BODY RSI Chart
Last 7 days
6.0%
Last 30 days
1.8%
Last 90 days
-9.9%
Trailing 12 Months
-60.1%
Historical Charts for Stock Metrics
Year | Q1 | Q2 | Q3 | Q4 |
---|---|---|---|---|
2024 | 502.3M | 0 | 0 | 0 |
2023 | 638.2M | 594.0M | 556.3M | 527.1M |
2022 | 846.3M | 802.4M | 760.3M | 692.2M |
2021 | 920.5M | 925.1M | 881.7M | 873.6M |
2020 | 0 | 791.7M | 827.6M | 863.6M |
2019 | 0 | 0 | 0 | 755.8M |
Datesorted ascending | Name | Buy/Sell | $ Value | Avg. Price | # Shares | Title |
---|---|---|---|---|---|---|
Dec 04, 2023 | van de bunt bennet | acquired | - | - | 4,541 | - |
Dec 04, 2023 | conlin mary murphy | acquired | - | - | 4,541 | - |
Dec 04, 2023 | salter john s. | acquired | - | - | 4,541 | - |
Dec 04, 2023 | mayer kevin a | acquired | - | - | 4,541 | - |
Sep 29, 2023 | congdon jonathan | sold | -33,312 | 0.3 | -111,040 | - |
Jun 26, 2023 | congdon jonathan | sold | -59,887 | 0.4445 | -134,730 | - |
Jun 22, 2023 | congdon jonathan | sold | -495 | 0.55 | -900 | - |
Jun 15, 2023 | daikeler carl | back to issuer | - | - | -3,199,950 | chief executive officer |
Mar 15, 2023 | bilstad blake timothy | sold (taxes) | -48,328 | 0.5801 | -83,311 | see remarks |
Mar 15, 2023 | neimand michael | acquired | - | - | 816,053 | president, beachbody |
Which funds bought or sold BODY recently?
View All DetailsDatesorted ascending | Fund Name | Type | % Chg | $ Change | $ Held | % Portfolio |
---|---|---|---|---|---|---|
May 16, 2024 | Pineridge Advisors LLC | sold off | -100 | - | - | -% |
May 16, 2024 | Pineridge Advisors LLC | unchanged | - | 2.00 | 19.00 | -% |
May 15, 2024 | Manatuck Hill Partners, LLC | new | - | 480,000 | 480,000 | 0.21% |
May 15, 2024 | NORTHWESTERN MUTUAL WEALTH MANAGEMENT CO | new | - | 614 | 614 | -% |
May 15, 2024 | Royal Bank of Canada | reduced | -64.21 | -4,000 | 3,000 | -% |
May 15, 2024 | MORGAN STANLEY | reduced | -69.43 | -10,737 | 5,885 | -% |
May 15, 2024 | BANK OF AMERICA CORP /DE/ | unchanged | - | 105 | 768 | -% |
May 15, 2024 | Federation des caisses Desjardins du Quebec | new | - | 518 | 518 | -% |
May 15, 2024 | PERRITT CAPITAL MANAGEMENT INC | unchanged | - | 5,240 | 38,400 | 0.02% |
May 15, 2024 | Tower Research Capital LLC (TRC) | new | - | 16,483 | 16,483 | -% |
Unveiling The Beachbody Company, Inc.'s Major ShareHolders
Date Filed | Name of Filer | Percent of Class | No. of Shares | Form Type | |
---|---|---|---|---|---|
Peers (Alternatives to The Beachbody Company, Inc.)
