US Stock MarketDetailed Quotes

BODI The Beachbody

Watchlist

6.000
-0.110-1.80%

Close Nov 1 16:00 ET

41.50MMarket Cap-309P/E (TTM)

The Beachbody Key Stats

Earnings

Revenue Breakdown

Financial Indicators

Income Statement

Balance Sheet

Cash Flow

Quarterly+Annual

YOY

Hide blank lines

(Q2)Jun 30, 2024

(Q1)Mar 31, 2024

(FY)Dec 31, 2023

(Q4)Dec 31, 2023

(Q3)Sep 30, 2023

(Q2)Jun 30, 2023

(Q1)Mar 31, 2023

(FY)Dec 31, 2022

(Q4)Dec 31, 2022

(Q3)Sep 30, 2022

Assets

Current assets

Cash, cash equivalents and short term investments

-45.09%32.23M

-41.52%38.83M

-58.41%33.31M

-59.40%38.19M

2.85%58.69M

4.68%66.39M

-23.03%80.09M

-52.93%94.06M

-Cash and cash equivalents

-45.09%32.23M

-41.52%38.83M

-58.41%33.31M

-59.40%38.19M

2.85%58.69M

4.68%66.39M

-23.03%80.09M

-52.93%94.06M

Receivables

9.30%1.75M

-12.29%1.61M

46.65%1.27M

70.38%1.48M

15.92%1.6M

-27.57%1.84M

-29.31%866K

-36.79%871K

-Accounts receivable

9.30%1.75M

-12.29%1.61M

46.65%1.27M

70.38%1.48M

15.92%1.6M

-27.57%1.84M

-29.31%866K

-36.79%871K

Inventory

-45.16%23.78M

-56.92%20.81M

-53.80%24.98M

-53.31%31.75M

-40.00%43.36M

-51.69%48.3M

-59.27%54.06M

-51.83%67.99M

Prepaid assets

-41.27%8.67M

-29.89%12.12M

-0.45%17.5M

40.98%16.13M

-15.15%14.75M

-12.60%17.28M

-29.04%17.58M

-56.15%11.44M

Restricted cash

--4.35M

--4.25M

----

--0

Current deferred assets

-18.79%31.13M

4.06%36.73M

15.67%36.17M

13.41%37.07M

13.97%38.33M

5.30%35.3M

1.11%31.27M

1.25%32.69M

Other current assets

-39.22%1.51M

-25.35%1.99M

-34.39%1.7M

-43.98%1.8M

-9.55%2.48M

106.10%2.67M

-2.78%2.59M

-23.39%3.2M

Total current assets

-35.05%103.41M

-32.22%116.44M

-36.03%119.27M

-37.85%130.67M

-13.69%159.22M

-22.11%171.79M

-37.72%186.45M

-48.07%210.27M

Non current assets

Net PPE

-43.24%35.33M

-43.77%40.44M

-39.23%48.12M

-34.33%53.87M

-32.57%62.24M

-30.16%71.92M

-33.86%79.18M

-42.54%82.03M

-Gross PPE

-2.46%263.41M

-1.50%266.76M

-4.44%269.41M

-2.51%269.85M

-10.35%270.07M

-9.11%270.82M

-6.49%281.93M

-17.91%276.8M

-Accumulated depreciation

-9.75%-228.09M

-13.79%-226.33M

-9.14%-221.29M

-10.89%-215.98M

0.54%-207.83M

-2.00%-198.9M

-11.54%-202.75M

-0.19%-194.77M

Goodwill and other intangible assets

-36.21%102.07M

-36.56%103.82M

-36.14%85.17M

-19.34%156.14M

-1.45%160.01M

-1.98%163.64M

-22.25%133.37M

-28.17%193.58M

-Goodwill

-31.96%85.17M

-20.17%125.17M

--125.17M

0.00%125.17M

-11.36%156.8M

-Other intangible assets

-51.49%16.9M

-51.53%18.65M

----

-15.79%30.98M

--34.84M

--38.48M

-82.31%8.2M

-60.27%36.78M

Non current accounts receivable

----

-38.78%21.36M

----

-11.33%34.89M

----

Other non current assets

-57.01%4.15M

-72.39%2.33M

-69.25%2.92M

