Beachbody (BODI)
Market Price (5/6/2026): $14.75 | Market Cap: $104.0 MilSector: Communication Services | Industry: Interactive Media & Services
Beachbody (BODI)
Market Price (5/6/2026): $14.75Market Cap: $104.0 MilSector: Communication ServicesIndustry: Interactive Media & Services
Investment Highlights Why It Matters Detailed financial logic regarding cash flow yields vs trend-riding momentum.
Cash is significant % of market capNet D/ENet Debt/Equity. Debt net of cash. Negative indicates net cash. Equity is taken as the Market Capitalization is -13% Attractive yieldFCF Yield is 16% Megatrend and thematic driversMegatrends include Digital Health & Telemedicine, Health & Wellness Trends, and E-commerce & DTC Adoption. Themes include Digital Fitness & Wellness Platforms, Show more. | Weak multi-year price returns3Y Excs Rtn is -109% | Expensive valuation multiplesP/EBITPrice/EBIT or Price/(Operating Income) ratio is 48x Stock price has recently run up significantly6M Rtn6 month market price return is 228%, 12M Rtn12 month market price return is 260% Weak revenue growthRev Chg LTMRevenue Change % Last Twelve Months (LTM) is -40%, Rev Chg 3Y AvgRevenue Change % averaged over trailing 3 years is -28%, Rev Chg QQuarterly Revenue Change % is -36% Valuation getting more expensiveP/S 6M Chg %Price/Sales change over 6 months. Declining P/S indicates valuation has become less expensive. is 189% Yield minus risk free rate is negativeERPEquity Risk Premium (ERP) = Total Yield - Risk Free Rate, Reflects the premium above risk free assets offered by the investment. is -6.7% Key risksBODI 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. |
| Cash is significant % of market capNet D/ENet Debt/Equity. Debt net of cash. Negative indicates net cash. Equity is taken as the Market Capitalization is -13% |
| Attractive yieldFCF Yield is 16% |
| Megatrend and thematic driversMegatrends include Digital Health & Telemedicine, Health & Wellness Trends, and E-commerce & DTC Adoption. Themes include Digital Fitness & Wellness Platforms, Show more. |
| Weak multi-year price returns3Y Excs Rtn is -109% |
| Expensive valuation multiplesP/EBITPrice/EBIT or Price/(Operating Income) ratio is 48x |
| Stock price has recently run up significantly6M Rtn6 month market price return is 228%, 12M Rtn12 month market price return is 260% |
| Weak revenue growthRev Chg LTMRevenue Change % Last Twelve Months (LTM) is -40%, Rev Chg 3Y AvgRevenue Change % averaged over trailing 3 years is -28%, Rev Chg QQuarterly Revenue Change % is -36% |
| Valuation getting more expensiveP/S 6M Chg %Price/Sales change over 6 months. Declining P/S indicates valuation has become less expensive. is 189% |
| Yield minus risk free rate is negativeERPEquity Risk Premium (ERP) = Total Yield - Risk Free Rate, Reflects the premium above risk free assets offered by the investment. is -6.7% |
| Key risksBODI 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. |
Qualitative Assessment
AI Analysis | Feedback
1. Beachbody (BODI) announced strong Fourth Quarter and Full Year 2025 financial results, signaling a successful turnaround. The company reported net income of $5.2 million for Q4 2025, a significant improvement from a net loss of $34.6 million in the prior year period. This marked the second consecutive quarter of net income and the ninth consecutive quarter of positive adjusted EBITDA, which reached $12.9 million compared to $8.7 million in the prior year. Additionally, Beachbody achieved full-year operating income for the first time since going public in 2021 and positive free cash flow for the full year.
2. The company initiated a strategic shift toward retail expansion and launched new flagship products. In early February 2026, BODi launched "P90X Generation Next," a new 90-day home fitness program, available for $9.99 per month through its digital platform. This was followed by the launch of a new line of P90X Performance Supplements in March 2026, which became available online and in select major retailers. This strategy for 2026 focuses on a comprehensive retail initiative, including the introduction of Shakeology products into retail channels for the first time.
