Tearsheet

Beachbody (BODI)


Market Price (5/6/2026): $14.75 | Market Cap: $104.0 Mil
Sector: Communication Services | Industry: Interactive Media & Services

Beachbody (BODI)


Market Price (5/6/2026): $14.75
Market Cap: $104.0 Mil
Sector: Communication Services
Industry: Interactive Media & Services

Investment Highlights Why It Matters Detailed financial logic regarding cash flow yields vs trend-riding momentum.

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 -13%

Attractive yield
FCF Yield is 16%

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 multi-year price returns
3Y Excs Rtn is -109%

Expensive valuation multiples
P/EBITPrice/EBIT or Price/(Operating Income) ratio is 48x

Stock price has recently run up significantly
6M Rtn6 month market price return is 228%, 12M Rtn12 month market price return is 260%

Weak revenue growth
Rev 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 expensive
P/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 negative
ERPEquity Risk Premium (ERP) = Total Yield - Risk Free Rate, Reflects the premium above risk free assets offered by the investment. is -6.7%

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 -13%
1 Attractive yield
FCF Yield is 16%
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
3Y Excs Rtn is -109%
4 Expensive valuation multiples
P/EBITPrice/EBIT or Price/(Operating Income) ratio is 48x
5 Stock price has recently run up significantly
6M Rtn6 month market price return is 228%, 12M Rtn12 month market price return is 260%
6 Weak revenue growth
Rev 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%
7 Valuation getting more expensive
P/S 6M Chg %Price/Sales change over 6 months. Declining P/S indicates valuation has become less expensive. is 189%
8 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 -6.7%
9 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

Price Chart

Why The Stock Moved

Qualitative Assessment

AI Analysis | Feedback

Beachbody (BODI) stock has gained about 35% since 1/31/2026 because of the following key factors:

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
Holding a concentrated position? Know your true downside before the momentum shifts.
Protect Your Wealth →

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)13120265052026Change
Stock Price ($)11.3815.1132.8%
Change Contribution By: 
Total Revenues ($ Mil)283252-10.9%
P/S Multiple0.30.450.1%
Shares Outstanding (Mil)77-0.7%
Cumulative Contribution32.8%

LTM = Last Twelve Months as of date shown

Market Drivers

1/31/2026 to 5/5/2026
ReturnCorrelation
BODI32.8% 
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)103120255052026Change
Stock Price ($)4.8515.11211.5%
Change Contribution By: 
Total Revenues ($ Mil)325252-22.5%
P/S Multiple0.10.4307.8%
Shares Outstanding (Mil)77-1.4%
Cumulative Contribution211.5%

LTM = Last Twelve Months as of date shown

Market Drivers

10/31/2025 to 5/5/2026
ReturnCorrelation
BODI211.5% 
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)43020255052026Change
Stock Price ($)3.7515.11302.9%
Change Contribution By: 
Total Revenues ($ Mil)419252-39.9%
P/S Multiple0.10.4589.2%
Shares Outstanding (Mil)77-2.7%
Cumulative Contribution302.9%

LTM = Last Twelve Months as of date shown

Market Drivers

4/30/2025 to 5/5/2026
ReturnCorrelation
BODI302.9% 
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)43020235052026Change
Stock Price ($)23.3315.11-35.2%
Change Contribution By: 
Total Revenues ($ Mil)692252-63.6%
P/S Multiple0.20.4103.5%
Shares Outstanding (Mil)67-12.5%
Cumulative Contribution-35.2%

LTM = Last Twelve Months as of date shown

Market Drivers

4/30/2023 to 5/5/2026
ReturnCorrelation
BODI-35.2% 
Market (SPY)78.7%16.5%
Sector (XLC)99.5%12.6%

Return vs. Risk

Price Returns Compared

 202120222023202420252026Total [1]
Returns
BODI Return-77%-78%-68%-26%68%32%-97%
Peers Return39%-41%41%5%57%-26%42%
S&P 500 Return27%-19%24%23%16%5%92%

Monthly Win Rates [3]
BODI Win Rate17%25%42%33%67%60% 
Peers Win Rate58%31%58%44%50%38% 
S&P 500 Win Rate75%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

EventBODIS&P 500
2025 US Tariff Shock
  % Loss-55.3%-18.8%
  % Gain to Breakeven123.7%23.1%
  Time to Breakeven175 days79 days
2024 Yen Carry Trade Unwind
  % Loss-20.7%-7.8%
  % Gain to Breakeven26.1%8.5%
  Time to Breakeven468 days18 days

Compare to Z, ZIP, WSHP, GOOGL, META

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.