-47.83%6.64M

-24.54%9.66M

-39.68%8.43M

24.28%9.51M

85.88%12.73M

Total non current assets

-38.96%141.55M

-39.92%146.58M

-38.68%157.57M

-24.86%216.65M

-24.11%231.91M

-24.61%243.99M

-24.04%256.94M

-36.47%288.34M

Total assets

-37.37%244.96M

-36.74%263.02M

-37.56%276.84M

-30.34%347.32M

-20.19%391.12M

-23.60%415.77M

-30.46%443.4M

-41.94%498.61M

Liabilities

Current liabilities

Payables

-9.12%16.2M

-43.96%12.13M

-35.75%14.62M

9.58%20.11M

-33.31%17.82M

-29.35%21.65M

-57.44%22.76M

-65.03%18.35M

-accounts payable

-3.98%12.77M

-49.67%8.43M

-40.59%10.66M

16.22%16.12M

-41.34%13.3M

-34.62%16.75M

-62.92%17.94M

-71.29%13.87M

-Total tax payable

-24.23%3.43M

-24.41%3.7M

-17.75%3.96M

-10.95%3.99M

11.71%4.52M

-2.43%4.89M

-5.47%4.82M

7.43%4.48M

Current accrued expenses

-33.74%26.15M

-32.09%26.68M

-13.27%33.85M

-15.69%33.64M

1.38%39.47M

-10.57%39.28M

-35.42%39.03M

-46.59%39.9M

Current debt and capital lease obligation

-79.82%3.7M

132.90%7.8M

191.26%9.9M

167.12%3.34M

--18.35M

--3.35M

47.38%3.4M

-87.47%1.25M

-Current debt

-86.54%2.19M

370.00%5.88M

545.44%8.07M

0.00%1.25M

--16.25M

--1.25M

-Current capital lease obligation

-27.73%1.51M

-8.24%1.93M

-14.65%1.84M

--2.09M

--2.1M

-6.81%2.15M

----

Current deferred liabilities

-14.45%91.86M

1.98%101.87M

1.66%97.17M

-0.27%101.81M

0.09%107.38M

-8.33%99.89M

-10.75%95.59M

-19.55%102.09M

Other current liabilities

-41.90%1.95M

9.54%3.85M

62.20%5.33M

36.81%5.31M

-26.47%3.36M

-39.27%3.51M

-16.38%3.28M

46.05%3.88M

Current liabilities

-23.45%146.59M

-8.76%162.68M

-10.53%165.2M

-10.38%172.76M

-2.73%191.5M

-15.21%178.3M

-21.84%184.64M

-30.57%192.78M

Non current liabilities

Long term debt and capital lease obligation

-24.09%21.32M

-51.40%20.93M

-46.77%22.92M

-25.42%29.44M

--28.09M

--43.07M

792.66%43.05M

65.54%39.47M

-Long term debt

-25.41%19.27M

-53.62%18.68M

-45.91%21.49M

-29.72%27.74M

--25.84M

--40.28M

--39.74M

--39.47M

-Long term capital lease obligation

-8.94%2.05M

-19.36%2.25M

-57.05%1.43M

--1.7M

--2.25M

--2.79M

-31.20%3.32M

----

Non current deferred liabilities

--0

-94.48%10K

-95.45%60K

-93.25%137K

-92.78%172K

-94.28%181K

-79.44%1.32M

Other non current liabilities

143.41%10.29M

42.50%6.67M

49.54%5.95M

-68.60%3.99M

-61.49%4.23M

-64.81%4.68M

-50.31%3.98M

136.89%12.7M

Total non current liabilities

-2.58%31.61M

-42.40%27.6M

-38.84%28.88M

-37.40%33.49M

149.39%32.45M

205.59%47.92M

195.17%47.21M

-3.65%53.5M

Total liabilities

-20.43%178.2M

-15.89%190.28M

-16.29%194.08M

-16.25%206.25M

6.70%223.95M

0.11%226.22M

-8.08%231.85M

-26.09%246.27M

Shareholders'equity

Share capital

-93.75%2K

-93.55%2K

0.00%2K

3.23%32K

0.00%31K