Show more
Stock Movement Drivers
Fundamental Drivers
The 32.8% change in BODI stock from 1/31/2026 to 5/5/2026 was primarily driven by a 50.1% change in the company's P/S Multiple.| (LTM values as of) | 1312026 | 5052026 | Change |
|---|---|---|---|
| Stock Price ($) | 11.38 | 15.11 | 32.8% |
| Change Contribution By: | |||
| Total Revenues ($ Mil) | 283 | 252 | -10.9% |
| P/S Multiple | 0.3 | 0.4 | 50.1% |
| Shares Outstanding (Mil) | 7 | 7 | -0.7% |
| Cumulative Contribution | 32.8% |
Market Drivers
1/31/2026 to 5/5/2026| Return | Correlation | |
|---|---|---|
| BODI | 32.8% | |
| Market (SPY) | 3.6% | 17.5% |
| Sector (XLC) | -3.4% | 6.2% |
Fundamental Drivers
The 211.5% change in BODI stock from 10/31/2025 to 5/5/2026 was primarily driven by a 307.8% change in the company's P/S Multiple.| (LTM values as of) | 10312025 | 5052026 | Change |
|---|---|---|---|
| Stock Price ($) | 4.85 | 15.11 | 211.5% |
| Change Contribution By: | |||
| Total Revenues ($ Mil) | 325 | 252 | -22.5% |
| P/S Multiple | 0.1 | 0.4 | 307.8% |
| Shares Outstanding (Mil) | 7 | 7 | -1.4% |
| Cumulative Contribution | 211.5% |
Market Drivers
10/31/2025 to 5/5/2026| Return | Correlation | |
|---|---|---|
| BODI | 211.5% | |
| Market (SPY) | 5.5% | 13.0% |
| Sector (XLC) | 1.4% | 10.8% |
Fundamental Drivers
The 302.9% change in BODI stock from 4/30/2025 to 5/5/2026 was primarily driven by a 589.2% change in the company's P/S Multiple.| (LTM values as of) | 4302025 | 5052026 | Change |
|---|---|---|---|
| Stock Price ($) | 3.75 | 15.11 | 302.9% |
| Change Contribution By: | |||
| Total Revenues ($ Mil) | 419 | 252 | -39.9% |
| P/S Multiple | 0.1 | 0.4 | 589.2% |
| Shares Outstanding (Mil) | 7 | 7 | -2.7% |
| Cumulative Contribution | 302.9% |
Market Drivers
4/30/2025 to 5/5/2026| Return | Correlation | |
|---|---|---|
| BODI | 302.9% | |
| Market (SPY) | 30.4% | 18.7% |
| Sector (XLC) | 22.7% | 16.4% |
Fundamental Drivers
The -35.2% change in BODI stock from 4/30/2023 to 5/5/2026 was primarily driven by a -63.6% change in the company's Total Revenues ($ Mil).| (LTM values as of) | 4302023 | 5052026 | Change |
|---|---|---|---|
| Stock Price ($) | 23.33 | 15.11 | -35.2% |
| Change Contribution By: | |||
| Total Revenues ($ Mil) | 692 | 252 | -63.6% |
| P/S Multiple | 0.2 | 0.4 | 103.5% |
| Shares Outstanding (Mil) | 6 | 7 | -12.5% |
| Cumulative Contribution | -35.2% |
Market Drivers
4/30/2023 to 5/5/2026| Return | Correlation | |
|---|---|---|
| BODI | -35.2% | |
| Market (SPY) | 78.7% | 16.5% |
| Sector (XLC) | 99.5% | 12.6% |
Price Returns Compared
| 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Total [1] | |
|---|---|---|---|---|---|---|---|
| Returns | |||||||
| BODI Return | -77% | -78% | -68% | -26% | 68% | 32% | -97% |
| Peers Return | 39% | -41% | 41% | 5% | 57% | -26% | 42% |
| S&P 500 Return | 27% | -19% | 24% | 23% | 16% | 5% | 92% |
Monthly Win Rates [3] | |||||||
| BODI Win Rate | 17% | 25% | 42% | 33% | 67% | 60% | |
| Peers Win Rate | 58% | 31% | 58% | 44% | 50% | 38% | |
| S&P 500 Win Rate | 75% | 42% | 67% | 75% | 67% | 40% | |
Max Drawdowns [4] | |||||||
| BODI Max Drawdown | -79% | -78% | -72% | -35% | -43% | -33% | |
| Peers Max Drawdown | -20% | -47% | -13% | -29% | -23% | -42% | |
| S&P 500 Max Drawdown | -1% | -25% | -1% | -2% | -15% | -7% | |
[1] Cumulative total returns since the beginning of 2021
[2] Peers: Z, ZIP, QXL, 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] 2026 data is for the year up to 5/5/2026 (YTD)
How Low Can It Go
| Event | BODI | S&P 500 |
|---|---|---|
| 2025 US Tariff Shock | ||
| % Loss | -55.3% | -18.8% |
| % Gain to Breakeven | 123.7% | 23.1% |
| Time to Breakeven | 175 days | 79 days |
| 2024 Yen Carry Trade Unwind | ||
| % Loss | -20.7% | -7.8% |
| % Gain to Breakeven | 26.1% | 8.5% |
| Time to Breakeven | 468 days | 18 days |
In The Past
Beachbody's stock fell -55.3% during the 2025 US Tariff Shock. Such a loss loss requires a 123.7% gain to breakeven.