Name | Mkt Capsorted ascending | Revenue | Price %, 1M | Returns, 1Y | P/E | P/S | Rev 1-Yr | Inc 1-Yr |
---|---|---|---|---|---|---|---|---|
LARGE-CAP | ||||||||
GOOG | 2.2T | 318.1B | 26.64 | 6.9 | ||||
META | 1.2T | 142.7B | 26.25 | 8.42 | ||||
DASH | 47.6B | 9.1B | -113.44 | 5.23 | ||||
SNAP | 27.2B | 4.8B | -20.91 | 5.64 | ||||
MID-CAP | ||||||||
MTCH | 8.3B | 3.4B | 12.69 | 2.41 | ||||
YELP | 2.5B | 1.4B | 21.95 | 1.85 | ||||
SMALL-CAP | ||||||||
GETY | 1.6B | 903.2M | 51.82 | 1.72 | ||||
EVER | 838.3M | 269.8M | -17.89 | 3.11 | ||||
GRPN | 662.7M | 516.4M | -17.2 | 1.28 | ||||
SCOR | 67.6M | 366.6M | -0.94 | 0.18 | ||||
IZEA | 45.8M | 34.4M | -5.86 | 1.33 | ||||
DGLY | 8.9M | 26.1M | -0.38 | 0.34 |
The Beachbody Company, Inc. News
Income Statement (Quarterly) | ||||||||||||||||||
Description | (%) Q/Q | 2024Q1 | 2023Q4 | 2023Q3 | 2023Q2 | 2023Q1 | 2022Q4 | 2022Q3 | 2022Q2 | 2022Q1 | 2021Q4 | 2021Q3 | 2021Q2 | 2021Q1 | 2020Q4 | 2020Q3 | 2020Q2 | 2019Q4 |
Revenue | 0.9% | 120,046,000 | 119,010,000 | 128,250,000 | 134,948,000 | 144,901,000 | 148,166,000 | 165,975,000 | 179,136,000 | 198,922,000 | 216,266,000 | 208,052,000 | 223,108,000 | 226,219,000 | 224,283,000 | 251,479,000 | 218,484,000 | - |
Cost Of Revenue | -13.9% | 38,764,000 | 45,038,000 | 53,219,000 | 52,204,000 | 53,561,000 | 63,545,000 | 61,309,000 | 91,867,000 | 105,905,000 | 118,708,000 | 73,067,000 | 68,770,000 | 68,117,000 | 70,546,000 | 70,925,000 | 59,389,000 | - |
Gross Profit | 9.9% | 81,282,000 | 73,972,000 | 75,031,000 | 82,744,000 | 91,340,000 | 84,621,000 | 104,666,000 | 87,269,000 | 93,017,000 | 97,558,000 | 134,985,000 | 154,338,000 | 158,102,000 | 153,737,000 | 180,554,000 | 159,095,000 | - |
Operating Expenses | -31.4% | 92,105,000 | 134,343,000 | 104,035,000 | 106,922,000 | 118,775,000 | 132,765,000 | 140,855,000 | 131,673,000 | 167,437,000 | 261,388,000 | 206,808,000 | 184,374,000 | 189,731,000 | 531,404 | 162,678,000 | 171,561,000 | - |
S&GA Expenses | -1.2% | 59,261,000 | 59,952,000 | 69,127,000 | 76,492,000 | 76,576,000 | 73,774,000 | 93,145,000 | 86,624,000 | 106,444,000 | 109,458,000 | 153,782,000 | 140,194,000 | 144,696,000 | 111,128,000 | 123,980,000 | 134,666,000 | - |
EBITDA Margin | 4.8% | -0.19 | -0.20 | -0.14 | -0.12 | -0.13 | -0.17 | -0.29 | -0.29 | -0.26 | -0.21 | -0.05 | 0.01 | 0.02 | 0.04 | 0.08 | 0.08 | 0.09 |
Interest Expenses | -10.8% | 1,875,000 | 2,101,000 | 2,074,000 | 2,368,000 | 2,331,000 | 2,194,000 | 1,152,000 | 3,000 | 19,000 | 46,000 | 62,000 | 305,000 | 123,000 | 95,000 | 89,000 | 248,000 | - |
Income Taxes | 176.5% | 62,000 | -81,000 | 100,000 | -12,000 | 48,000 | -1,538,000 | -549,000 | -281,000 | -700,000 | -2,776,000 | -1,487,000 | -10,900,000 | -400,000 | 15,430,000 | 4,129,000 | -2,700,000 | - |
Earnings Before Taxes | 78.3% | -14,154,000 | -65,101,000 | -32,603,000 | -25,760,000 | -29,140,000 | -46,450,000 | -34,408,000 | -42,148,000 | -74,239,000 | -148,762,000 | -41,409,000 | -23,297,000 | -30,453,000 | -1,442,000 | 17,900,000 | -12,680,000 | - |
EBT Margin | 5.4% | -0.27 | -0.29 | -0.24 | -0.23 | -0.24 | -0.28 | -0.39 | -0.38 | -0.34 | -0.28 | -0.11 | -0.04 | -0.03 | -0.01 | 0.02 | 0.02 | 0.03 |
Net Income | 78.1% | -14,216,000 | -65,039,000 | -32,666,000 | -25,748,000 | -29,188,000 | -44,933,000 | -33,859,000 | -41,867,000 | -73,533,000 | -145,962,000 | -39,922,000 | -12,440,000 | -30,058,000 | -7,916,839 | 13,771,000 | -10,003,000 | - |
