VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
BODI
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
BODIThe Beachbody Company, Inc.
$10.13$73M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksBODIBalance Sheet

The Beachbody Company, Inc. (BODI) Balance Sheet

8Y historyFree accessUpdated daily

The company's financial position appears vulnerable, with total equity eroding to $34.4 million and goodwill representing 46% of total assets.

BODI Balance Sheet

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18
Total Current Assets60.27M63.84M78.69M119.27M186.45M299.37M169.05M127.71M137.46M
Cash & Short-Term Investments40.84M38.92M20.19M33.31M80.09M104.05M56.83M41.56M68.3M
Cash Only36.59M38.92M20.09M33.31M80.09M104.05M56.83M41.56M61.47M
Short-Term Investments4.25M0100K000006.82M
Accounts Receivable1.46M1.14M1.45M1.27M866K1.23M855K1.52M2.56M
Days Sales Outstanding4.681.651.260.880.460.510.360.731.18
Inventory10.13M9.41M16.3M24.98M54.06M132.73M65.35M39.73M34.05M
Days Inventory Outstanding60.6950.5545.2744.6861.16147.4195.5368.9554.29
Other Current Assets888K7.55M31.74M42.22M33.85M36.59M34.33M30.59M22.85M
Total Non-Current Assets82.86M83.2M95.87M157.57M256.94M338.24M187.2M163.4M112.71M
Property, Plant & Equipment8.49M10.15M15.81M48.12M79.18M119.71M113.44M122.25M102.01M
Fixed Asset Turnover21.49x24.81x26.49x10.95x8.74x7.30x7.61x6.18x7.75x
Goodwill65.17M65.17M65.17M85.17M125.17M125.17M18.98M7.66M0
Intangible Assets5.93M0008.2M46.37M21.12M5.2M0
Long-Term Investments0001M5M5M10.29M-15.98M0
Other Non-Current Assets3.27M7.88M14.89M24.28M44.39M47M33.66M28.3M10.7M
Total Assets143.13M147.03M174.56M276.84M443.39M637.61M356.25M291.11M250.17M
Asset Turnover1.60x1.71x2.40x1.90x1.56x1.37x2.42x2.60x3.16x
Asset Growth %-97.44%-15.77%-36.95%-37.56%-30.46%78.98%22.38%16.36%-
Total Current Liabilities80.84M86.6M127.64M165.2M184.64M236.23M219.92M161.67M161.83M
Accounts Payable6.31M5.3M9.53M10.66M17.94M48.38M28.98M16.52M14.45M
Days Payables Outstanding30.0828.4926.4719.0720.353.7342.3628.6623.03
Short-Term Debt2.54M1.06M9.5M8.07M1.25M0000
Deferred Revenue (Current)240.92M56.87M77.27M97.17M95.59M107.09M97.5M00
Other Current Liabilities14.14M7.72M5.01M29.17M32.59M50.29M35.08M76.54M78.27M
Current Ratio0.75x0.74x0.62x0.72x1.01x1.27x0.77x0.79x0.85x
Quick Ratio0.62x0.63x0.49x0.57x0.72x0.71x0.47x0.54x0.64x
Cash Conversion Cycle35.2923.7120.0626.4941.3294.1953.5341.0232.44
Total Non-Current Liabilities27.94M29.12M18.75M28.88M47.21M15.99M37.08M42.04M39.01M
Long-Term Debt21.96M22.56M9.67M21.49M39.73M00024.79M
Capital Lease Obligations3.68M738K1.97M1.43M3.32M4.82M31.25M39.05M0
Deferred Tax Liabilities001K10K181K3.17M3.73M00
Other Non-Current Liabilities5.38M5.82M7.11M5.95M3.98M8.01M2.1M2.98M14.22M
Total Liabilities108.78M115.72M146.39M194.08M231.85M252.23M257M203.71M200.84M
Total Debt25.1M25.4M22.48M32.82M46.45M7.13M41.62M50.41M24.79M
Net Debt-11.49M-13.52M2.39M-490K-33.64M-96.92M-15.2M8.85M-36.69M
Debt / Equity0.73x0.81x0.80x0.40x0.22x0.02x0.42x0.58x0.50x
Debt / EBITDA0.83x0.99x----1.10x0.79x0.38x
Net Debt / EBITDA-0.38x-0.53x-----0.40x0.14x-0.57x
Interest Coverage2.15x1.61x-9.38x-16.20x-57.56x-454.08x-10.69x24.93x1.43x
Total Equity34.35M31.32M28.17M82.76M211.54M385.38M99.26M87.4M49.33M
Equity Growth %-73.41%11.18%-65.96%-60.88%-45.11%288.27%13.56%77.18%-
Book Value per Share4.544.494.1313.2734.4069.9816.3067.6741.25
Total Shareholders' Equity34.35M31.32M28.17M82.76M211.54M385.38M99.26M87.4M49.33M
Common Stock2K2K2K2K2K31K24K030.12M
Retained Earnings-644.09M-646.38M-643.52M-571.88M-419.24M-225.04M3.34M24.77M-74.74M
Treasury Stock000000000
Accumulated OCI-62K-47K-49K-23K37K-21K-202K12K-1.69M
Minority Interest000000000