Preserve Wealth
Limiting losses and compounding gains is essential to preserving wealth.
Asset Allocation
Actively managed asset allocation strategies protect wealth. Learn more.
| Event | BODI | S&P 500 |
|---|---|---|
| 2025 US Tariff Shock | ||
| % Loss | -55.3% | -18.8% |
| % Gain to Breakeven | 123.7% | 23.1% |
| Time to Breakeven | 175 days | 79 days |
| 2024 Yen Carry Trade Unwind | ||
| % Loss | -20.7% | -7.8% |
| % Gain to Breakeven | 26.1% | 8.5% |
| Time to Breakeven | 468 days | 18 days |
In The Past
Beachbody's stock fell -55.3% during the 2025 US Tariff Shock. Such a loss loss requires a 123.7% gain to breakeven.
Preserve Wealth
Limiting losses and compounding gains is essential to preserving wealth.
Asset Allocation
Actively managed asset allocation strategies protect wealth. Learn more.
About Beachbody (BODI)
AI Analysis | Feedback
Here are 1-2 brief analogies to describe Beachbody (BODI):
- It's like Peloton for comprehensive health and wellness, including digital fitness, nutrition programs, and supplements.
- Think of it as Netflix for fitness and nutrition programs.
AI Analysis | Feedback
- Beachbody on Demand (BOD): A digital subscription platform providing access to a library of live and on-demand fitness and nutrition content.
- Openfit: A digital streaming platform offering various fitness and wellness resources.
- Shakeology: A premium, once-a-day nutrition shake.
- Beachbody Performance Supplements: A range of supplements including pre-workout (Energize), hydration (Hydrate), post-workout (Recover), and protein (Recharge) products.
- BEACHBARs: Low-sugar snack bars.
- Connected Fitness Equipment: Fitness equipment such as bikes and related accessories.
AI Analysis | Feedback
The Beachbody Company, Inc. (BODI) primarily sells its products and services directly to individual consumers.
The company serves the following categories of customers:
- Individuals seeking fitness and wellness programs: This category includes consumers who subscribe to digital platforms like Beachbody On Demand and Openfit for access to live and on-demand fitness, nutrition, and stress-reduction content.
- Consumers focused on nutritional support: This category comprises individuals who purchase nutritional products such as Shakeology, Beachbody Performance supplements (Energize, Hydrate, Recover, Recharge), and BEACHBARs to support their health and wellness goals.
- Home fitness equipment users: This category includes customers who purchase connected fitness equipment, such as bikes and accessories, for their personal workout routines at home.
AI Analysis | Feedback
nullAI Analysis | Feedback
Carl Daikeler, Co-Founder and Chief Executive Officer
Carl Daikeler co-founded The Beachbody Company in 1998. Prior to Beachbody, he worked at Guthy-Renker, where he assisted with new products for infomercials. He is recognized as a pioneer in the home fitness content category and was instrumental in developing iconic programs such as ":08 Minute Abs," P90X, and Insanity. Under his leadership, Beachbody evolved from VHS/DVD content to digital platforms like Beachbody On Demand and BODi. He also led the creation of nutritional products, including the Shakeology line of superfood protein supplements. Daikeler is also the chairman of The Beachbody Foundation and an active producer of Broadway productions, having won Tony Awards.
Brad Ramberg, Interim Chief Financial Officer
Brad Ramberg serves as the Interim Chief Financial Officer for The Beachbody Company.