Net Income Margin | 5.3% | -0.27 | -0.29 | -0.24 | -0.23 | -0.23 | -0.28 | -0.39 | -0.38 | -0.32 | -0.26 | -0.10 | -0.04 | -0.04 | -0.01 | 0.04 | 0.04 | 0.04 |
Free Cashflow | 182.3% | 7,435,000 | -9,031,000 | -685,000 | -8,111,000 | -11,286,000 | -13,487,000 | -7,701,000 | -6,704,000 | -45,774,000 | -92,836,000 | -147,637,000 | -30,508,000 | -22,179,000 | -11,168,627 | 18,943,000 | - | - |
Balance Sheet | |||||||||||||||
Description | (%) Q/Q | 2024Q1 | 2023Q4 | 2023Q3 | 2023Q2 | 2023Q1 | 2022Q4 | 2022Q3 | 2022Q2 | 2022Q1 | 2021Q4 | 2021Q3 | 2021Q2 | 2021Q1 | 2020Q4 |
Assets | -5.0% | 263 | 277 | 347 | 391 | 416 | 443 | 499 | 490 | 544 | 638 | 859 | 916 | 301 | 356 |
Current Assets | -2.4% | 116 | 119 | 131 | 159 | 172 | 186 | 210 | 184 | 221 | 299 | 405 | 481 | 1.00 | 169 |
Cash Equivalents | 16.5% | 39.00 | 33.00 | 38.00 | 59.00 | 66.00 | 80.00 | 94.00 | 57.00 | 63.00 | 104 | 200 | 347 | 1.00 | 57.00 |
Inventory | -16.7% | 21.00 | 25.00 | 32.00 | 43.00 | 48.00 | 54.00 | 68.00 | 72.00 | 100 | 133 | 141 | 74.00 | - | 65.00 |
Net PPE | -18.9% | 37.00 | 45.00 | 50.00 | 58.00 | 67.00 | 74.00 | 82.00 | 92.00 | 103 | 113 | 115 | 94.00 | - | 80.00 |
Goodwill | 0% | 85.00 | 85.00 | 125 | 125 | 125 | 125 | - | - | - | 125 | 177 | 177 | - | 19.00 |
Liabilities | -2.0% | 190 | 194 | 206 | 224 | 226 | 232 | 246 | 210 | 226 | 252 | 333 | 358 | 59.00 | 257 |
Current Liabilities | -1.5% | 163 | 165 | 173 | 191 | 178 | 185 | 193 | 197 | 210 | 236 | 278 | 267 | 3.00 | 220 |
Long Term Debt | -13.1% | 19.00 | 21.00 | 28.00 | 26.00 | 40.00 | 40.00 | 39.00 | - | - | - | - | - | - | - |
LT Debt, Current | -27.2% | 6.00 | 8.00 | 1.00 | 16.00 | 1.00 | 1.00 | 1.00 | - | - | - | - | - | - | - |
LT Debt, Non Current | -100.0% | - | 21.00 | 28.00 | 26.00 | 40.00 | 40.00 | 39.00 | - | - | - | - | - | - | - |
Shareholder's Equity | -12.1% | 73.00 | 83.00 | 141 | 167 | 190 | 212 | 252 | 280 | 318 | 385 | 526 | 558 | 72.00 | 99.00 |
Retained Earnings | -2.5% | -586 | -571 | -506 | -474 | -448 | -419 | -374 | -340 | -298 | -225 | -79.08 | -39.16 | -24.51 | 3.00 |
Additional Paid-In Capital | 0.6% | 659 | 655 | 648 | 642 | 638 | 631 | 626 | 621 | 617 | 610 | 605 | 598 | 30.00 | 96.00 |
Shares Outstanding | - | 7.00 | - | - | 312 | 309 | - | - | 307 | 306 | - | 265 | 245 | 243 | 30.00 |
Float | - | - | - | - | 58.00 | - | - | - | 127 | - | - | - | 1,067 | - | 315 |
Cashflow (Quarterly) | ||||||||||||||||||
Description | (%) Q/Q | 2024Q1 | 2023Q4 | 2023Q3 | 2023Q2 | 2023Q1 | 2022Q4 | 2022Q3 | 2022Q2 | 2022Q1 | 2021Q4 | 2021Q3 | 2021Q2 | 2021Q1 | 2020Q4 | 2020Q3 | 2020Q2 | 2019Q4 |
Cashflow From Operations | 214.8% | 9,134 | -7,954 | -216 | -6,498 | -7,869 | -10,230 | -3,687 | 115 | -33,371 | -75,990 | -113,772 | -16,607 | -8,880 | -1,342 | 28,294 | - | - |
Share Based Compensation | -7.9% | 4,365 | 4,739 | 6,436 | 3,161 | 9,555 | 4,454 | 5,601 | 3,001 | 4,564 | 5,574 | 5,744 | 2,522 | 2,573 | 2,229 | 1,261 | - | - |
Cashflow From Investing | 462.2% | 3,901 | -1,077 | -4,719 | -1,613 | -3,417 | -3,257 | -4,014 | -6,819 | -12,403 | -16,846 | -33,865 | -56,181 | -18,299 | -300,000 | -8,104 | - | - |
Cashflow From Financing | -280.0% | -7,219 | 4,010 | -15,327 | 41.00 | -2,441 | -722 | 45,623 | 737 | 1,923 | 203 | 673 | 372,017 | 17,758 | 302,526 | - | - | - |
Unaudited Condensed Consolidated Statements of Operations - USD ($) $ in Thousands | 3 Months Ended | |
