (interest payments). is -4.2%
1 Attractive yield
FCF Yield is 7.6%
  Stock price has recently run up significantly
6M Rtn6 month market price return is 191%
2 Megatrend and thematic drivers
Megatrends include Digital Health & Telemedicine, Health & Wellness Trends, and E-commerce & DTC Adoption. Themes include Digital Fitness & Wellness Platforms, Show more.
  Weak revenue growth
Rev Chg LTMRevenue Change % Last Twelve Months (LTM) is -37%, Rev Chg 3Y AvgRevenue Change % averaged over trailing 3 years is -28%, Rev Chg QQuarterly Revenue Change % is -41%
3   Yield minus risk free rate is negative
ERPEquity Risk Premium (ERP) = Total Yield - Risk Free Rate, Reflects the premium above risk free assets offered by the investment. is -60%
4   Key risks
BODI key risks include [1] substantial going concern doubt due to anticipated loan covenant violations and [2] revenue decline and disruption from its strategic transition away from a multi-level marketing model.
0 Cash is significant % of market cap
Net D/ENet Debt/Equity. Debt net of cash. Negative indicates net cash. Equity is taken as the Market Capitalization is -11%
1 Attractive yield
FCF Yield is 7.6%
2 Megatrend and thematic drivers
Megatrends include Digital Health & Telemedicine, Health & Wellness Trends, and E-commerce & DTC Adoption. Themes include Digital Fitness & Wellness Platforms, Show more.
3 Weak multi-year price returns
2Y Excs Rtn is -28%, 3Y Excs Rtn is -140%
4 Not profitable at operating income level
Op Inc LTMOperating Income, Last Twelve Months is -12 Mil, Op Mgn LTMOperating Margin = Operating Income / Revenue Reflects profitability before taxes and before impact of capital structure (interest payments). is -4.2%
5 Stock price has recently run up significantly
6M Rtn6 month market price return is 191%
6 Weak revenue growth
Rev Chg LTMRevenue Change % Last Twelve Months (LTM) is -37%, Rev Chg 3Y AvgRevenue Change % averaged over trailing 3 years is -28%, Rev Chg QQuarterly Revenue Change % is -41%
7 Yield minus risk free rate is negative
ERPEquity Risk Premium (ERP) = Total Yield - Risk Free Rate, Reflects the premium above risk free assets offered by the investment. is -60%
8 Key risks
BODI key risks include [1] substantial going concern doubt due to anticipated loan covenant violations and [2] revenue decline and disruption from its strategic transition away from a multi-level marketing model.

Valuation, Metrics & Events

BODI Stock


Why The Stock Moved


Qualitative Assessment

AI Generated Analysis | Feedback

Here are five key points highlighting why The Beachbody Company (BODI) stock likely experienced significant movement in the approximate period leading up to December 18, 2025: **1. First-Ever Net Income as a Public Company.** BODi announced in November 2025 that it achieved its first net income of $3.6 million since becoming a public company, a significant milestone that often positively impacts investor confidence and stock price. This turnaround from previous losses signaled improved financial health and operational efficiency.

**2. Consistent Positive Adjusted EBITDA and Free Cash Flow Generation.** The company reported its eighth consecutive quarter of positive adjusted EBITDA in Q3 2025, with $9.5 million. Furthermore, BODi generated positive free cash flow for the first half of 2025 and expressed confidence in achieving positive free cash flow for the full year 2025 for the first time since 2020. These indicators suggest a strengthening financial position and sustainable business model.

**3. Successful Business Model Transformation.** In November 2024, BODi restructured its business model, moving from a multi-level marketing (MLM) structure to a single-level affiliate model. This strategic shift was aimed at creating a more agile and efficient operating model, broadening distribution opportunities, and enhancing gross margins, which showed significant improvement in Q4 2024. Management indicated 2025 was a transition year for this new model.

