Beachbody (BODI)


Market Price (8/12/2026): $6.56 | Market Cap: $47.1 MilSector: Communication Services | Industry: Interactive Media & Services

Beachbody (BODI)


Market Price (8/12/2026): $6.56
Market Cap: $47.1 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

Attractive yield
Total YieldTotal Yield = Earnings Yield + Dividend Yield, Earnings Yield = Net Income / Market Cap Dividend Yield = Total Dividends / Market Cap is 28%, ERPEquity Risk Premium (ERP) = Total Yield - Risk Free Rate, Reflects the premium above risk free assets offered by the investment. is 23%, FCF Yield is 17%

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 -16%

Valuation becoming less expensive
P/S 6M Chg %Price/Sales change over 6 months. Declining P/S indicates valuation has become less expensive. is -38%

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
2Y Excs Rtn is -64%, 3Y Excs Rtn is -146%

Meaningful short interest
Short Interest Days-to-CoverDTC = (Short Interest Share Quantity) / (Average Daily Trading Volume). Reflects how many days it would take to cover (close out) the short interest based on average volumes. High DTC can signify an increased risk of a short squeeze. is 10.77

Weak revenue growth
Rev Chg LTMRevenue Change % Last Twelve Months (LTM) is -32%, Rev Chg 3Y AvgRevenue Change % averaged over trailing 3 years is -28%, Rev Chg QQuarterly Revenue Change % is -22%

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 Attractive yield
Total YieldTotal Yield = Earnings Yield + Dividend Yield, Earnings Yield = Net Income / Market Cap Dividend Yield = Total Dividends / Market Cap is 28%, ERPEquity Risk Premium (ERP) = Total Yield - Risk Free Rate, Reflects the premium above risk free assets offered by the investment. is 23%, FCF Yield is 17%
1 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 -16%
2 Valuation becoming less expensive
P/S 6M Chg %Price/Sales change over 6 months. Declining P/S indicates valuation has become less expensive. is -38%
3 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.
4 Weak multi-year price returns
2Y Excs Rtn is -64%, 3Y Excs Rtn is -146%
5 Meaningful short interest
Short Interest Days-to-CoverDTC = (Short Interest Share Quantity) / (Average Daily Trading Volume). Reflects how many days it would take to cover (close out) the short interest based on average volumes. High DTC can signify an increased risk of a short squeeze. is 10.77
6 Weak revenue growth
Rev Chg LTMRevenue Change % Last Twelve Months (LTM) is -32%, Rev Chg 3Y AvgRevenue Change % averaged over trailing 3 years is -28%, Rev Chg QQuarterly Revenue Change % is -22%
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.

BODI in ETFs

Weight = BODI's share of each fund

DFAS0.00%
DFAC0.00%

Valuation & Metrics

Price Chart

Why The Stock Moved

Qualitative Assessment

AI Analysis | Feedback

Updated on 8/10/2026

Beachbody (BODI) stock has lost about 60% since 4/30/2026 because of the following key factors:

1. Continued year-over-year revenue declines in fiscal Q1 and Q2 2026. The company reported total revenue of $54.3 million for fiscal Q1 2026, a 24.98% decrease compared to the prior year. This trend continued into fiscal Q2 2026, with total revenue of $49.6 million, representing a 22.4% decline year-over-year from $63.9 million.

2. Erosion of digital subscriber base in fiscal Q2 2026. The number of digital subscriptions decreased to 0.76 million in fiscal Q2 2026, down from 0.94 million in the prior year period. This decline in a core segment of the business indicates ongoing challenges in retaining and acquiring customers for their digital fitness offerings.

Show more
Updated on 8/10/2026

Beachbody (BODI) stock has lost about 60% since 4/30/2026 because of the following key factors:

1. Continued year-over-year revenue declines in fiscal Q1 and Q2 2026. The company reported total revenue of $54.3 million for fiscal Q1 2026, a 24.98% decrease compared to the prior year. This trend continued into fiscal Q2 2026, with total revenue of $49.6 million, representing a 22.4% decline year-over-year from $63.9 million.

2. Erosion of digital subscriber base in fiscal Q2 2026. The number of digital subscriptions decreased to 0.76 million in fiscal Q2 2026, down from 0.94 million in the prior year period. This decline in a core segment of the business indicates ongoing challenges in retaining and acquiring customers for their digital fitness offerings.

