The Beachbody Company BODI Ratios & Valuation
| FY'25 | FY'24 | FY'23 | FY'22 | ||
|---|---|---|---|---|---|
| Profitability | |||||
| Gross margin | 73%+4.4pp | 68.6%+7.3pp | 61.3%+7.9pp | 53.4%-9.0pp | |
| Operating margin | 2.2%+18.0pp | -15.8%+10.9pp | -26.7%+2.6pp | -29.3%+4.7pp | |
| EBITDA margin | 5.6%+13.9pp | -8.3%+10.9pp | -19.2%-0.7pp | -18.5%+5.4pp | |
| Free cash flow margin | 6.9%+7.4pp | -0.5%+5.1pp | -5.5%+5.1pp | -10.6%+22.9pp | |
| Returns | |||||
| Return on invested capital | 23%+140pp | -117.5%-9.1pp | -108.4%-21.3pp | -87.1%+57.0pp | |
| Efficiency | |||||
| Asset turnover | 1.6×-0.3× | 1.9×+0.4× | 1.5×+0.2× | 1.3×-0.5× | |
| Inventory turnover | 5.3×-1.1× | 6.4×+1.2× | 5.2×+1.7× | 3.5×+0.1× | |
| Liquidity | |||||
| Current ratio | 0.7×+0.1× | 0.6×-0.1× | 0.7×-0.3× | 1×-0.3× | |
| Quick ratio | 0.6×+0.1× | 0.5×-0.1× | 0.6×-0.1× | 0.7×0.0× | |
| Cash ratio | 0.5×+0.3× | 0.2×0.0× | 0.2×-0.2× | 0.4×0.0× | |
| Leverage | |||||
| Debt-to-equity | 0.8×0.0× | 0.8×+0.4× | 0.4×+0.2× | 0.2×+0.2× | |
| Debt-to-assets | 0.2×0.0× | 0.1×0.0× | 0.1×0.0× | 0.1×+0.1× | |
| Net debt / EBITDA | -1×— | —— | —— | —— | |
| Interest coverage | 1.1×+10.7× | -9.6×+6.3× | -15.9×+44.4× | -60.3×+440× | |
| Per Share | |||||
| Book value per share | $4.49+8.7% | $4.13-68.9% | $13.27-61.4% | $34.40+2,358% | |
| Valuation | |||||
| Market capitalization | $74.01M+194% | $42.58M-18.6% | $52.29M-67.8% | $162.22M-75.1% | |
| Enterprise value | $60.97M+167% | $44.86M-13.3% | $51.74M-59.7% | $128.52M-76.9% | |
| Price / sales | 0.3×+0.2× | 0.1×0.0× | 0.1×-0.1× | 0.2×-0.5× | |
| Price / book | 2.3×+1.0× | 1.5×+0.9× | 0.6×-0.1× | 0.8×-0.9× | |
| EV / EBITDA | 3.2×— | —— | —— | —— | |
| EV / sales | 0.3×+0.2× | 0.1×0.0× | 0.1×-0.1× | 0.2×-0.5× | |
| Free cash flow yield | 17.9%+29.8pp | -4.7%+51.0pp | -55.7%-10.3pp | -45.4%-0.5pp |
Chart any of these lines over time, or line them up against competitors.
Compare these in charts →Questions, answered.
- What are The Beachbody Company's profit margins?
- The Beachbody Company (BODI) runs a 73.3% gross margin and a 5.3% operating margin, with a -15.1% net margin.
- Where do The Beachbody Company's ratios come from?
- Every ratio is computed from The Beachbody Company's SEC filings — trailing-twelve-month flows over period-end balances. Valuation multiples combine those fundamentals with market data, recomputed each period. Switch between quarterly, annual, and TTM, or open any ratio for its full history and peer comparisons.