**4. Launch of Key New Fitness Programs and Wellness Offerings.** Between August and November 2025, BODi launched several new initiatives designed to attract and retain subscribers. These included a "game-changing wellness lineup," Super Trainer-Specific Subscriptions, new monthly plans, and prominent fitness programs like "The Power of 4" with Tony Horton and "P90X Generation Next," along with "DIG IN" with Super Trainer Shaun T. These product innovations likely fueled subscriber interest and revenue expectations.

**5. Improved Operating Income and Reduced Operating Expenses.** The company significantly improved its operating income, which increased by $18 million to $5 million in Q3 2025. This improvement was partly due to a substantial reduction in total operating expenses, which decreased from $81.8 million in Q3 2024 to $39.7 million in Q3 2025, reflecting the success of its cost-cutting measures and more efficient operating model.

Show more

Stock Movement Drivers

Return vs. Risk


Price Returns Compared

 202020212022202320242025Total [1]
Returns
BODI Return-78%-68%-26%74%
Peers Return
S&P 500 Return16%27%-19%24%23%14%108%

Monthly Win Rates [3]
BODI Win Rate18%25%42%33%67% 
Peers Win Rate45% 
S&P 500 Win Rate58%75%42%67%75%73% 

Max Drawdowns [4]
BODI Max Drawdown-78%-72%-35%-43% 
Peers Max Drawdown 
S&P 500 Max Drawdown-31%-1%-25%-1%-2%-15% 


[1] Cumulative total returns since the beginning of 2020
[2] Peers: Z, ZIP, STUB, WSHP, GOOGL.
[3] Win Rate = % of calendar months in which monthly returns were positive
[4] Max drawdown represents maximum peak-to-trough decline within a year
[5] 2025 data is for the year up to 12/17/2025 (YTD)

How Low Can It Go

Unique KeyEventBODIS&P 500
2022 Inflation Shock2022 Inflation Shock  
2022 Inflation Shock% Loss% Loss-99.1%-25.4%
2022 Inflation Shock% Gain to Breakeven% Gain to Breakeven10609.9%34.1%
2022 Inflation ShockTime to BreakevenTime to BreakevenNot Fully Recovered days464 days

Compare to Z, ZIP, STUB, WSHP, GOOGL


In The Past

Beachbody's stock fell -99.1% during the 2022 Inflation Shock from a high on 2/22/2021. A -99.1% loss requires a 10609.9% gain to breakeven.

Preserve Wealth

Limiting losses and compounding gains is essential to preserving wealth over time.

Asset Allocation

Actively managed asset allocation strategies protect wealth. Learn more.

About Beachbody (BODI)

Better Bets than Beachbody (BODI)

Latest Trefis Analyses

Title
0ARTICLES

Trade Ideas

Select past ideas related to BODI. For more, see Trefis Trade Ideas.