3. Negative operating cash flow for the first half of fiscal 2026. Despite achieving net income, the company experienced a cash outflow from operating activities of $(4.3) million for the first six months of fiscal 2026, a significant drop from the $6.6 million cash provided by operating activities in the prior year period. Free cash flow for the first half of fiscal 2026 was also negative at $(5.7) million, compared to $4.1 million generated in the prior-year period.

4. Persistent concerns regarding valuation despite profitability. As of August 10, 2026, the stock was considered significantly overvalued, with its price of $10.22 appearing 201.5% higher than its intrinsic GF Value of $3.39, according to GuruFocus. This suggests that even with recent efforts towards profitability, the market may have been correcting for a previously inflated valuation.

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

Stock Movement Drivers

Fundamental Drivers

The -58.0% change in BODI stock from 4/30/2026 to 8/11/2026 was primarily driven by a -50.8% change in the company's P/S Multiple.
(LTM values as of)43020268112026Change
Stock Price ($)14.966.29-58.0%
Change Contribution By: 
Total Revenues ($ Mil)252219-12.9%
P/S Multiple0.40.2-50.8%
Shares Outstanding (Mil)77-1.8%
Cumulative Contribution-58.0%

LTM = Last Twelve Months as of date shown

Market Drivers

4/30/2026 to 8/11/2026
ReturnCorrelation
BODI-58.0% 
Market (SPY)7.2%23.1%
Sector (XLC)-4.5%7.8%

Fundamental Drivers

The -44.7% change in BODI stock from 1/31/2026 to 8/11/2026 was primarily driven by a -26.9% change in the company's P/S Multiple.
(LTM values as of)13120268112026Change
Stock Price ($)11.386.29-44.7%
Change Contribution By: 
Total Revenues ($ Mil)283219-22.4%
P/S Multiple0.30.2-26.9%
Shares Outstanding (Mil)77-2.5%
Cumulative Contribution-44.7%

LTM = Last Twelve Months as of date shown

Market Drivers

1/31/2026 to 8/11/2026
ReturnCorrelation
BODI-44.7% 
Market (SPY)11.7%19.1%
Sector (XLC)-7.0%7.2%

Fundamental Drivers

The 44.6% change in BODI stock from 7/31/2025 to 8/11/2026 was primarily driven by a 155.3% change in the company's P/S Multiple.
(LTM values as of)73120258112026Change
Stock Price ($)4.356.2944.6%
Change Contribution By: 
Total Revenues ($ Mil)371219-40.9%
P/S Multiple0.10.2155.3%
Shares Outstanding (Mil)77-4.2%
Cumulative Contribution44.6%

LTM = Last Twelve Months as of date shown

Market Drivers

7/31/2025 to 8/11/2026
ReturnCorrelation
BODI44.6% 
Market (SPY)22.9%17.8%
Sector (XLC)4.6%13.2%

Fundamental Drivers

The -72.7% change in BODI stock from 7/31/2023 to 8/11/2026 was primarily driven by a -65.6% change in the company's Total Revenues ($ Mil).
(LTM values as of)73120238112026Change
Stock Price ($)23.006.29-72.7%
Change Contribution By: 
Total Revenues ($ Mil)638219-65.6%
P/S Multiple0.20.2-7.6%
Shares Outstanding (Mil)67-13.9%
Cumulative Contribution-72.7%

LTM = Last Twelve Months as of date shown

Market Drivers

7/31/2023 to 8/11/2026
ReturnCorrelation
BODI-72.7% 
Market (SPY)74.3%17.9%
Sector (XLC)66.9%13.8%

Return vs. Risk

Price Returns Compared

 202120222023202420252026Total [1]
Returns
BODI Return-77%-78%-68%-26%68%-1%-98%
Peers Return23%-51%91%44%11%-6%75%
S&P 500 Return27%-19%24%23%16%13%106%

Monthly Win Rates [3]
BODI Win Rate17%25%42%33%67%50% 
Peers Win Rate55%28%70%57%50%48% 
S&P 500 Win Rate75%42%67%75%67%50% 

Max Drawdowns [4]
BODI Max Drawdown--79%-83%-58%-58%-48% 
Peers Max Drawdown-35%-58%-30%-28%-36%-39% 
S&P 500 Max Drawdown-5%-25%-10%-8%-19%-9% 


[1] Cumulative total returns since the beginning of 2021
[2] Peers: Z, ZIP, GOOGL, META, SPOT.
[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 8/11/2026 (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, GOOGL, META, SPOT

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, GOOGL, META, SPOT

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. (BODI) operates as a comprehensive health and wellness platform, providing integrated solutions for fitness, nutrition, and stress reduction. The company primarily leverages a digital subscription model to deliver its content and services, aiming to make wellness accessible and convenient for its users.

