Skip to content

The Beachbody Company BODI Ratios & Valuation

FY'25FY'24FY'23FY'22
Profitability
Gross margin73%+4.4pp68.6%+7.3pp61.3%+7.9pp53.4%-9.0pp
Operating margin2.2%+18.0pp-15.8%+10.9pp-26.7%+2.6pp-29.3%+4.7pp
EBITDA margin5.6%+13.9pp-8.3%+10.9pp-19.2%-0.7pp-18.5%+5.4pp
Free cash flow margin6.9%+7.4pp-0.5%+5.1pp-5.5%+5.1pp-10.6%+22.9pp
Returns
Return on invested capital23%+140pp-117.5%-9.1pp-108.4%-21.3pp-87.1%+57.0pp
Efficiency
Asset turnover1.6×-0.3×1.9×+0.4×1.5×+0.2×1.3×-0.5×
Inventory turnover5.3×-1.1×6.4×+1.2×5.2×+1.7×3.5×+0.1×
Liquidity
Current ratio0.7×+0.1×0.6×-0.1×0.7×-0.3×-0.3×
Quick ratio0.6×+0.1×0.5×-0.1×0.6×-0.1×0.7×0.0×
Cash ratio0.5×+0.3×0.2×0.0×0.2×-0.2×0.4×0.0×
Leverage
Debt-to-equity0.8×0.0×0.8×+0.4×0.4×+0.2×0.2×+0.2×
Debt-to-assets0.2×0.0×0.1×0.0×0.1×0.0×0.1×+0.1×
Net debt / EBITDA-1×
Interest coverage1.1×+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 / sales0.3×+0.2×0.1×0.0×0.1×-0.1×0.2×-0.5×
Price / book2.3×+1.0×1.5×+0.9×0.6×-0.1×0.8×-0.9×
EV / EBITDA3.2×
EV / sales0.3×+0.2×0.1×0.0×0.1×-0.1×0.2×-0.5×
Free cash flow yield17.9%+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.