Mark Goldston, Executive Chairman
Mark Goldston joined The Beachbody Company's Board in June 2023. He is currently the Chairman and CEO of The Goldston Group, a firm focused on strategic advisory services, venture capital, and investments in emerging growth companies. Additionally, he is a General Partner of Athletic Propulsion Labs, LLC. Previously, Goldston held positions as Chairman and CEO of United Online, a publicly traded global consumer and internet conglomerate, and Chairman and CEO of NetZero, an internet service provider that he took public.
Michael Neimand, President, Beachbody
Michael Neimand serves as the President of Beachbody. He has over 20 years of executive experience in consumer packaged goods (CPG) and digital media and entertainment industries. His background includes roles as a former gaming executive at EA and Activision, and he has held leadership positions at Korn Ferry and Heidrick & Struggles. Neimand has also served as a public company board member and led Global PwC TMT Deals.
Jonathan Gelfand, Executive Vice President, Business and Legal Affairs; General Counsel and Corporate Secretary
Jonathan Gelfand has more than 29 years of experience advising clients on complex transactions, entertainment, new media, and emerging technologies, as well as advertising, privacy, marketing, and intellectual property matters. His expertise includes regulatory compliance, cybersecurity, direct response marketing, multi-level marketing, and electronic retailing. Gelfand served as the Chief Legal Officer for The Beachbody Company for nearly 17 years prior to his current role.
AI Analysis | Feedback
The Beachbody Company, Inc. (BODI) faces several key risks to its business, primarily stemming from a significant strategic overhaul and underlying financial challenges.
- Business Model Transformation and Potential Disruption
Beachbody has undergone a substantial "Pivot" in its business model, transitioning from a multi-level marketing (MLM) structure to a single-level affiliate model, a change that was initiated in late 2024 and completed by January 2025. This shift involved dismantling its MLM partner network and reducing its workforce by approximately 33%. This strategic initiative carries the significant risk of not achieving expected benefits, potentially disrupting operations, increasing subscriber churn, and decreasing revenues. The company acknowledges that fewer individuals are now actively selling its products, making the successful execution of its new omni-channel strategy critical. There is also a risk that existing partners may not continue as affiliates or may not generate the same sales volume, which could negatively impact commission structures and the company's ability to recruit new affiliates. The company itself has recognized the potential for revenue decline and increased subscriber churn as a direct result of this transformation. This pivot was partly driven by the MLM model's declining effectiveness, characterized by a shrinking customer base and revenue, and an increasingly hostile regulatory environment towards MLM practices.
- Financial Health and Liquidity Constraints
Beachbody exhibits poor financial strength, marked by high debt levels and persistent profitability concerns. The company's Altman Z-Score of -5.16 places it in a distressed financial category, suggesting a potential risk of bankruptcy within the next two years. It has reported declining revenues and recurring net losses, coupled with potential liquidity challenges, as indicated by a current ratio of 0.65 and a debt-to-equity ratio of 1.03. In April 2025, Beachbody received a notice of non-compliance from the NYSE for failing to maintain required market capitalization and stockholders' equity, necessitating the submission of a plan to regain compliance. Although the company reported an improved net loss of $2.9 million in fiscal year 2025, compared to $71.6 million in the previous year, and achieved its first full year of operating income since going public, its near-term financial outlook, including negative net margin and negative return on equity (ROE), remains mixed.
- Intense Competition and Evolving Consumer Preferences
The health and wellness industry, where Beachbody operates, is highly dynamic and intensely competitive. The company faces ongoing challenges in anticipating and adapting to rapidly changing consumer preferences. The introduction of new competitive products and services can adversely affect demand for Beachbody's offerings. The digital fitness market, in particular, has not yet stabilized following the COVID-19 pandemic, and Beachbody continues to experience negative subscriber growth. Furthermore, the company's reliance on a limited number of core products, such as its digital platform and the Shakeology line, creates a vulnerability if consumer interest in these specific offerings wanes.
AI Analysis | Feedback
The emergence of highly personalized, AI-driven fitness and nutrition platforms poses a clear threat. These platforms leverage artificial intelligence to create dynamic, real-time adaptive workout routines and nutrition plans tailored to an individual's specific goals, performance, biometric data, and even genetic predispositions. Unlike Beachbody's library of pre-recorded content and standardized nutritional products, AI-powered solutions can offer a continuously evolving and optimized experience, potentially delivering superior results and engagement. This shift towards hyper-personalization threatens to render less adaptive, 'one-size-fits-all' digital content libraries and general nutritional products less competitive, akin to how Netflix's personalized streaming model disrupted Blockbuster's static inventory.AI Analysis | Feedback
Beachbody (BODI) operates within several substantial addressable markets related to health and wellness.