-93.55%2K

0.00%31K

-common stock

-93.75%2K

-93.55%2K

0.00%2K

3.23%32K

0.00%31K

-93.55%2K

0.00%31K

-Preferred stock

--0

Retained earnings

-25.89%-596.96M

-30.70%-586.09M

-36.41%-571.88M

-35.41%-506.84M

-39.28%-474.17M

-50.19%-448.42M

-86.29%-419.24M

-373.31%-374.3M

Paid-in capital

3.44%663.7M

3.24%658.82M

3.79%654.66M

3.48%648.07M

3.38%641.65M

3.44%638.14M

3.33%630.74M

3.57%626.26M

Gains losses not affecting retained earnings

103.30%11K

108.02%15K

-162.16%-23K

-155.87%-195K

-344.00%-333K

-40.60%-187K

276.19%37K

2,226.67%349K

Total stockholders'equity

-60.07%66.76M

-61.63%72.74M

-60.88%82.76M

-44.09%141.07M

-40.33%167.18M

-40.43%189.56M

-45.11%211.54M

-51.99%252.33M

Total equity

-60.07%66.76M

-61.63%72.74M

-60.88%82.76M

-44.09%141.07M

-40.33%167.18M

-40.43%189.56M

-45.11%211.54M

-51.99%252.33M

Currency Unit

USD

Accounting Standards

US-GAAP

Audit Opinions

Unqualified Opinion

	(Q2)Jun 30, 2024	(Q1)Mar 31, 2024	(FY)Dec 31, 2023	(Q4)Dec 31, 2023	(Q3)Sep 30, 2023	(Q2)Jun 30, 2023	(Q1)Mar 31, 2023	(FY)Dec 31, 2022	(Q4)Dec 31, 2022	(Q3)Sep 30, 2022
Assets
Current assets
Cash, cash equivalents and short term investments	-45.09%32.23M	-41.52%38.83M	-58.41%33.31M	-58.41%33.31M	-59.40%38.19M	2.85%58.69M	4.68%66.39M	-23.03%80.09M	-23.03%80.09M	-52.93%94.06M
-Cash and cash equivalents	-45.09%32.23M	-41.52%38.83M	-58.41%33.31M	-58.41%33.31M	-59.40%38.19M	2.85%58.69M	4.68%66.39M	-23.03%80.09M	-23.03%80.09M	-52.93%94.06M
Receivables	9.30%1.75M	-12.29%1.61M	46.65%1.27M	46.65%1.27M	70.38%1.48M	15.92%1.6M	-27.57%1.84M	-29.31%866K	-29.31%866K	-36.79%871K
-Accounts receivable	9.30%1.75M	-12.29%1.61M	46.65%1.27M	46.65%1.27M	70.38%1.48M	15.92%1.6M	-27.57%1.84M	-29.31%866K	-29.31%866K	-36.79%871K
Inventory	-45.16%23.78M	-56.92%20.81M	-53.80%24.98M	-53.80%24.98M	-53.31%31.75M	-40.00%43.36M	-51.69%48.3M	-59.27%54.06M	-59.27%54.06M	-51.83%67.99M
Prepaid assets	-41.27%8.67M	-29.89%12.12M	-0.45%17.5M	-0.45%17.5M	40.98%16.13M	-15.15%14.75M	-12.60%17.28M	-29.04%17.58M	-29.04%17.58M	-56.15%11.44M
Restricted cash	--4.35M	--4.35M	--4.35M	--4.35M	--4.25M	----	----	--0	--0	--0
Current deferred assets	-18.79%31.13M	4.06%36.73M	15.67%36.17M	15.67%36.17M	13.41%37.07M	13.97%38.33M	5.30%35.3M	1.11%31.27M	1.11%31.27M	1.25%32.69M
Other current assets	-39.22%1.51M	-25.35%1.99M	-34.39%1.7M	-34.39%1.7M	-43.98%1.8M	-9.55%2.48M	106.10%2.67M	-2.78%2.59M	-2.78%2.59M	-23.39%3.2M
Total current assets	-35.05%103.41M	-32.22%116.44M	-36.03%119.27M	-36.03%119.27M	-37.85%130.67M	-13.69%159.22M	-22.11%171.79M	-37.72%186.45M	-37.72%186.45M	-48.07%210.27M
Non current assets
Net PPE	-43.24%35.33M	-43.77%40.44M	-39.23%48.12M	-39.23%48.12M	-34.33%53.87M	-32.57%62.24M	-30.16%71.92M	-33.86%79.18M	-33.86%79.18M	-42.54%82.03M