Unique KeyDateTickerCompanyCategoryTrade Strategy6M Fwd Rtn12M Fwd Rtn12M Max DD
PINS_11302025_Monopoly_xInd_xCD_Getting_Cheaper11302025PINSPinterestMonopolyMY | Getting CheaperMonopoly-Like with P/S Decline
Large cap with monopoly-like margins or cash flow generation and getting cheaper based on P/S multiple
-1.3%-1.3%-1.4%
TMUS_11212025_Monopoly_xInd_xCD_Getting_Cheaper11212025TMUST-Mobile USMonopolyMY | Getting CheaperMonopoly-Like with P/S Decline
Large cap with monopoly-like margins or cash flow generation and getting cheaper based on P/S multiple
-5.0%-5.0%-6.4%
Z_11212025_Monopoly_xInd_xCD_Getting_Cheaper11212025ZZillowMonopolyMY | Getting CheaperMonopoly-Like with P/S Decline
Large cap with monopoly-like margins or cash flow generation and getting cheaper based on P/S multiple
-1.5%-1.5%-3.9%
IRDM_11072025_Dip_Buyer_High_CFO_Margins_ExInd_DE11072025IRDMIridium CommunicationsDip BuyDB | CFO/Rev | Low D/EDip Buy with High Cash Flow Margins
Buying dips for companies with significant cash flows from operations and reasonable debt / market cap
1.3%1.3%-5.6%
TTD_10032025_Dip_Buyer_High_CFO_Margins_ExInd_DE10032025TTDTrade DeskDip BuyDB | CFO/Rev | Low D/EDip Buy with High Cash Flow Margins
Buying dips for companies with significant cash flows from operations and reasonable debt / market cap
-28.9%-28.9%-29.8%
Unique KeyDateTickerCompanyCategoryTrade Strategy6M Fwd Rtn12M Fwd Rtn12M Max DD
PINS_11302025_Monopoly_xInd_xCD_Getting_Cheaper11302025PINSPinterestMonopolyMY | Getting CheaperMonopoly-Like with P/S Decline
Large cap with monopoly-like margins or cash flow generation and getting cheaper based on P/S multiple
-1.3%-1.3%-1.4%
TMUS_11212025_Monopoly_xInd_xCD_Getting_Cheaper11212025TMUST-Mobile USMonopolyMY | Getting CheaperMonopoly-Like with P/S Decline
Large cap with monopoly-like margins or cash flow generation and getting cheaper based on P/S multiple
-5.0%-5.0%-6.4%
Z_11212025_Monopoly_xInd_xCD_Getting_Cheaper11212025ZZillowMonopolyMY | Getting CheaperMonopoly-Like with P/S Decline
Large cap with monopoly-like margins or cash flow generation and getting cheaper based on P/S multiple
-1.5%-1.5%-3.9%
IRDM_11072025_Dip_Buyer_High_CFO_Margins_ExInd_DE11072025IRDMIridium CommunicationsDip BuyDB | CFO/Rev | Low D/EDip Buy with High Cash Flow Margins
Buying dips for companies with significant cash flows from operations and reasonable debt / market cap
1.3%1.3%-5.6%
TTD_10032025_Dip_Buyer_High_CFO_Margins_ExInd_DE10032025TTDTrade DeskDip BuyDB | CFO/Rev | Low D/EDip Buy with High Cash Flow Margins
Buying dips for companies with significant cash flows from operations and reasonable debt / market cap
-28.9%-28.9%-29.8%

Recent Active Movers

Recent Active Movers

More From Trefis

Peer Comparisons for Beachbody

Peers to compare with:

Financials

BODIZZIPSTUBWSHPGOOGLMedian
NameBeachbodyZillow ZipRecru.Stubhub WeShop Alphabet  
Mkt Price10.8868.774.8013.99118.11296.7241.38
Mkt Cap0.116.70.45.2-3,586.25.2
Rev LTM2832,4834481,829-385,4771,829
Op Inc LTM-12-90-27-1,243-124,077-27
FCF LTM614986-73,5528
FCF 3Y Avg-1118756--68,998122
CFO LTM104181632-151,42432
CFO 3Y Avg-438766--120,990226

Growth & Margins

BODIZZIPSTUBWSHPGOOGLMedian
NameBeachbodyZillow ZipRecru.Stubhub WeShop Alphabet  
Rev Chg LTM-37.4%15.2%-10.1%14.6%-13.4%13.4%
Rev Chg 3Y Avg-27.7%7.0%-20.7%--11.0%-6.9%
Rev Chg Q-41.4%16.4%-1.8%7.9%-15.9%7.9%
QoQ Delta Rev Chg LTM-13.0%4.0%-0.5%1.9%-3.8%1.9%
Op Mgn LTM-4.2%-3.6%-6.1%-68.0%-32.2%-4.2%
Op Mgn 3Y Avg-10.8%-8.5%3.6%--29.9%-2.5%
QoQ Delta Op Mgn LTM3.4%1.9%-0.4%-75.6%--0.5%-0.4%
CFO/Rev LTM3.6%16.8%3.5%1.7%-39.3%3.6%
CFO/Rev 3Y Avg-0.2%17.8%10.9%--35.3%14.4%
FCF/Rev LTM2.0%6.0%1.8%0.3%-19.1%2.0%
FCF/Rev 3Y Avg-1.6%8.8%9.2%--20.5%9.0%