Its core offerings include digital streaming platforms such as Beachbody on Demand, which provides an extensive library of live and on-demand fitness and nutrition programs, and Openfit, another digital fitness and wellness resource. Complementing its digital content, Beachbody also sells a range of nutritional products, including its popular premium nutrition shake Shakeology, specialized Beachbody Performance supplements (like Energize, Recover, Recharge), and healthy snack bars called BEACHBARs. Additionally, the company offers connected fitness equipment, such as bikes and accessories, to enhance the user's home workout experience.

Beachbody's primary customers are individuals seeking convenient and holistic health and wellness solutions, largely targeting the at-home fitness market. As of late 2021, the company served a substantial user base, evidenced by 2.5 million digital subscriptions and 0.3 million nutritional subscriptions, indicating a broad consumer market interested in accessible fitness and nutritional support.

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

Recent Active Movers

Peer Comparisons

Peers to compare with:

Financials

BODIZZIPGOOGLMETASPOTMedian
NameBeachbodyZillow ZipRecru.Alphabet Meta Pla.Spotify . 
Mkt Price6.2934.144.92343.80599.12501.00188.97
Mkt Cap0.07.80.44,177.51,523.6103.155.4
Rev LTM2192,810452445,867228,24718,11310,462
Op Inc LTM18502147,62886,9272,6531,352
FCF LTM82201553,27340,9763,2671,744
FCF 3Y Avg-01873560,26346,9582,4631,325
CFO LTM1138822185,675130,3013,3371,862
CFO 3Y Avg438944141,481103,6742,4981,444

Growth & Margins

BODIZZIPGOOGLMETASPOTMedian
NameBeachbodyZillow ZipRecru.Alphabet Meta Pla.Spotify . 
Rev Chg LTM-32.5%17.7%0.4%20.1%27.7%9.0%13.4%
Rev Chg 3Y Avg-28.0%14.1%-16.0%15.5%23.8%13.4%13.8%
Rev Chg Q-22.4%17.9%5.2%24.2%28.0%13.9%15.9%
QoQ Delta Rev Chg LTM-6.1%4.3%1.3%5.5%6.2%3.3%3.8%
Op Inc Chg LTM172.2%137.6%106.1%21.6%10.4%43.7%74.9%
Op Inc Chg 3Y Avg91.6%60.0%-27.1%25.6%49.8%187.1%54.9%
Op Mgn LTM8.2%1.8%0.3%33.1%38.1%14.6%11.4%
Op Mgn 3Y Avg-4.3%-4.8%1.6%31.9%40.5%9.5%5.5%
QoQ Delta Op Mgn LTM1.8%1.3%2.4%0.4%-3.1%0.9%1.1%
CFO/Rev LTM5.0%13.8%4.9%41.6%57.1%18.4%16.1%
CFO/Rev 3Y Avg1.8%16.1%8.7%36.5%55.6%14.9%15.5%
FCF/Rev LTM3.4%7.8%3.3%11.9%18.0%18.0%9.9%
FCF/Rev 3Y Avg0.5%7.6%6.9%16.1%26.4%14.7%11.1%

Valuation

BODIZZIPGOOGLMETASPOTMedian
NameBeachbodyZillow ZipRecru.Alphabet Meta Pla.Spotify . 
Mkt Cap0.07.80.44,177.51,523.6103.155.4
P/S0.22.80.99.46.75.74.2
P/Op Inc2.5155.6257.028.317.538.933.6
P/EBIT2.799.75.313.917.029.215.4
P/E3.6141.514.317.122.430.919.7
P/CFO4.120.118.122.511.730.919.1
Total Yield27.6%0.7%7.0%6.1%4.8%3.2%5.5%
Dividend Yield0.0%0.0%0.0%0.2%0.4%0.0%0.0%
FCF Yield 3Y Avg-2.8%1.8%5.5%2.4%3.2%2.4%2.4%
D/E0.60.10.70.00.10.00.1
Net D/E-0.2-0.00.2-0.00.0-0.1-0.0

