Advertisement
U.S. markets closed

The Beachbody Company, Inc. (BODI)

NYSE - Nasdaq Real Time Price. Currency in USD
Visitors trend2W10W
6.16+0.05 (+0.82%)
At close: 04:00PM EST
6.27 +0.11 (+1.77%)
After hours: 07:00PM EST
Advertisement
Show:
Balance Sheet
Cash Flow
Annual

Income Statement

All numbers in thousands
Breakdown
ttm
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
760,299
527,109
692,199
873,645
863,582
Cost of Revenue
377,789
204,022
322,626
328,662
249,707
Gross Profit
382,510
323,087
369,573
544,983
613,875
Operating Expense
595,732
414,486
542,776
747,727
621,854
Operating Income
-213,222
-91,399
-173,203
-202,744
-7,979
Net Non Operating Interest Income Expense
-1,220
-8,874
-3,368
-536
-527
Other Income Expense
-85,115
-52,331
-20,674
-40,641
2,343
Pretax Income
-299,557
-152,604
-197,245
-243,921
-6,163
Tax Provision
-4,336
37
-3,053
-15,539
15,269
Net Income Common Stockholders
-295,221
-152,641
-194,192
-228,382
-21,432
Average Dilution Earnings
-
-
-
-
0
Diluted NI Available to Com Stockholders
-295,221
-152,641
-194,192
-228,382
-21,432
Basic EPS
-21.00
-24.47
-31.50
-41.50
-3.52
Diluted EPS
-21.00
-24.47
-31.50
-41.50
-3.52
Basic Average Shares
6,204
6,239
6,150
5,507
6,089
Diluted Average Shares
6,204
6,239
6,150
5,507
6,089
Total Operating Income as Reported
-318,843
-140,988
-203,157
-297,318
-6,302
Total Expenses
973,521
618,508
865,402
1,076,389
871,561
Net Income from Continuing & Discontinued Operation
-295,221
-152,641
-194,192
-228,382
-21,432
Normalized Income
-210,604
-109,919
-172,884
-187,343
-22,656
Interest Expense
1,220
8,874
3,368
536
527
Net Interest Income
-1,220
-8,874
-3,368
-536
-527
EBIT
-298,337
-143,730
-193,877
-243,385
-5,636
EBITDA
-220,439
-80,402
-94,753
-183,788
38,621
Reconciled Cost of Revenue
377,789
204,022
322,626
328,662
249,707
Reconciled Depreciation
77,898
63,328
99,124
59,597
44,257
Net Income from Continuing Operation Net Minority Interest
-295,221
-152,641
-194,192
-228,382
-21,432
Total Unusual Items Excluding Goodwill
-85,860
-54,078
-21,632
-43,845
1,677
Total Unusual Items
-85,860
-54,078
-21,632
-43,845
1,677
Normalized EBITDA
-134,579
-26,324
-73,121
-139,943
36,944
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-1,243
-11,356
-324.48
-2,806
452.79