Digital Subscription Platform (Fitness, Nutrition, and Stress-Reducing Programs)
The global digital health and wellness market was estimated at approximately USD 498.99 billion in 2024 and is projected to reach around USD 3,568.11 billion by 2034, growing at a compound annual growth rate (CAGR) of 21.92% between 2025 and 2034. North America dominated this market in 2024. Specifically, the global online fitness market was valued at USD 28.89 billion in 2025 and is estimated to grow to USD 120.13 billion by 2031, at a CAGR of 26.82% during the forecast period (2026-2031).
Nutritional Products (Shakeology, Beachbody Performance supplements, BEACHBARs)
The global nutritional supplements market size was estimated at USD 517.09 billion in 2025 and is projected to reach USD 862.51 billion by 2033, with a CAGR of 6.62% from 2026 to 2033. In the United States alone, the dietary supplement market reached USD 69.3 billion in 2024.
For protein products like Shakeology and Performance supplements, the global protein supplements market size is anticipated to be valued at US$ 63.1 billion in 2025 and is expected to reach US$ 113.1 billion by 2032, growing at a CAGR of 8.7% during 2025 to 2032. North America is a leading regional player, holding a 35% market share in 2025.
For snack bars, such as BEACHBARs, the global snack bars market size was estimated at USD 29.59 billion in 2024 and is projected to reach USD 44.25 billion by 2030, growing at a CAGR of 7.0% from 2025 to 2030. North America accounted for the largest revenue share of 42.3% in 2024. Within this, the global protein bar market size is calculated at USD 15.26 billion in 2025 and is predicted to increase to approximately USD 23.88 billion by 2034, expanding at a CAGR of 5.10% from 2025 to 2034.
Connected Fitness Equipment (Bikes and Accessories)
The global connected gym equipment market size was valued at USD 1,228 million in 2024 and is projected to reach USD 9,986.2 million by 2033, exhibiting a CAGR of 26.20% during 2025-2033. North America currently dominates this market, holding a significant market share of over 39.8% in 2024. The United States connected gym equipment market size was valued at USD 315.67 million in 2024 and is projected to reach USD 3,880.84 million by 2033, growing at a CAGR of 32.30% during the forecast period (2025-2033).
AI Analysis | Feedback
Here are 3-5 expected drivers of future revenue growth for The Beachbody Company, Inc. (BODI) over the next 2-3 years:
- Expansion into Retail Channels for Nutritional Products: Beachbody plans a significant push into retail for its nutritional products. This includes launching new P90X nutritional supplements and a new 7-serve Shakeology product at a lower price point in grocery, drug stores, mass merchants, and club stores, with rollouts anticipated in Q2 2026. This strategy is expected to transform the company's revenue mix and broaden its market reach.
- New Product Launches and Innovation Pipeline: The company has an "innovation pipeline" set to launch in early 2026, leveraging established brands like P90X, Insanity, and Shakeology across new channels and price points. Specific initiatives include a new P90X program, the "10-Minute BODi" micro-workout offering aimed at capturing a broader demographic, and new Shakeology flavors.
- Shift to an Omnichannel Business Model and Affiliate Program: BODI has transitioned from a multi-level marketing (MLM) structure to an omnichannel approach that includes a single-level Affiliate Program, alongside expanding its direct-to-consumer, Amazon, and partnership-driven sales channels. This strategic pivot aims to diversify revenue sources and open up new distribution avenues. The third quarter of 2026 is noted as the first period for a clean year-over-year revenue comparison under this new model.
- Targeting a Broader Addressable Market: By introducing products at various price points and expanding into new sales channels, BODi is actively seeking to broaden its customer base. The "10-Minute BODi" initiative, for instance, is specifically designed to appeal to inactive Americans, thereby expanding the company's addressable market.
- Leveraging a Leaner Cost Structure for Growth Investment: While not a direct revenue generator, the company's successful turnaround efforts have resulted in significant cost reductions and a substantially lower revenue break-even point. This improved financial health and operational efficiency provide the flexibility to reallocate marketing resources towards newer, more impactful growth initiatives, particularly in the nutrition segment, which is expected to have lower customer acquisition costs.
