Name: BODYW Income Statement - Beachbody Company. Revenue & EPS | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Revenue, Cost of Revenue, Gross Profit, Operating Expenses, Operating Income, Net Income, EPS Basic, EPS Diluted

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

BODYW - Beachbody Company. Inc.

USD | NASDAQ | Consumer Cyclical

BODYW Income Statement - Beachbody Company. Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20
Revenues
Revenues	54.3	55.5	59.9	63.9	72.4	86.4	102.2	110.2	120.0	119.0	128.3	134.9	144.9	148.2	166.0	179.1

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Revenues
Revenues	233.6	251.7	418.8	527.1	692.2	873.6	863.6	755.8
Cost of Revenue	62.4	67.9	131.5	204.0	322.6	328.7	249.7	210.3
Gross Profit	171.2	183.8	287.3	323.1	369.6	545.0	613.9	545.5
Operating Expenses
Research & Development	-	1.7	1.6	2.7	4.4	4.6	4.6	4.6
Selling General & Administrative	-	-	-	-	-
Operating Income
Operating Income	12.3	5.5	(66.2)	(141.0)	(203.2)	(297.3)	(6.3)	18.9
Non-Operating
Interest Income	1.2	1.1	1.2	1.9	-	-	-	-
Interest Expense	4.4	5.0	6.9	8.9	3.4	0.5
Tax & Net
Income Tax Expense	0.1	0.1	0.2	0.0	(3.1)	(15.5)	15.3	(13.4)
Net Income From Continuing Ops	5.2	(2.9)	(71.6)	(152.6)	(194.2)
Per Share
EPS Basic	0.73	(0.41)	(10.51)	(24.47)	(31.58)	(0.83)	(0.09)	0.14
EPS Diluted	0.68	(0.41)	(10.51)	(24.47)	(31.58)	(0.83)
Supplementary Data
EBITDA	20.3	14.2	(34.8)	(101.4)	(128.3)	(237.7)	38.0	63.5
EBIT	12.3	5.5	(66.2)	(141.0)	(203.2)	(297.3)

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Operating Expenses
Research & Development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling & Marketing	18.8	17.9	19.1	25.5	31.0	39.0	45.6	56.3	59.3	60.0	69.1	76.5	76.6	73.8	93.1	86.6	106.4
General & Administrative	7.7	6.5	10.1	11.6	11.7	11.6	11.8	12.4	13.5	13.6	14.8	11.9	17.7	19.2	19.5	19.6	20.1
Depreciation & Amortization	2.2	1.9	1.9	2.0	2.9	12.7	8.0	5.4	5.4	10.7	8.5	9.6	10.7	25.1	12.7	15.4
Amortization of Intangibles	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	35.9	33.2	39.7	50.2	55.2	93.8	81.8	85.9	92.1	134.3	104.0	106.9	118.8	132.8	140.9	131.7

Operating Income
Operating Income	3.1	8.2	5.0	(4.0)	(3.7)	(32.9)	(13.0)	(9.5)	(10.8)	(60.4)	(29.0)	(24.2)	(27.4)	(48.1)	(36.2)	(44.4)	(74.4)	(163.8)	(71.8)	(30.0)	(31.6)	-	17.9	(12.5)	-

Tax & Net
Income Tax Expense	0.0	0.0	(0.0)	0.1	0.0	(0.0)	0.1	0.1	0.1	(0.1)	0.1	(0.0)	0.0	(1.5)	(0.5)	(0.3)	(0.7)	(2.8)	(1.5)	(10.9)	(0.4)	-	4.1	(2.7)	-
Net Income From Continuing Ops	2.3	5.2	3.6	(5.9)	(5.7)	(34.6)	(12.0)	(10.9)	(14.2)	(65.0)	(32.7)	(25.7)	(29.2)	(44.9)	(33.9)	(41.9)	(73.5)
Net Income From Discontinued Ops	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	2.3	5.2	3.6	(5.9)	(5.7)	(34.6)	(12.0)	(10.9)	(14.2)	(65.0)	(32.7)	(25.7)	(29.2)	(44.9)	(33.9)	(41.9)	(73.5)
Net Income Attributable To Parent	2.3	5.2	3.6	(5.9)	(5.7)	(34.6)	(12.0)	(10.9)	(14.2)	(65.0)	(32.7)	(25.7)	(29.2)	(44.9)	(33.9)	(41.9)
Less: Minority Interest	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Less: Preferred Dividends	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	2.3	5.2	3.6	(5.9)	(5.7)	(34.6)	(12.0)	(10.9)	(14.2)	(65.0)	(32.7)	(25.7)	(29.2)	(44.9)	(33.9)

Per Share
EPS Basic	0.32	-	0.51	(0.85)	(0.84)	-	(1.75)	(1.59)	(2.10)	-	(5.29)	(4.10)	(4.72)	-	(0.11)	(0.14)	(0.24)	-	(0.13)	(0.05)	-	-	0.06	(0.04)	-
EPS Diluted	0.30	-	0.51	(0.85)	(0.84)	-	(1.75)	(1.59)	(2.10)	-	(5.29)	(4.10)	(4.72)	-	(0.11)	(0.14)	(0.24)	-
Shares Basic	7.1	-	7.0	7.0	6.9	-	6.8	6.8	6.8	-	6.2	6.3	6.2	-	307.9	307.2	306.4	-
Shares Diluted	7.6	-	7.0	7.0	6.9	-	6.8	6.8	6.8	-	6.2	6.3	6.2	-	307.9	307.2	306.4	-

Supplementary Data
EBITDA	5.3	10.1	6.9	(1.9)	(0.8)	(20.2)	(5.0)	(4.1)	(5.4)	(49.6)	(20.5)	(14.5)	(16.7)	(23.0)	(23.4)	(29.0)	(52.8)	(139.7)	(60.5)	(19.5)	(17.9)	-	28.2	(2.8)	-
EBIT	3.1	8.2	5.0	(4.0)	(3.7)	(32.9)	(13.0)	(9.5)	(10.8)	(60.4)	(29.0)	(24.2)	(27.4)	(48.1)	(36.2)	(44.4)	(74.4)	(163.8)	(71.8)