The Beachbody Company, Inc. (BODI) - Net Assets
Based on the latest financial reports, The Beachbody Company, Inc. (BODI) has net assets worth $24.69 Million USD as of September 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets ($146.41 Million) and total liabilities ($121.72 Million). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off. Check The Beachbody Company, Inc. (BODI) asset resilience to evaluate the company's liquid asset resilience ratio.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | $24.69 Million |
| % of Total Assets | 16.86% |
| Annual Growth Rate | -8.91% |
| 5-Year Change | -71.62% |
| 10-Year Change | N/A |
| Growth Volatility | 123.95 |
The Beachbody Company, Inc. - Net Assets Trend (2018–2024)
This chart illustrates how The Beachbody Company, Inc.'s net assets have evolved over time, based on quarterly financial data. Also explore BODI total assets for the complete picture of this company's asset base.
Annual Net Assets for The Beachbody Company, Inc. (2018–2024)
The table below shows the annual net assets of The Beachbody Company, Inc. from 2018 to 2024. For live valuation and market cap data, see BODI market cap.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | $28.17 Million | -65.96% |
| 2023-12-31 | $82.76 Million | -60.88% |
| 2022-12-31 | $211.54 Million | -45.11% |
| 2021-12-31 | $385.38 Million | +288.27% |
| 2020-12-31 | $99.26 Million | +13.56% |
| 2019-12-31 | $87.40 Million | +77.18% |
| 2018-12-31 | $49.33 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to The Beachbody Company, Inc.'s total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have decreased by 56877800000.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | $2.00K | 0.01% |
| Other Comprehensive Income | $-49.00K | -0.17% |
| Other Components | $671.74 Million | 2384.58% |
| Total Equity | $28.17 Million | 100.00% |
The Beachbody Company, Inc. Competitors by Market Cap
The table below lists competitors of The Beachbody Company, Inc. ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Truwin Co Ltd
KQ:105550
|
$62.84 Million |
|
A SPAC II Acquisition Corp.
NASDAQ:ASCBF
|
$62.85 Million |
|
Healthcare AI Acquisition Corp
NASDAQ:HAIA
|
$62.88 Million |
|
Isbir Holding AS
IS:ISBIR
|
$62.89 Million |
|
360 Capital REIT
AU:TOT
|
$62.79 Million |
|
AIFORIA TECHNOLOGIES OYJ
F:L6J
|
$62.78 Million |
|
PT Primadaya Plastisindo Tbk
JK:PDPP
|
$62.78 Million |
|
Fy Grp Ltd
TW:6807
|
$62.78 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in The Beachbody Company, Inc.'s equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 82,760,000 to 28,170,000, a change of -54,590,000 (-66.0%).
- Net loss of 71,642,000 reduced equity.
- Share repurchases of 272,000 reduced equity.
- Other comprehensive income decreased equity by 26,000.
- Other factors increased equity by 17,350,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | $-71.64 Million | -254.32% |
| Share Repurchases | $272.00K | -0.97% |
| Other Comprehensive Income | $-26.00K | -0.09% |
| Other Changes | $17.35 Million | +61.59% |
| Total Change | $- | -65.96% |
Book Value vs Market Value Analysis
This analysis compares The Beachbody Company, Inc.'s book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 3.63x
- The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
- The price-to-book ratio has increased from 0.36x to 3.63x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2018-12-31 | $41.25 | $14.99 | x |
| 2019-12-31 | $67.67 | $14.99 | x |
| 2020-12-31 | $16.30 | $14.99 | x |
| 2021-12-31 | $69.98 | $14.99 | x |
| 2022-12-31 | $34.40 | $14.99 | x |
| 2023-12-31 | $13.27 | $14.99 | x |
| 2024-12-31 | $4.13 | $14.99 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently The Beachbody Company, Inc. utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): -254.32%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -17.11%
- • Asset Turnover: 2.40x
- • Equity Multiplier: 6.20x
- Recent ROE (-254.32%) is below the historical average (-88.33%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2018 | -43.86% | -2.74% | 3.16x | 5.07x | $-26.57 Million |
| 2019 | 36.95% | 4.27% | 2.60x | 3.33x | $23.55 Million |
| 2020 | -21.59% | -2.48% | 2.42x | 3.59x | $-31.36 Million |
| 2021 | -59.26% | -26.14% | 1.37x | 1.65x | $-266.92 Million |
| 2022 | -91.80% | -28.05% | 1.56x | 2.10x | $-215.35 Million |
| 2023 | -184.44% | -28.96% | 1.90x | 3.35x | $-160.92 Million |
| 2024 | -254.32% | -17.11% | 2.40x | 6.20x | $-74.46 Million |
Industry Comparison
This section compares The Beachbody Company, Inc.'s net assets metrics with peer companies in the Internet Content & Information industry.
Industry Context
- Industry: Internet Content & Information
- Average net assets among peers: $5,235,222,765
- Average return on equity (ROE) among peers: -11.34%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| The Beachbody Company, Inc. (BODI) | $24.69 Million | -43.86% | 4.93x | $62.80 Million |
| Calibre (ALWIN) | $9.89 Million | -68.49% | 2.74x | $11.23 Million |
| ANGI Homeservices Inc (ANGI) | $-22.17 Million | 0.00% | 0.00x | $306.40 Million |
| Arena Group Holdings Inc (AREN) | $-52.15 Million | 0.00% | 0.00x | $123.41 Million |
| Autohome Inc (ATHM) | $7.12 Billion | 13.92% | 0.06x | $2.20 Billion |
| Baidu Inc (BIDU) | $8.41 Billion | 41.94% | 0.31x | $35.02 Billion |
| Bilibili Inc (BILI) | $15.24 Billion | -49.26% | 1.74x | $7.20 Billion |
| Bumble Inc (BMBL) | $1.35 Billion | -41.29% | 0.87x | $540.03 Million |
| Kanzhun Ltd ADR (BZ) | $14.96 Billion | 10.59% | 0.29x | $5.37 Billion |
| BuzzFeed Inc (BZFD) | $106.94 Million | -9.44% | 1.07x | $28.12 Million |
About The Beachbody Company, Inc.
The Beachbody Company, Inc., together with its subsidiaries, operates as a fitness and nutrition company in the United States, Canada, the United Kingdom, and France. The company operates Beachbody on Demand Interactive, a streaming service through subscription that provides fitness and nutrition content, including P90X, Insanity, 21 Day Fix, 80 Day Obsession, Morning Meltdown 100, LIIFT4, Unstre… Read more