AI Analysis | Feedback
Share Issuance
- In December 2023, The Beachbody Company completed a registered direct offering of 543,590 shares of common stock, generating gross proceeds of approximately $5.3 million.
- Concurrently in December 2023, the company issued warrants to purchase up to 543,590 shares of common stock in a private placement.
Outbound Investments
- In June 2021, The Beachbody Company acquired Myx Fitness, an at-home connected fitness platform, to complement its digital subscription offerings. The company ceased the sale of connected fitness inventory in the first quarter of 2025.
Capital Expenditures
- The company reported cash used in investing activities of $4.4 million for the year ended December 31, 2025.
- Effective January 7, 2026, The Beachbody Company eliminated its capital expenditures covenant under the Amended ABL Facility Credit Agreement, which previously aimed for annual capital expenditures to be less than $10 million.
- Management projected approximately $200 million in fixed costs and capital expenditure savings in 2024 compared to 2021.
Latest Trefis Analyses
| Title | Date | |
|---|---|---|
| DASHBOARDS | ||
| Beachbody Earnings Notes | 12/16/2025 | |
| Beachbody Stock Jump Looks Great, But How Secure Is That Gain? | 10/17/2025 |
| Title | |
|---|---|
| ARTICLES |
Trade Ideas
Select ideas related to BODI.
| Date | Ticker | Company | Category | Trade Strategy | 6M Fwd Rtn | 12M Fwd Rtn | 12M Max DD |
|---|---|---|---|---|---|---|---|
| 04242026 | CMCSA | Comcast | Dip Buy | DB | FCFY OPMDip Buy with High FCF Yield and High MarginBuying dips for companies with high FCF yield and meaningfully high operating margin | -1.9% | -1.9% | -2.9% |
| 04022026 | TTD | Trade Desk | Dip Buy | DB | CFO/Rev | Low D/EDip Buy with High Cash Flow MarginsBuying dips for companies with significant cash flows from operations and reasonable debt / market cap | 7.0% | 7.0% | -8.9% |
| 03272026 | META | Meta Platforms | Dip Buy | DB | P/E OPMDip Buy with Low PE and High MarginBuying dips for companies with tame PE and meaningfully high operating margin | 16.4% | 16.4% | 0.0% |
| 03062026 | CARG | CarGurus | Insider | Insider Buys | Low D/EStrong Insider BuyingCompanies with strong insider buying in the last 1 month, positive operating income and reasonable debt / market cap | 8.3% | 8.3% | -8.3% |
| 02132026 | YELP | Yelp | Dip Buy | DB | CFO/Rev | Low D/EDip Buy with High Cash Flow MarginsBuying dips for companies with significant cash flows from operations and reasonable debt / market cap | 31.6% | 31.6% | -5.7% |
Research & Analysis
Invest in Strategies
Wealth Management
Peer Comparisons
| Peers to compare with: |
Financials
| Median | |
|---|---|
| Name | |
| Mkt Price | 11.22 |
| Mkt Cap | 5.4 |
| Rev LTM | 449 |
| Op Inc LTM | -2 |
| FCF LTM | 17 |
| FCF 3Y Avg | 44 |
| CFO LTM | 22 |
| CFO 3Y Avg | 53 |
Growth & Margins
| Median | |
|---|---|
| Name | |
| Rev Chg LTM | -5.3% |
| Rev Chg 3Y Avg | -20.2% |
| Rev Chg Q | 18.1% |
| QoQ Delta Rev Chg LTM | 4.0% |
