The Beachbody Company Inc. (BODI) Financial Statements (2025 and earlier)
Company Profile
| Business Address |
400 CONTINENTAL BLVD EL SEGUNDO, CA 90245 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| Industry (SIC) | 596 - Nonstore Retailers (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 9/30/2024 MRQ | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | |||
|---|---|---|---|---|---|---|---|
| ASSETS | |||||||
| Current Assets | |||||||
| Cash, cash equivalents, and short-term investments | 33,409 | 80,091 | 104,054 | 1,184 | |||
| Cash and cash equivalents | 33,409 | 80,091 | 104,054 | 1,184 | |||
| Restricted cash and investments | 4,250 | 3,000 | |||||
| Receivables | 1,270 | 866 | 1,225 | ||||
| Inventory, net of allowances, customer advances and progress billings | 24,976 | 54,060 | 132,730 | ||||
| Inventory | 24,976 | 54,060 | 132,730 | ||||
| Prepaid expense | 10,715 | 13,055 | 15,861 | ||||
| Other current assets | 45,923 | 39,248 | 43,727 | 294 | |||
| Other undisclosed current assets | (1,270) | (866) | (1,225) | ||||
| Total current assets: | 119,273 | 186,454 | 299,372 | 1,478 | |||
| Noncurrent Assets | |||||||
| Finance lease, right-of-use asset, after accumulated amortization | 100 | 300 | |||||
| Operating lease, right-of-use asset | 3,100 | 5,000 | 6,400 | ||||
| Property, plant and equipment | 45,055 | 74,147 | 113,098 | ||||
| Long-term investments and receivables | 300,000 | ||||||
| Long-term investments | 300,000 | ||||||
| Intangible assets, net (including goodwill), including: | 85,166 | 133,370 | 171,533 | ||||
| Goodwill | 85,166 | 125,166 | |||||
| Intangible assets, net (excluding goodwill) | 105,050 | 8,204 | 46,367 | ||||
| Other undisclosed intangible assets, net (including goodwill) | (105,050) | 125,166 | |||||
| Other noncurrent assets | 2,923 | 9,506 | 7,649 | ||||
| Other undisclosed noncurrent assets | 21,322 | 34,818 | 39,260 | ||||
| Total noncurrent assets: | 157,566 | 256,941 | 338,240 | 300,000 | |||
| TOTAL ASSETS: | 276,839 | 443,395 | 637,612 | 301,478 | |||
| LIABILITIES AND EQUITY | |||||||
| Liabilities | |||||||
| Current Liabilities | |||||||
| Accounts payable and accrued liabilities | 52,806 | 82,370 | 122,904 | 410 | |||
| Accounts payable | 10,659 | 17,940 | 48,379 | 410 | |||
| Accrued liabilities | 42,147 | 64,430 | 74,525 | ||||
| Deferred revenue | 97,169 | 95,587 | 107,095 | ||||
| Debt | 8,068 | 1,250 | |||||
| Other liabilities | 5,325 | 3,283 | 3,926 | ||||
| Other undisclosed current liabilities | 1,835 | 2,150 | 2,307 | 54 | |||
| Total current liabilities: | 165,203 | 184,640 | 236,232 | 464 | |||
| Noncurrent Liabilities | |||||||
| Long-term debt and lease obligation | 21,491 | 39,735 | |||||
| Long-term debt, excluding current maturities | 21,491 | 39,735 | |||||
| Liabilities, other than long-term debt | 5,960 | 4,160 | 11,172 | 42,235 | |||
| Deferred compensation liability, classified | 10,500 | ||||||
| Deferred income tax liabilities | 10 | 181 | 3,165 | ||||
| Other liabilities | 5,950 | 3,979 | 8,007 | 31,735 | |||
| Other undisclosed noncurrent liabilities | 1,425 | 3,318 | 4,823 | ||||
| Total noncurrent liabilities: | 28,876 | 47,213 | 15,995 | 42,235 | |||
| Total liabilities: | 194,079 | 231,853 | 252,227 | 42,699 | |||
| Temporary equity, carrying amount | 253,779 | ||||||
| Equity | |||||||
| Equity, attributable to parent, including: | 82,760 | 211,542 | 385,385 | 5,000 | |||
| Additional paid in capital | 654,657 | 630,709 | 610,418 | 12,916 | |||
| Accumulated other comprehensive income (loss) | (23) | 37 | (21) | ||||
| Accumulated deficit | (571,876) | (419,235) | (225,043) | (7,917) | |||
| Other undisclosed equity, attributable to parent | 2 | 31 | 31 | 1 | |||
| Total equity: | 82,760 | 211,542 | 385,385 | 5,000 | |||
| TOTAL LIABILITIES AND EQUITY: | 276,839 | 443,395 | 637,612 | 301,478 | |||
Income Statement (P&L) ($ in thousands)
| 9/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | ||
|---|---|---|---|---|---|---|
| Revenues | 527,109 | 692,199 | 873,645 | |||
| Cost of revenue | (204,022) | (322,626) | (328,662) | |||
| Gross profit: | 323,087 | 369,573 | 544,983 | |||
| Operating expenses | (464,075) | (572,730) | (842,301) | |||
| Operating loss: | (140,988) | (203,157) | (297,318) | |||
| Nonoperating income (Other Nonoperating income) | 1,747 | 958 | 3,204 | |||
| Interest and debt expense | (12,042) | (3,368) | (536) | |||
| Loss from continuing operations before equity method investments, income taxes: | (151,283) | (205,567) | (294,650) | |||
| Other undisclosed income (loss) from continuing operations before income taxes | (1,321) | 8,322 | 50,729 | |||
| Loss from continuing operations before income taxes: | (152,604) | (197,245) | (243,921) | |||
| Income tax expense (benefit) | (37) | 3,053 | 15,539 | |||
| Loss from continuing operations: | (152,641) | (194,192) | (228,382) | |||
| Loss before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | (228,382) | ✕ | |
| Net loss available to common stockholders, diluted: | (152,641) | (194,192) | (228,382) | |||
Comprehensive Income ($ in thousands)
| 9/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | ||
|---|---|---|---|---|---|---|
| Net loss: | (152,641) | (194,192) | (228,382) | |||
| Comprehensive loss: | (152,641) | (194,192) | (228,382) | |||
| Other undisclosed comprehensive income (loss), net of tax, attributable to parent | (60) | 58 | 181 | |||
| Comprehensive loss, net of tax, attributable to parent: | (152,701) | (194,134) | (228,201) | |||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.