-Gross PPE	-2.46%263.41M	-1.50%266.76M	-4.44%269.41M	-4.44%269.41M	-2.51%269.85M	-10.35%270.07M	-9.11%270.82M	-6.49%281.93M	-6.49%281.93M	-17.91%276.8M
-Accumulated depreciation	-9.75%-228.09M	-13.79%-226.33M	-9.14%-221.29M	-9.14%-221.29M	-10.89%-215.98M	0.54%-207.83M	-2.00%-198.9M	-11.54%-202.75M	-11.54%-202.75M	-0.19%-194.77M
Goodwill and other intangible assets	-36.21%102.07M	-36.56%103.82M	-36.14%85.17M	-36.14%85.17M	-19.34%156.14M	-1.45%160.01M	-1.98%163.64M	-22.25%133.37M	-22.25%133.37M	-28.17%193.58M
-Goodwill	-31.96%85.17M	-31.96%85.17M	-31.96%85.17M	-31.96%85.17M	-20.17%125.17M	--125.17M	--125.17M	0.00%125.17M	0.00%125.17M	-11.36%156.8M
-Other intangible assets	-51.49%16.9M	-51.53%18.65M	----	----	-15.79%30.98M	--34.84M	--38.48M	-82.31%8.2M	-82.31%8.2M	-60.27%36.78M
Non current accounts receivable	----	----	-38.78%21.36M	-38.78%21.36M	----	----	----	-11.33%34.89M	-11.33%34.89M	----
Other non current assets	-57.01%4.15M	-72.39%2.33M	-69.25%2.92M	-69.25%2.92M	-47.83%6.64M	-24.54%9.66M	-39.68%8.43M	24.28%9.51M	24.28%9.51M	85.88%12.73M
Total non current assets	-38.96%141.55M	-39.92%146.58M	-38.68%157.57M	-38.68%157.57M	-24.86%216.65M	-24.11%231.91M	-24.61%243.99M	-24.04%256.94M	-24.04%256.94M	-36.47%288.34M
Total assets	-37.37%244.96M	-36.74%263.02M	-37.56%276.84M	-37.56%276.84M	-30.34%347.32M	-20.19%391.12M	-23.60%415.77M	-30.46%443.4M	-30.46%443.4M	-41.94%498.61M
Liabilities
Current liabilities
Payables	-9.12%16.2M	-43.96%12.13M	-35.75%14.62M	-35.75%14.62M	9.58%20.11M	-33.31%17.82M	-29.35%21.65M	-57.44%22.76M	-57.44%22.76M	-65.03%18.35M
-accounts payable	-3.98%12.77M	-49.67%8.43M	-40.59%10.66M	-40.59%10.66M	16.22%16.12M	-41.34%13.3M	-34.62%16.75M	-62.92%17.94M	-62.92%17.94M	-71.29%13.87M
-Total tax payable	-24.23%3.43M	-24.41%3.7M	-17.75%3.96M	-17.75%3.96M	-10.95%3.99M	11.71%4.52M	-2.43%4.89M	-5.47%4.82M	-5.47%4.82M	7.43%4.48M
Current accrued expenses	-33.74%26.15M	-32.09%26.68M	-13.27%33.85M	-13.27%33.85M	-15.69%33.64M	1.38%39.47M	-10.57%39.28M	-35.42%39.03M	-35.42%39.03M	-46.59%39.9M
Current debt and capital lease obligation	-79.82%3.7M	132.90%7.8M	191.26%9.9M	191.26%9.9M	167.12%3.34M	--18.35M	--3.35M	47.38%3.4M	47.38%3.4M	-87.47%1.25M
-Current debt	-86.54%2.19M	370.00%5.88M	545.44%8.07M	545.44%8.07M	0.00%1.25M	--16.25M	--1.25M	--1.25M	--1.25M	--1.25M
-Current capital lease obligation	-27.73%1.51M	-8.24%1.93M	-14.65%1.84M	-14.65%1.84M	--2.09M	--2.1M	--2.1M	-6.81%2.15M	-6.81%2.15M	----
Current deferred liabilities	-14.45%91.86M	1.98%101.87M	1.66%97.17M	1.66%97.17M	-0.27%101.81M	0.09%107.38M	-8.33%99.89M	-10.75%95.59M	-10.75%95.59M	-19.55%102.09M
Other current liabilities	-41.90%1.95M	9.54%3.85M	62.20%5.33M	62.20%5.33M	36.81%5.31M	-26.47%3.36M	-39.27%3.51M	-16.38%3.28M	-16.38%3.28M	46.05%3.88M