| Op Inc Chg LTM | 17.5% |
| Op Inc Chg 3Y Avg | -50.6% |
| Op Mgn LTM | -1.2% |
| Op Mgn 3Y Avg | -7.5% |
| QoQ Delta Op Mgn LTM | 2.1% |
| CFO/Rev LTM | 8.6% |
| CFO/Rev 3Y Avg | 9.4% |
| FCF/Rev LTM | 3.9% |
| FCF/Rev 3Y Avg | 7.6% |
Valuation
| Median | |
|---|---|
| Name | |
| Mkt Cap | 5.4 |
| P/S | 2.3 |
| P/Op Inc | -0.3 |
| P/EBIT | 35.8 |
| P/E | 10.6 |
| P/CFO | 25.8 |
| Total Yield | -1.2% |
| Dividend Yield | 0.0% |
| FCF Yield 3Y Avg | 2.2% |
| D/E | 0.1 |
| Net D/E | -0.0 |
Returns
| Median | |
|---|---|
| Name | |
| 1M Rtn | 26.2% |
| 3M Rtn | 9.3% |
| 6M Rtn | -9.1% |
| 12M Rtn | -16.0% |
| 3Y Rtn | -21.7% |
| 1M Excs Rtn | 20.1% |
| 3M Excs Rtn | 4.4% |
| 6M Excs Rtn | -19.8% |
| 12M Excs Rtn | -44.0% |
| 3Y Excs Rtn | -91.7% |
Price Behavior
| Market Price | $15.11 | |
| Market Cap ($ Bil) | 0.1 | |
| Distance from 52W High | -5.9% | |
| 50 Days | 200 Days | |
| DMA Price | $11.28 | $8.41 |
| DMA Trend | up | up |
| Distance from DMA | 34.0% | 79.6% |
| 3M | 1YR | |
| Volatility | 109.8% | 98.3% |
| Downside Capture | -0.07 | 0.47 |
| Upside Capture | 100.40 | 216.43 |
| Correlation (SPY) | 17.3% | 18.2% |
| 1M | 2M | 3M | 6M | 1Y | 3Y | |
|---|---|---|---|---|---|---|
| Beta | 0.06 | 0.87 | 1.31 | 0.97 | 1.47 | 1.03 |
| Up Beta | 1.47 | 0.23 | 0.82 | 0.44 | 0.68 | 0.76 |
| Down Beta | -22.83 | 6.31 | 4.32 | 1.55 | 2.06 | 1.76 |
| Up Capture | 106% | 258% | 136% | 342% | 398% | 34% |
| Bmk +ve Days | 15 | 22 | 31 | 66 | 141 | 428 |
| Stock +ve Days | 12 | 23 | 29 | 63 | 117 | 338 |
| Down Capture | -1426% | -351% | 17% | -50% | 99% | 101% |
| Bmk -ve Days | 4 | 18 | 30 | 56 | 108 | 321 |
| Stock -ve Days | 10 | 20 | 35 | 62 | 133 | 402 |
[1] Upside and downside betas calculated using positive and negative benchmark daily returns respectively
Based On 1-Year Data
| Annualized Return | Annualized Volatility | Sharpe Ratio | Correlation with BODI | |
|---|---|---|---|---|
| BODI | 299.9% | 97.9% | 1.85 | - |
| Sector ETF (XLC) | 20.3% | 13.2% | 1.14 | 14.9% |
| Equity (SPY) | 27.8% | 12.5% | 1.73 | 17.4% |
| Gold (GLD) | 40.6% | 27.2% | 1.23 | -3.6% |
| Commodities (DBC) | 50.1% | 18.0% | 2.16 | 2.7% |
| Real Estate (VNQ) | 11.0% | 13.4% | 0.53 | 1.6% |
| Bitcoin (BTCUSD) | -17.3% | 42.2% | -0.34 | 6.5% |
Smart multi-asset allocation framework can stack odds in your favor. Learn How
Based On 5-Year Data
| Annualized Return | Annualized Volatility | Sharpe Ratio | Correlation with BODI | |
|---|---|---|---|---|
| BODI | -49.4% | 92.2% | -0.33 | - |
| Sector ETF (XLC) | 9.6% | 20.7% | 0.37 | 22.8% |
| Equity (SPY) | 12.8% | 17.1% | 0.59 | 23.2% |
| Gold (GLD) | 20.2% | 17.9% | 0.92 | 1.0% |
| Commodities (DBC) | 14.0% | 19.1% | 0.60 | 2.5% |
| Real Estate (VNQ) | 3.4% | 18.8% | 0.09 | 19.4% |
| Bitcoin (BTCUSD) | 7.9% | 56.2% | 0.35 | 13.1% |
Smart multi-asset allocation framework can stack odds in your favor. Learn How
Based On 10-Year Data
| Annualized Return | Annualized Volatility | Sharpe Ratio | Correlation with BODI | |
|---|---|---|---|---|
| BODI | -29.2% | 90.9% | -0.31 | - |
