SuperworthBeachbody BODI
- Market cap
- $31M
- PE
- 2.6×
- Forward PE
- n/m
- not a meaningful number
- Price to sales
- 0.1×
- EV/EBIT
- 1.2×
- Revenue, 12 months
- $219.3M
- −32% on a year ago
- Net margin
- 5.7%
- Free cash flow yield
- 24.4%
Beachbody trades at 2.6× trailing earnings. Revenue was $219.3M over the last twelve months, down 32% on a year earlier with a 6% net margin.
Charts
Financials
| Income statement | Q3 FY23 | Q4 FY23 | Q1 FY24 | Q2 FY24 | Q3 FY24 | Q4 FY24 | Q1 FY25 | Q2 FY25 | Q3 FY25 | Q4 FY25 | Q1 FY26 | Q2 FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $128.3M−23% | $119M−20% | $120M−17% | $110.2M−18% | $102.2M−20% | $86.4M−27% | $72.4M−40% | $63.9M−42% | $59.9M−41% | $55.5M−36% | $54.3M−25% | $49.6M−22% | |
| Cost of revenue | $53.2M−13% | $45M−29% | $38.8M−28% | $33.8M−35% | $33.4M−37% | $25.5M−43% | $20.8M−46% | $17.7M−48% | $15.2M−54% | $14.2M−44% | $15.3M−27% | $13.9M−22% |
| Gross profit | $75M−28% | $74M−13% | $81.3M−11% | $76.4M−8% | $68.8M−8% | $60.9M−18% | $51.5M−37% | $46.2M−40% | $44.6M−35% | $41.3M−32% | $39M−24% | $35.7M−23% |
| SG&A | $83.9M−26% | $73.5M−21% | $72.7M−23% | $68.7M−22% | $57.4M−32% | $50.5M−31% | $42.6M−41% | $37.1M−46% | $29.3M−49% | $24.5M−52% | $26.5M−38% | $24.2M−35% |
| −$29M−20% | −$60.4M+25% | −$10.8M−61% | −$9.5M−61% | −$13M−55% | −$32.9M−46% | −$3.7M−66% | −$4M−58% | $5M | $8.2M | $3.1M | $1.7M | |
| Interest expense | $2.1M+80% | $2.1M−4% | $1.9M−20% | $1.7M−30% | $1.6M−21% | $1.7M−19% | $1.6M−17% | $1.3M−23% | $1.1M−36% | $1.1M−36% | $1M−35% | $1M−20% |
| Pre-tax income | −$32.6M−5% | −$65.1M+40% | −$14.2M−51% | −$10.8M−58% | −$11.9M−64% | −$34.6M−47% | −$5.7M−60% | −$5.8M−46% | $3.5M | $5.2M | $2.3M | $1.5M |
| $63K | −$62K−96% | $62K+29% | $67K | $115K+83% | −$5K−92% | $45K−27% | $101K+51% | −$49K | $28K | $32K−29% | $118K+17% | |
| Net income | −$32.7M−4% | −$65M+45% | −$14.2M−51% | −$10.9M−58% | −$12M−63% | −$34.6M−47% | −$5.7M−60% | −$5.9M−46% | $3.6M | $5.2M | $2.3M | $1.4M |
| −$5.29−4% | −$10.31+38% | −$2.10−56% | −$1.59−61% | −$1.75−67% | −$5.04−51% | −$0.84−60% | −$0.85−47% | $0.51 | $0.74 | $0.30 | $0.11 | |
| 6.2M+0% | 6.3M+2% | 6.8M+9% | 6.8M+8% | 6.8M+11% | 6.9M+9% | 6.9M+2% | 7M+2% | 7M+3% | 7.1M+3% | 7.6M+10% | 7.9M+14% |
Revenue: Q1 FY20: 6 months less the 3 months printed beside them.
Cost of revenue: Q1 FY20: 6 months less the 3 months printed beside them.
Gross profit: Q1 FY20: 6 months less the 3 months printed beside them.
SG&A: Q1 FY20: 6 months less the 3 months printed beside them.
Operating income: Q1 FY20: 6 months less the 3 months printed beside them.
Interest expense: Q1 FY20: 6 months less the 3 months printed beside them.
Pre-tax income: Q1 FY20: 6 months less the 3 months printed beside them.
Income tax: Q1 FY20: 6 months less the 3 months printed beside them.
Net income: Q1 FY20: 6 months less the 3 months printed beside them.
EPS, diluted: 7 periods, Q1 FY20 to Q4 FY25: quarter's net income to common over its shares, to the cent.
Diluted shares: Q1 FY20: share-days: the 6-month average less the second quarter's. 5 periods, Q4 FY20 to Q4 FY24: a loss quarter: its basic count, share-days: the 12-month average less the 9-month, weighted by days. Q4 FY25: share-days: the 12-month average less the 9-month, weighted by days.
From each company's 10-Q and 10-K filings, the newest version of each figure. Quarters are as filed (a fourth quarter is the year less its first nine months), fiscal years as the 10-K prints them, restated where a later 10-K restated them, and balance sheet lines as of the period's end. A quarter whose 10-Q isn't filed yet is from the company's results release. Growth is on the same period a year earlier. A dash is a period with no figure for the line: the filing doesn't print it, or it hasn't been read yet.
Peers
Companies in Specialty Retail nearest Beachbody's size, closest first.
| Company | Market cap | PE | Its 10y median PE | Fwd PE | P/S | Revenue growth | Net margin |
|---|---|---|---|---|---|---|---|
| BODIBeachbody | $31M | 2.6× | 13.0× | 0.1× | −32% | 5.7% | |
| HOURHour Loop | $57.7M | 41.0× | 46.4× | 0.4× | +11% | 1.1% | |
| LOVELovesac | $223.4M | 12.7× | 25.2× | 0.3× | +1% | 2.6% | |
| ELAEnvela | $292.1M | 13.1× | 17.7× | 1.0× | +48% | 7.6% | |
| BBWBuild-A-Bear Workshop | $293.1M | 5.9× | 9.6× | 0.6× | −1% | 10.0% | |
| Peer median | $257.8M | 12.9× | 21.5× | 0.5× | +6% | 5.1% |
More on Beachbody
Each number over time
- PE ratio
- Price to sales ratio
- Price to book ratio
- Market cap
- Revenue
- EPS
- Free cash flow
- Profit margin
- Shares outstanding
Where it ranks
- #1of 232Consumer cyclical stocks with the lowest PE ratio
- #2of 268Consumer cyclical stocks with the lowest EV/EBIT
- #1of 35Specialty retail stocks with the lowest PE ratio
- #10of 259Consumer cyclical stocks with the highest free cash flow yield
- #2of 41Specialty retail stocks with the lowest EV/EBIT
- #3of 45Specialty retail stocks with the highest free cash flow yield
- #9of 61Specialty retail stocks with the lowest price to sales ratio
Its groups
About
- Industry
- Specialty Retail
- Sector
- Consumer Cyclical
Valuation data, not investment advice. Prices as of .