Returns

BODIZZIPGOOGLMETASPOTMedian
NameBeachbodyZillow ZipRecru.Alphabet Meta Pla.Spotify . 
1M Rtn-43.6%6.1%27.1%-3.7%-10.5%4.4%0.3%
3M Rtn-51.4%-13.9%33.0%-11.2%-0.6%15.8%-5.9%
6M Rtn-35.8%-37.6%156.2%8.1%-10.5%5.2%-2.6%
12M Rtn38.2%-57.0%41.4%71.5%-21.5%-27.3%8.4%
3Y Rtn-67.2%-39.4%-70.1%167.7%100.4%261.3%30.5%
1M Excs Rtn-46.5%3.2%21.7%-5.3%-11.6%1.6%-1.9%
3M Excs Rtn-54.3%-19.8%38.4%-15.7%-4.1%15.2%-9.9%
6M Excs Rtn-48.0%-48.1%123.3%-4.8%-22.3%9.8%-13.6%
12M Excs Rtn15.5%-78.8%2.4%50.2%-42.8%-50.0%-20.2%
3Y Excs Rtn-145.9%-112.0%-145.1%98.2%21.9%175.0%-45.0%

Comparison Analyses

null

Financials

Segment Financials

Revenue by Segment
$ Mil20252024202320222021
Single Segment252419527  
Connected fitness   3843
Digital   301365
Nutrition and other   353465
Total252419527692874


Price Behavior

Price Behavior
Market Price$6.29 
Market Cap ($ Bil)0.0 
Distance from 52W High-60.8% 
   50 Days200 Days
DMA Price$10.11$10.11
DMA Trendupdown
Distance from DMA-37.8%-37.8%
 3M1YR
Volatility102.5%98.8%
Downside Capture500.23148.52
Upside Capture98.35151.92
Correlation (SPY)31.8%16.0%
BODI Betas & Captures as of 7/31/2026

 1M2M3M6M1Y3Y
Beta1.371.081.101.151.221.05
Up Beta0.380.11-0.670.330.070.75
Down Beta5.023.262.503.142.151.68
Up Capture17%20%-1%56%225%32%
Bmk +ve Days11223567138427
Stock +ve Days11202957119334
Down Capture91%92%202%112%95%104%
Bmk -ve Days11212859114326
Stock -ve Days11233469133408

[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
BODI36.6%98.6%0.78-
Sector ETF (XLC)4.4%14.9%0.0812.1%
Equity (SPY)22.1%12.8%1.2815.8%
Gold (GLD)28.2%28.4%0.862.2%
Commodities (DBC)37.4%20.1%1.472.6%
Real Estate (VNQ)12.5%13.8%0.615.6%
Bitcoin (BTCUSD)-45.3%42.9%-1.286.2%

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-56.9%93.7%-0.47-
Sector ETF (XLC)7.4%20.9%0.2722.5%
Equity (SPY)13.3%17.2%0.6023.6%
Gold (GLD)18.8%18.6%0.821.8%
Commodities (DBC)9.3%19.6%0.362.1%
Real Estate (VNQ)1.9%18.9%-0.0020.1%
Bitcoin (BTCUSD)10.9%52.8%0.3914.4%

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-35.2%91.5%-0.44-
Sector ETF (XLC)9.2%22.2%0.4721.9%
Equity (SPY)15.3%17.9%0.7323.1%
Gold (GLD)12.0%16.2%0.612.4%
Commodities (DBC)7.9%18.0%0.352.4%
Real Estate (VNQ)4.5%20.7%0.1819.6%
Bitcoin (BTCUSD)59.4%66.1%0.9913.0%

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

Short Interest

Short Interest: As Of Date7312026
Short Interest: Shares Quantity0.2 Mil
Short Interest: % Change Since 7152026-2.3%
Average Daily Volume0.0 Mil
Days-to-Cover Short Interest10.8 days
Basic Shares Quantity7.2 Mil
Short % of Basic Shares3.2%