Key Metrics

Growth RegimeContracting
ProfitabilityStrained
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Structural revenue decay

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Asset Base Shrinkage Reflects Contraction

According to quarterly balance sheet data, total assets have declined from $276.8 million in 2023Q4 to $143.1 million in 2026Q1, signaling a rapid liquidation of the company's operational footprint as it attempts to right-size its business model in response to persistent revenue headwinds.

The consistent reduction in total assets suggests that the company is shedding non-core resources and potentially writing down underperforming investments. This trajectory implies that management is prioritizing survival over growth, though the pace of asset decay warrants concern regarding the long-term viability of the current business scale.

Tight Liquidity Constrains Operational Flexibility

Based on reported financial figures, the current ratio has deteriorated from 0.72 in 2023Q4 to 0.75 in 2026Q1, with cash reserves of $36.6 million providing a limited buffer against the ongoing cash burn and the seasonal volatility inherent in the company's subscription-based revenue model.

A current ratio consistently below 1.0 indicates that the company may struggle to meet short-term obligations without relying on external financing or further aggressive cost-cutting. Investors should monitor whether the current cash position is sufficient to sustain operations through the next cycle of seasonal revenue fluctuations.

Erosion of Shareholder Equity Base

As indicated by the company's financial statements, total equity has plummeted from $82.8 million in 2023Q4 to $34.4 million in 2026Q1, primarily driven by the accumulation of significant retained earnings deficits that now total over $644 million as of the most recent quarter.

The rapid depletion of equity suggests that historical losses have severely impaired the company's book value, leaving little cushion for further operational missteps. This trend implies that the company is increasingly reliant on its remaining assets to support its capital structure, which may limit future strategic options.

Deferred Revenue Decline Signals Churn

Based on the provided balance sheet data, deferred revenue has contracted from $97.2 million in 2023Q4 to $55.2 million in 2026Q1, which serves as a leading indicator of declining subscriber engagement and a potential acceleration in churn within the digital fitness segment.

The reduction in deferred revenue suggests that the pipeline of future service delivery is shrinking, which may foreshadow further top-line pressure in upcoming quarters. This trend appears to confirm that the company is finding it increasingly difficult to secure the upfront annual commitments that previously stabilized its cash flow.

Goodwill Impairment Risk Remains Elevated

As reported in recent filings, goodwill remains a significant component of the asset base at $65.2 million, representing nearly 46% of total assets, which suggests a high risk of future non-cash impairment charges if the company's market valuation continues to reflect its current distressed state.

The persistence of this goodwill figure, despite the substantial decline in revenue and market capitalization, warrants further investigation into the carrying value of past acquisitions. Investors should consider that a future write-down could further erode the already thin equity base and trigger additional balance sheet volatility.

BODI — Frequently Asked Questions

Quick answers to the most common questions about buying BODI stock.

What are the total assets of The Beachbody Company, Inc. (BODI)?

As of 2025, The Beachbody Company, Inc. (BODI) had total assets of $147.0M including $63.8M in current assets.

How much debt does The Beachbody Company, Inc. (BODI) have?

The Beachbody Company, Inc. (BODI) carries total debt of $25.4M, offset by $38.9M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.

What is the book value or shareholders' equity of The Beachbody Company, Inc.?

The Beachbody Company, Inc. (BODI) has total shareholders' equity (book value) of $31.3M ($4.49 book value per share). Book value represents the net worth of the company belonging to common stock holders.

What is The Beachbody Company, Inc.'s current ratio and liquidity?

The Beachbody Company, Inc. (BODI) reported a current ratio of 0.74x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.