Skip to content

Stock-Based Comp at other companies

WW International, Inc. logo
WW International, Inc.WW
$391K-54.5%
lululemon athletica logo
lululemon athleticaLULU
$29.19M+26.4%
Peloton Interactive, Inc. logo
Peloton Interactive, Inc.PTON
$52.7M-21.9%
Xponential Fitness logo
Xponential FitnessXPOF
$1.98M-39.5%
NuSkin Enterprises logo
NuSkin EnterprisesNUS
$3.7M-60.3%
Nature's Sunshine Products logo
Nature's Sunshine ProductsNATR
$1.64M+26.1%

Other financials

Income statement

See full
Revenue$54.3M-25.0%
Gross profit$39.0M-24.3%
Operating income$3.1M+185%
Net income$2.3M+140%
EPS (diluted)$0.30+136%

Balance sheet

See full
Cash & equivalents$36.6M+102%
Total debt$23.6M+43.4%
Total equity$34.4M+42.9%
Total assets$143.1M-6.2%

Cash flow

See full
Operating cash flow-$1.0M-144%
CapEx$684.0K-1.4%
Free cash flow-$1.7M-205%

Valuation

See full
Market cap$74.01M+178%
Enterprise value$60.97M+150%
P/S0.3×+0.2×

Profitability

See full
Gross margin73.3%+3.9pp
Operating margin5.3%+3.0pp
Net margin-15.1%-3.8pp
FCF margin6%+4.8pp

Returns & leverage

See full
Return on equity-102.7%+0.3pp
Debt / equity0.7×0.0×
Current ratio0.8×+0.2×

Where this comes from

Reported directly by The Beachbody Company in its filing.

Tagged under the XBRL concept us-gaap:ShareBasedCompensation.

The official record: The Beachbody Company’s 10-Q, filed May 12, 2026, on SEC EDGAR. View the filing →

Ask your AI about The Beachbody Company's stock-based comp.

Connect your AI assistant and compare it to peers, right in your chat.

Connect your AI
Harbor at dusk
Claude

Questions, answered.

What is The Beachbody Company's stock-based comp?
The Beachbody Company (BODI) reported stock-based comp of $1.12M in Q1 2026.
How has The Beachbody Company's stock-based comp changed year-over-year?
The Beachbody Company's stock-based comp decreased by 35.2% year-over-year, from $1.73M to $1.12M.
What is the long-term trend for The Beachbody Company's stock-based comp?
Over 4 years (2021 to 2025), The Beachbody Company's stock-based comp has grown at a -23.5% compound annual growth rate (CAGR), from $16.41M to $5.62M.
What does stock-based comp mean?
Total non-cash stock-based compensation expense for equity awards (RSUs, options, ESPP), added back to net income in cash flow reconciliation.