EventBODIS&P 500
2025 US Tariff Shock
  % Loss-55.3%-18.8%
  % Gain to Breakeven123.7%23.1%
  Time to Breakeven175 days79 days
2024 Yen Carry Trade Unwind
  % Loss-20.7%-7.8%
  % Gain to Breakeven26.1%8.5%
  Time to Breakeven468 days18 days

Compare to Z, ZIP, WSHP, GOOGL, META

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)

The Beachbody Company, Inc. operates as a health and wellness platform that provides fitness, nutrition, and stress-reducing programs. It operates in two segments, Beachbody and Other. 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 Openfit, a digital streaming platform that provides digital fitness and wellness resource. It also offers nutritional products, such as Shakeology, a once-a-day premium nutrition shake; Beachbody Performance supplements comprising pre-workout Energize, Hydrate, post-workout Recover, and protein supplement Recharge products; BEACHBARs low sugar, snack bars; and connected fitness equipment that include bikes and accessories. As of December 31, 2021, the company had 2.5 million digital and 0.3 million nutritional subscriptions. The Beachbody Company, Inc. was founded in 1998 and is headquartered in El Segundo, California.

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

null

AI 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.

  1. 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.

  1. 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.

  1. 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:

  1. 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.
  2. 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.
  3. 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.
  4. 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.
  5. 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.

Better Bets vs. Beachbody (BODI)

Latest Trefis Analyses

Title
0ARTICLES

Trade Ideas

Select ideas related to BODI.

Unique KeyDateTickerCompanyCategoryTrade Strategy6M Fwd Rtn12M Fwd Rtn12M Max DD
CMCSA_4242026_Dip_Buyer_FCFYield04242026CMCSAComcastDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
-1.9%-1.9%-2.9%
TTD_4022026_Dip_Buyer_High_CFO_Margins_ExInd_DE04022026TTDTrade 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
7.0%7.0%-8.9%
META_3272026_Dip_Buyer_ValueBuy03272026METAMeta PlatformsDip BuyDB | P/E OPMDip Buy with Low PE and High Margin
Buying dips for companies with tame PE and meaningfully high operating margin
16.4%16.4%0.0%
CARG_3062026_Insider_Buying_GTE_1Mil_EBITp+DE_V203062026CARGCarGurusInsiderInsider Buys | Low D/EStrong Insider Buying
Companies with strong insider buying in the last 1 month, positive operating income and reasonable debt / market cap
8.3%8.3%-8.3%
YELP_2132026_Dip_Buyer_High_CFO_Margins_ExInd_DE02132026YELPYelpDip 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
31.6%31.6%-5.7%

Recent Active Movers

Peer Comparisons

Peers to compare with:

Financials

BODIZZIPQXLWSHPGOOGLMedian
NameBeachbodyZillow ZipRecru.Quantum .WeShop Alphabet  
Mkt Price15.1143.543.183.247.34388.4311.22
Mkt Cap0.110.50.3--4,699.65.4
Rev LTM2522,5834492-422,499449
Op Inc LTM8-32-19-2-138,129-2
FCF LTM171013-3-64,42917
FCF 3Y Avg-518244-0-69,47444
CFO LTM2236811-3-174,35322
CFO 3Y Avg138353-0-138,01353