Earnings Returns History

Updated 8/10/2026
Expand for More
 Forward Returns
Earnings Date1D Returns5D Returns21D Returns
5/12/2026-2.6%-19.6%-27.8%
3/10/202631.0%40.8%24.8%
11/10/202517.9%50.6%137.1%
8/5/202518.1%21.7%50.8%
5/14/2025-2.3%-20.0%-19.7%
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%
...
SUMMARY STATS   
# Positive638
# Negative141712
Median Positive16.0%40.8%21.8%
Median Negative-7.0%-10.6%-21.3%
Max Positive31.0%50.6%137.1%
Max Negative-27.6%-38.1%-51.1%
Collapse to Preview
 Forward Returns
Earnings Date1D Returns5D Returns21D Returns
5/12/2026-2.6%-19.6%-27.8%
3/10/202631.0%40.8%24.8%
11/10/202517.9%50.6%137.1%
8/5/202518.1%21.7%50.8%
5/14/2025-2.3%-20.0%-19.7%
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%
5/6/2024-6.8%-1.2%-9.9%
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%
5/8/2023-2.1%-4.4%-8.4%
3/14/2023-17.5%-25.7%-35.8%
11/9/20226.4%-0.5%-5.1%
8/8/2022-18.6%-1.9%-21.7%
5/9/2022-27.6%-28.3%17.9%
3/1/202211.9%-0.5%14.4%
11/15/2021-20.6%-38.1%-51.1%
8/12/2021-6.3%-0.1%-20.9%
SUMMARY STATS   
# Positive638
# Negative141712
Median Positive16.0%40.8%21.8%
Median Negative-7.0%-10.6%-21.3%
Max Positive31.0%50.6%137.1%
Max Negative-27.6%-38.1%-51.1%

SEC Filings

Expand for More
Report DateFiling DateFiling
06/30/202608/10/202610-Q
03/31/202605/12/202610-Q
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
Collapse to Preview
Report DateFiling DateFiling
06/30/202608/10/202610-Q
03/31/202605/12/202610-Q
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
12/31/202103/01/202210-K
09/30/202111/15/202110-Q
06/30/202108/12/202110-Q
03/31/202107/23/2021S-1

Recent Forward Guidance

Updated 8/11/2026

Latest: Q2 2026 Earnings Reported 8/10/2026

Forward GuidanceGuidance Change
MetricLowMidHigh% Chg% DeltaChangePrior
Q3 2026 Revenue44.00 Mil46.00 Mil48.00 Mil-5.2% Lower NewGuidance: 48.50 Mil for Q2 2026
Q3 2026 Net Income (Loss)-3.00 Mil-1.50 Mil00 Same NewGuidance: -1.50 Mil for Q2 2026
Q3 2026 Adjusted Net Income (Loss)-3.00 Mil-1.50 Mil00 Same NewGuidance: -1.50 Mil for Q2 2026
Q3 2026 Adjusted EBITDA3.00 Mil4.50 Mil6.00 Mil0 Same NewGuidance: 4.50 Mil for Q2 2026

Prior: Q1 2026 Earnings Reported 5/12/2026

Forward GuidanceGuidance Change
MetricLowMidHigh% Chg% DeltaChangePrior
Q2 2026 Revenue46.00 Mil48.50 Mil51.00 Mil-5.8% Lower NewActual: 51.50 Mil for Q1 2026
Q2 2026 Net Income (Loss)-3.00 Mil-1.50 Mil0 -1.0%Lower NewActual: -0.50 Mil for Q1 2026
Q2 2026 Adjusted Net Income (Loss)-3.00 Mil-1.50 Mil0 -1.0%Lower NewActual: -0.50 Mil for Q1 2026
Q2 2026 Adjusted EBITDA3.00 Mil4.50 Mil6.00 Mil-18.2% Lower NewActual: 5.50 Mil for Q1 2026

Q4 2025 Earnings Reported 3/10/2026

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

Q3 2025 Earnings Reported 11/10/2025

Forward GuidanceGuidance Change
MetricLowMidHigh% Chg% DeltaChangePrior
Q4 2025 Revenue50.00 Mil53.50 Mil57.00 Mil-1.8% Lower NewGuidance: 54.50 Mil for Q3 2025
Q4 2025 Net Income (Loss)-1.00 Mil1.00 Mil3.00 Mil-150.0% Higher NewGuidance: -2.00 Mil for Q3 2025
Q4 2025 Adjusted EBITDA5.00 Mil7.00 Mil9.00 Mil75.0% Higher NewGuidance: 4.00 Mil for Q3 2025
Core Cache Last Updated: 8/11/2026