Current liabilities	-23.45%146.59M	-8.76%162.68M	-10.53%165.2M	-10.53%165.2M	-10.38%172.76M	-2.73%191.5M	-15.21%178.3M	-21.84%184.64M	-21.84%184.64M	-30.57%192.78M
Non current liabilities
Long term debt and capital lease obligation	-24.09%21.32M	-51.40%20.93M	-46.77%22.92M	-46.77%22.92M	-25.42%29.44M	--28.09M	--43.07M	792.66%43.05M	792.66%43.05M	65.54%39.47M
-Long term debt	-25.41%19.27M	-53.62%18.68M	-45.91%21.49M	-45.91%21.49M	-29.72%27.74M	--25.84M	--40.28M	--39.74M	--39.74M	--39.47M
-Long term capital lease obligation	-8.94%2.05M	-19.36%2.25M	-57.05%1.43M	-57.05%1.43M	--1.7M	--2.25M	--2.79M	-31.20%3.32M	-31.20%3.32M	----
Non current deferred liabilities	--0	--0	-94.48%10K	-94.48%10K	-95.45%60K	-93.25%137K	-92.78%172K	-94.28%181K	-94.28%181K	-79.44%1.32M
Other non current liabilities	143.41%10.29M	42.50%6.67M	49.54%5.95M	49.54%5.95M	-68.60%3.99M	-61.49%4.23M	-64.81%4.68M	-50.31%3.98M	-50.31%3.98M	136.89%12.7M
Total non current liabilities	-2.58%31.61M	-42.40%27.6M	-38.84%28.88M	-38.84%28.88M	-37.40%33.49M	149.39%32.45M	205.59%47.92M	195.17%47.21M	195.17%47.21M	-3.65%53.5M
Total liabilities	-20.43%178.2M	-15.89%190.28M	-16.29%194.08M	-16.29%194.08M	-16.25%206.25M	6.70%223.95M	0.11%226.22M	-8.08%231.85M	-8.08%231.85M	-26.09%246.27M
Shareholders'equity
Share capital	-93.75%2K	-93.55%2K	0.00%2K	0.00%2K	3.23%32K	3.23%32K	0.00%31K	-93.55%2K	-93.55%2K	0.00%31K
-common stock	-93.75%2K	-93.55%2K	0.00%2K	0.00%2K	3.23%32K	3.23%32K	0.00%31K	-93.55%2K	-93.55%2K	0.00%31K
-Preferred stock	--0	--0	--0	--0	--0	--0	--0	--0	--0	--0
Retained earnings	-25.89%-596.96M	-30.70%-586.09M	-36.41%-571.88M	-36.41%-571.88M	-35.41%-506.84M	-39.28%-474.17M	-50.19%-448.42M	-86.29%-419.24M	-86.29%-419.24M	-373.31%-374.3M
Paid-in capital	3.44%663.7M	3.24%658.82M	3.79%654.66M	3.79%654.66M	3.48%648.07M	3.38%641.65M	3.44%638.14M	3.33%630.74M	3.33%630.74M	3.57%626.26M
Gains losses not affecting retained earnings	103.30%11K	108.02%15K	-162.16%-23K	-162.16%-23K	-155.87%-195K	-344.00%-333K	-40.60%-187K	276.19%37K	276.19%37K	2,226.67%349K
Total stockholders'equity	-60.07%66.76M	-61.63%72.74M	-60.88%82.76M	-60.88%82.76M	-44.09%141.07M	-40.33%167.18M	-40.43%189.56M	-45.11%211.54M	-45.11%211.54M	-51.99%252.33M
Total equity	-60.07%66.76M	-61.63%72.74M	-60.88%82.76M	-60.88%82.76M	-44.09%141.07M	-40.33%167.18M	-40.43%189.56M	-45.11%211.54M	-45.11%211.54M	-51.99%252.33M
Currency Unit	USD	USD	USD	USD	USD	USD	USD	USD	USD	USD
Accounting Standards	US-GAAP	US-GAAP	US-GAAP	US-GAAP	US-GAAP	US-GAAP	US-GAAP	US-GAAP	US-GAAP	US-GAAP
Audit Opinions	--	--	Unqualified Opinion	--	--	--	--	Unqualified Opinion	--	--

Analysis

Analyst Rating

No Data

Price Target

No Data

Heat List

Overall

No Data