Growth & Margins

BODIZZIPQXLWSHPGOOGLMedian
NameBeachbodyZillow ZipRecru.Quantum .WeShop Alphabet  
Rev Chg LTM-39.9%15.5%-5.3%-68.4%-17.5%-5.3%
Rev Chg 3Y Avg-28.1%9.9%-20.2%-59.9%-14.1%-20.2%
Rev Chg Q-35.7%18.1%0.6%67.0%-21.8%18.1%
QoQ Delta Rev Chg LTM-10.9%4.0%0.1%114.4%-4.9%4.0%
Op Inc Chg LTM120.9%83.2%-1,633.9%-160.9%-17.5%17.5%
Op Inc Chg 3Y Avg75.4%-50.6%-583.5%-92.7%-24.3%-50.6%
Op Mgn LTM3.2%-1.2%-4.3%-139.2%-32.7%-1.2%
Op Mgn 3Y Avg-7.8%-7.5%2.8%-53.0%-31.5%-7.5%
QoQ Delta Op Mgn LTM7.4%2.4%1.8%--0.7%2.1%
CFO/Rev LTM8.6%14.2%2.4%-176.5%-41.3%8.6%
CFO/Rev 3Y Avg1.7%17.2%9.4%-49.0%-37.3%9.4%
FCF/Rev LTM6.9%3.9%0.8%-176.5%-15.2%3.9%
FCF/Rev 3Y Avg0.3%8.4%7.6%-49.1%-19.3%7.6%

Valuation

BODIZZIPQXLWSHPGOOGLMedian
NameBeachbodyZillow ZipRecru.Quantum .WeShop Alphabet  
Mkt Cap0.110.50.3--4,699.65.4
P/S0.44.10.6--11.12.3
P/Op Inc13.3-329.3-13.9--34.0-0.3
P/EBIT47.5245.1-272.2--24.035.8
P/E-37.2458.2-8.2--29.310.6
P/CFO4.928.624.6--27.025.8
Total Yield-2.7%0.2%-12.3%--3.6%-1.2%
Dividend Yield0.0%0.0%0.0%--0.2%0.0%
FCF Yield 3Y Avg-12.2%1.2%4.3%--3.2%2.2%
D/E0.20.02.1--0.00.1
Net D/E-0.1-0.10.6---0.0-0.0

Returns

BODIZZIPQXLWSHPGOOGLMedian
NameBeachbodyZillow ZipRecru.Quantum .WeShop Alphabet  
1M Rtn27.0%7.2%68.3%4.2%25.5%31.3%26.2%
3M Rtn29.7%-26.1%41.3%4.2%-86.7%14.4%9.3%
6M Rtn228.5%-40.4%-22.4%4.2%-75.7%40.1%-9.1%
12M Rtn259.8%-36.1%-41.8%4.2%-75.7%137.4%-16.0%
3Y Rtn-32.9%-10.6%-81.5%4.2%-75.7%271.0%-21.7%
1M Excs Rtn20.6%-5.3%41.6%-5.6%22.7%19.7%20.1%
3M Excs Rtn24.8%-31.1%36.4%-0.8%-91.6%9.5%4.4%
6M Excs Rtn205.4%-48.1%-37.7%-1.9%-81.8%32.2%-19.8%
12M Excs Rtn236.4%-64.4%-69.9%-23.5%-103.4%110.0%-44.0%
3Y Excs Rtn-109.3%-74.1%-155.3%-69.9%-149.8%190.8%-91.7%

Comparison Analyses

null

Financials

Segment Financials

Revenue by Segment
$ Mil20252024202320222021
Single Segment419527   
Connected fitness  3843 
Digital  301365 
Nutrition and other  353465 
Beachbody    853
Other    10
Total419527692874864


Price Behavior

Price Behavior
Market Price$15.11 
Market Cap ($ Bil)0.1 
Distance from 52W High-5.9% 
   50 Days200 Days
DMA Price$11.28$8.41
DMA Trendupup
Distance from DMA34.0%79.6%
 3M1YR
Volatility109.8%98.3%
Downside Capture-0.070.47
Upside Capture100.40216.43
Correlation (SPY)17.3%18.2%
BODI Betas & Captures as of 4/30/2026

 1M2M3M6M1Y3Y
Beta0.060.871.310.971.471.03
Up Beta1.470.230.820.440.680.76
Down Beta-22.836.314.321.552.061.76
Up Capture106%258%136%342%398%34%
Bmk +ve Days15223166141428
Stock +ve Days12232963117338
Down Capture-1426%-351%17%-50%99%101%
Bmk -ve Days4183056108321
Stock -ve Days10203562133402