| Sector ETF (XLC) | 9.6% | 22.3% | 0.51 | 22.5% |
| Equity (SPY) | 14.9% | 17.9% | 0.71 | 23.2% |
| Gold (GLD) | 13.4% | 15.9% | 0.70 | 1.7% |
| Commodities (DBC) | 9.6% | 17.7% | 0.45 | 2.9% |
| Real Estate (VNQ) | 5.6% | 20.7% | 0.23 | 19.7% |
| Bitcoin (BTCUSD) | 67.4% | 66.9% | 1.06 | 13.3% |
Smart multi-asset allocation framework can stack odds in your favor. Learn How
Returns Analyses
Earnings Returns History
Expand for More| Forward Returns | |||
|---|---|---|---|
| Earnings Date | 1D Returns | 5D Returns | 21D Returns |
| 3/10/2026 | 31.0% | 40.8% | 24.8% |
| 11/10/2025 | 17.9% | 50.6% | 137.1% |
| 8/5/2025 | 18.1% | 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% |
| 3/11/2024 | 14.1% | -8.5% | 18.8% |
| 11/7/2023 | -6.1% | -15.6% | 32.4% |
| ... | |||
| SUMMARY STATS | |||
| # Positive | 6 | 3 | 7 |
| # Negative | 9 | 12 | 8 |
| Median Positive | 16.0% | 40.8% | 24.8% |
| Median Negative | -9.9% | -9.5% | -22.6% |
| Max Positive | 31.0% | 50.6% | 137.1% |
| Max Negative | -20.6% | -38.1% | -51.1% |
SEC Filings
Expand for More| Report Date | Filing Date | Filing |
|---|---|---|
| 12/31/2025 | 03/10/2026 | 10-K |
| 09/30/2025 | 11/10/2025 | 10-Q |
| 06/30/2025 | 08/07/2025 | 10-Q |
| 03/31/2025 | 05/15/2025 | 10-Q |
| 12/31/2024 | 03/28/2025 | 10-K |
| 09/30/2024 | 11/12/2024 | 10-Q |
| 06/30/2024 | 08/06/2024 | 10-Q |
| 03/31/2024 | 05/06/2024 | 10-Q |
| 12/31/2023 | 03/11/2024 | 10-K |
| 09/30/2023 | 11/07/2023 | 10-Q |
| 06/30/2023 | 08/08/2023 | 10-Q |
| 03/31/2023 | 05/08/2023 | 10-Q |
| 12/31/2022 | 03/16/2023 | 10-K |
| 09/30/2022 | 11/09/2022 | 10-Q |
| 06/30/2022 | 08/08/2022 | 10-Q |
| 03/31/2022 | 05/09/2022 | 10-Q |
Recent Forward Guidance [BETA]
Latest: Q4 2025 Earnings Reported 3/10/2026
| Forward Guidance | Guidance Change | ||||||
|---|---|---|---|---|---|---|---|
| Metric | Low | Mid | High | % Chg | % Delta | Change | Prior |
| Q1 2026 Revenue | 49.00 Mil | 51.50 Mil | 54.00 Mil | -3.7% | Lowered | Guidance: 53.50 Mil for Q4 2025 | |
| Q1 2026 Net Income (Loss) | -2.00 Mil | -0.50 Mil | 1.00 Mil | -150.0% | Lowered | Guidance: 1.00 Mil for Q4 2025 | |
| Q1 2026 Adjusted EBITDA | 4.00 Mil | 5.50 Mil | 7.00 Mil | -21.4% | Lowered | Guidance: 7.00 Mil for Q4 2025 | |
Prior: Q3 2025 Earnings Reported 11/10/2025
| Forward Guidance | Guidance Change | ||||||
|---|---|---|---|---|---|---|---|
| Metric | Low | Mid | High | % Chg | % Delta | Change | Prior |
| Q4 2025 Revenue | 50.00 Mil | 53.50 Mil | 57.00 Mil | -1.8% | Lowered | Guidance: 54.50 Mil for Q3 2025 | |
| Q4 2025 Net Income | -1.00 Mil | 1.00 Mil | 3.00 Mil | Raised | Guidance: -2.00 Mil for Q3 2025 | ||
| Q4 2025 Adjusted EBITDA | 5.00 Mil | 7.00 Mil | 9.00 Mil | 75.0% | Raised | Guidance: 4.00 Mil for Q3 2025 | |
External Quote Links
| Y Finance | Barrons |
| TradingView | Morningstar |
| SeekingAlpha | ValueLine |
| Motley Fool | Robinhood |
| CNBC | Etrade |
| MarketWatch | Unusual Whales |
| YCharts | Perplexity Finance |
| FinViz |
Prefer one of these to Trefis? Tell us why.