---|---|---|
Mar. 31, 2024 | Mar. 31, 2023 | |
Revenue: | ||
Revenue | $ 120,046 | $ 144,901 |
Cost of revenue: | ||
Cost of revenue | 38,764 | 53,561 |
Gross profit | 81,282 | 91,340 |
Operating expenses: | ||
Selling and marketing | 59,261 | 76,576 |
Enterprise technology and development | 17,717 | 19,096 |
General and administrative | 13,483 | 17,716 |
Restructuring | 1,644 | 5,387 |
Total operating expenses | 92,105 | 118,775 |
Operating loss | (10,823) | (27,435) |
Other income (expense): | ||
Loss on partial debt extinguishment | (1,209) | |
Change in fair value of warrant liabilities | (724) | 57 |
Interest expense | (1,875) | (2,331) |
Other income, net | 477 | 569 |
Loss before income taxes | (14,154) | (29,140) |
Income tax provision | (62) | (48) |
Net loss | $ (14,216) | $ (29,188) |
Net loss per common share, basic | $ (2.1) | $ (4.72) |
Net loss per common share, diluted | $ (2.1) | $ (4.72) |
Weighted-average common shares outstanding- basic | 6,760,771 | 6,182,811 |
Weighted-average common shares outstanding- diluted | 6,760,771 | 6,182,811 |
Digital [Member] | ||
Revenue: | ||
Revenue | $ 61,506 | $ 64,773 |
Cost of revenue: | ||
Cost of revenue | 12,862 | 14,967 |
Nutrition And Other [Member] | ||
Revenue: | ||
Revenue | 55,512 | 74,120 |
Cost of revenue: | ||
Cost of revenue | 22,284 | 31,039 |
Connected Fitness [Member] | ||
Revenue: | ||
Revenue | 3,028 | 6,008 |
Cost of revenue: | ||
Cost of revenue | $ 3,618 | $ 7,555 |
Condensed Consolidated Balance Sheets - USD ($) $ in Thousands | Mar. 31, 2024 | Dec. 31, 2023 |
---|---|---|
Current assets: | ||
Cash and cash equivalents (restricted cash of $0.1 million and $0.1 million at March 31, 2024 and December 31, 2023, respectively) | $ 38,929 | $ 33,409 |
Restricted short-term investments | 4,250 | 4,250 |
Inventory | 20,807 | 24,976 |
Prepaid expenses | 10,008 | 10,715 |
Other current assets | 42,448 | 45,923 |
Total current assets | 116,442 | 119,273 |
Property and equipment, net | 36,560 | 45,055 |
Content assets, net | 18,651 | 21,359 |
Goodwill | 85,166 | 85,166 |
Right-of-use assets, net | 3,876 | 3,063 |
Other assets | 2,327 | 2,923 |
Total assets | 263,022 | 276,839 |
Current liabilities: | ||
Accounts payable | 8,432 | 10,659 |
Accrued expenses | 40,724 | 42,147 |
Deferred revenue | 101,873 | 97,169 |
Current portion of lease liabilities | 1,927 | 1,835 |
Current portion of Term Loan | 5,875 | 8,068 |
Other current liabilities | 3,848 | 5,325 |
Total current liabilities | 162,679 | 165,203 |
Term Loan | 18,680 | 21,491 |
Long-term lease liabilities, net | 2,253 | 1,425 |
Deferred tax liabilities | 0 | 10 |
Other liabilities | 6,669 | 5,950 |
Total liabilities | 190,281 | 194,079 |
Stockholders' equity: | ||
Preferred stock, $0.0001 par value; 100,000,000 shares authorized, none issued and outstanding at March 31, 2024 and December 31, 2023 | ||
Additional paid-in capital | 658,816 | 654,657 |
Accumulated deficit | (586,092) | (571,876) |
Accumulated other comprehensive income (loss) | 15 | (23) |
Total stockholders' equity | 72,741 | 82,760 |
Total liabilities and stockholders' equity | 263,022 | 276,839 |
Class A Common Stock [Member] | ||
Stockholders' equity: | ||
Common stock value | 1 | 1 |
Class X Common Stock [Member] | ||
Stockholders' equity: | ||
Common stock value | 1 | 1 |
Class C Common Stock [Member] | ||
Stockholders' equity: | ||
Common stock value |