Valuation

BODIZZIPSTUBWSHPGOOGLMedian
NameBeachbodyZillow ZipRecru.Stubhub WeShop Alphabet  
Mkt Cap0.116.70.45.2-3,586.25.2
P/S0.37.50.82.9-7.62.9
P/EBIT-2.1-2,333.9-46.1--19.3-24.1
P/E-1.8-583.5-8.5-4.0-23.6-4.0
P/CFO7.644.723.1164.1-19.423.1
Total Yield-56.0%-0.2%-11.8%-25.1%-4.6%-11.8%
Dividend Yield0.0%0.0%0.0%0.0%-0.3%0.0%
FCF Yield 3Y Avg-10.8%1.4%5.6%--3.3%2.3%
D/E0.30.01.5--0.00.2
Net D/E-0.1-0.10.4---0.0-0.0

Returns

BODIZZIPSTUBWSHPGOOGLMedian
NameBeachbodyZillow ZipRecru.Stubhub WeShop Alphabet  
1M Rtn43.9%0.5%21.5%9.1%198.9%4.2%15.3%
3M Rtn57.7%-23.9%-8.2%-36.4%-19.0%-8.2%
6M Rtn190.9%1.8%-4.2%--71.5%36.6%
12M Rtn58.4%-14.9%-39.8%--52.4%18.8%
3Y Rtn-71.0%90.8%-71.1%--231.2%9.9%
1M Excs Rtn43.2%-0.2%20.8%8.4%198.2%3.4%14.6%
3M Excs Rtn58.7%-24.9%-11.8%-33.1%-16.5%-11.8%
6M Excs Rtn178.5%-10.5%-16.6%--59.1%24.3%
12M Excs Rtn55.5%-25.0%-51.4%--45.9%10.4%
3Y Excs Rtn-140.5%25.6%-139.1%--152.0%-56.7%

Financials

Segment Financials

Revenue by Segment

$ Mil20242023202220212020
Single Segment527    
Connected fitness 3843  
Digital 301365  
Nutrition and other 353465  
Beachbody   853752
Other   103
Total527692874864756


Price Behavior

Short Interest

Short Interest: As Of Date11282025
Short Interest: Shares Quantity254,184
Short Interest: % Change Since 11152025-37.1%
Average Daily Volume127,968
Days-to-Cover Short Interest1.99
Basic Shares Quantity6,999,247
Short % of Basic Shares3.6%

Earnings Returns History

Expand for More

 Forward Returns
Earnings Date1D Returns5D Returns21D Returns
11/10/202517.9%50.6%137.1%
8/5/202518.1%21.7%50.8%
3/27/2025-7.3%-24.9%-46.5%
11/12/2024-0.6%-4.2%0.9%
8/6/2024-9.9%-10.6%-12.8%
3/11/202414.1%-8.5%18.8%
11/7/2023-6.1%-15.6%32.4%
8/8/2023-17.6%-27.7%-23.5%
...
SUMMARY STATS   
# Positive526
# Negative9128
Median Positive14.1%36.2%25.6%
Median Negative-9.9%-9.5%-22.6%
Max Positive18.1%50.6%137.1%
Max Negative-20.6%-38.1%-51.1%

SEC Filings

Expand for More

Report DateFiling DateFiling
93020251110202510-Q 9/30/2025
6302025807202510-Q 6/30/2025
3312025515202510-Q 3/31/2025
12312024328202510-K 12/31/2024
93020241112202410-Q 9/30/2024
6302024806202410-Q 6/30/2024
3312024506202410-Q 3/31/2024
12312023311202410-K 12/31/2023
93020231107202310-Q 9/30/2023
6302023808202310-Q 6/30/2023
3312023508202310-Q 3/31/2023
12312022316202310-K 12/31/2022
93020221109202210-Q 9/30/2022
6302022808202210-Q 6/30/2022
3312022509202210-Q 3/31/2022
12312021301202210-K 12/31/2021