[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
BODI299.9%97.9%1.85-
Sector ETF (XLC)20.3%13.2%1.1414.9%
Equity (SPY)27.8%12.5%1.7317.4%
Gold (GLD)40.6%27.2%1.23-3.6%
Commodities (DBC)50.1%18.0%2.162.7%
Real Estate (VNQ)11.0%13.4%0.531.6%
Bitcoin (BTCUSD)-17.3%42.2%-0.346.5%

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%0.3722.8%
Equity (SPY)12.8%17.1%0.5923.2%
Gold (GLD)20.2%17.9%0.921.0%
Commodities (DBC)14.0%19.1%0.602.5%
Real Estate (VNQ)3.4%18.8%0.0919.4%
Bitcoin (BTCUSD)7.9%56.2%0.3513.1%

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%0.5122.5%
Equity (SPY)14.9%17.9%0.7123.2%
Gold (GLD)13.4%15.9%0.701.7%
Commodities (DBC)9.6%17.7%0.452.9%
Real Estate (VNQ)5.6%20.7%0.2319.7%
Bitcoin (BTCUSD)67.4%66.9%1.0613.3%

Smart multi-asset allocation framework can stack odds in your favor. Learn How

Short Interest

Short Interest: As Of Date4152026
Short Interest: Shares Quantity0.2 Mil
Short Interest: % Change Since 3312026-12.4%
Average Daily Volume0.1 Mil
Days-to-Cover Short Interest2.2 days
Basic Shares Quantity7.0 Mil
Short % of Basic Shares2.4%

Earnings Returns History

Expand for More
 Forward Returns
Earnings Date1D Returns5D Returns21D Returns
3/10/202631.0%40.8%24.8%
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%
...
SUMMARY STATS   
# Positive637
# Negative9128
Median Positive16.0%40.8%24.8%
Median Negative-9.9%-9.5%-22.6%
Max Positive31.0%50.6%137.1%
Max Negative-20.6%-38.1%-51.1%

SEC Filings

Expand for More
Report DateFiling DateFiling
12/31/202503/10/202610-K
09/30/202511/10/202510-Q
06/30/202508/07/202510-Q
03/31/202505/15/202510-Q
12/31/202403/28/202510-K
09/30/202411/12/202410-Q
06/30/202408/06/202410-Q
03/31/202405/06/202410-Q
12/31/202303/11/202410-K
09/30/202311/07/202310-Q
06/30/202308/08/202310-Q
03/31/202305/08/202310-Q
12/31/202203/16/202310-K
09/30/202211/09/202210-Q
06/30/202208/08/202210-Q
03/31/202205/09/202210-Q

Recent Forward Guidance [BETA]

Latest: Q4 2025 Earnings Reported 3/10/2026

Forward GuidanceGuidance Change
MetricLowMidHigh% Chg% DeltaChangePrior
Q1 2026 Revenue49.00 Mil51.50 Mil54.00 Mil-3.7% LoweredGuidance: 53.50 Mil for Q4 2025
Q1 2026 Net Income (Loss)-2.00 Mil-0.50 Mil1.00 Mil-150.0% LoweredGuidance: 1.00 Mil for Q4 2025
Q1 2026 Adjusted EBITDA4.00 Mil5.50 Mil7.00 Mil-21.4% LoweredGuidance: 7.00 Mil for Q4 2025

Prior: Q3 2025 Earnings Reported 11/10/2025

Forward GuidanceGuidance Change
MetricLowMidHigh% Chg% DeltaChangePrior
Q4 2025 Revenue50.00 Mil53.50 Mil57.00 Mil-1.8% LoweredGuidance: 54.50 Mil for Q3 2025
Q4 2025 Net Income-1.00 Mil1.00 Mil3.00 Mil  RaisedGuidance: -2.00 Mil for Q3 2025
Q4 2025 Adjusted EBITDA5.00 Mil7.00 Mil9.00 Mil75.0% RaisedGuidance: 4.00 Mil for Q3 2025