Beachbody Company, Inc. — Key Metrics
2 years of history · ending 2025-12-31 · SEC EDGAR
Forensics
Three classic accounting-quality scores. F-Score (0-9, higher = better fundamentals); M-Score (>-1.78 flags possible manipulation); Z-Score (>2.99 = safe, <1.81 = distressed). Use together — single-score readings are noisy.
F-Score (Piotroski 0-9)
Z-Score (Altman; <1.81 = distress)
Per Share Metrics
Turnover & Efficiency Analysis (days)
Expense Ratios
Working Capital Analysis
Valuation Multiples
Cash-Flow Multiples
Enterprise Value Multiples
52-Week Range
Trailing Returns
ROIC vs WACC
Yields
Capital Deployment Yields
Liquidity & Leverage Ratios
Earnings Quality (OCF/NI · FCF/NI · Sloan Accruals)
EPS (Diluted)
$-0
Book Value Per Share
$4
Free Cash Flow Per Share
$2
Cash Per Share
$6
Revenue Per Share
$36
OCF Per Share
$3
Return on Equity
-9.6%
Return on Assets
-1.8%
Return on Invested Capital
9.3%
Debt to Equity
0.80
Current Ratio
0.74
Quick Ratio
0.63
Asset Turnover
1.57
Days Sales Outstanding
1.65
Days Payables Outstanding
28.49
Days Inventory On Hand
50.55
Cash Conversion Cycle
23.71
R&D / Revenue
0.7%
SBC / Revenue
2.2%
Capex / Revenue
1.7%
Working Capital
$-23M
Net Current Asset Value
$-52M
Invested Capital
$56M
OCF / Net Income
-7.60
FCF / Net Income
-6.07
Accruals Ratio (Sloan)
-16.7%
Net Debt
$-14M
Net Debt / EBITDA
-0.99
Interest Coverage
1.11
Cash Coverage
4.37
Capex Coverage
4.94
Tangible Common Equity
$-34M
TCE / Total Assets
-23.0%
Goodwill / Total Assets
44.3%
NOPAT
$4M
Cash ROIC
36.9%
WC / Revenue
-9.0%
Capex / D&A
0.51
Reinvestment Rate
-77.4%
Asset Growth vs Revenue Growth
24.1%
Revenue 5Y CAGR
-21.9%
FCF 5Y CAGR
-5.9%
EBITDA 5Y CAGR
-17.8%
Book Value 5Y CAGR
-20.6%
Stock Price (FY-end)
$10
Market Cap
$72M
P/S Ratio
0.29
P/B Ratio
2.31
P/TB Ratio
—
P/OCF Ratio
3.32
P/FCF Ratio
4.16
Enterprise Value
$58M
EV / EBITDA
4.10
EV / Sales
0.23
EV / FCF
3.35
FCF Yield
24.0%
Shareholder Yield
-7.8%
R&D Yield
2.4%
Capex Yield
6.1%
Operating Leverage
1.06
Graham Number
—
Shares Variation (YoY)
2.2%
Beta (5Y)
1.25
Cost of Equity
10.7%
Cost of Debt (after tax)
15.7%
WACC
12.0%
ROIC - WACC Spread
-2.7%
52W High
$12
52W Low
$4
Trailing Return 1Y
70.7%
F-Score (Piotroski)
5.00
Z-Score (Altman)
-4.13
Earnings Forecasts
Per-quarter consensus estimates + actuals + beat/miss surprise. Sourced from Finnhub (Wall Street consensus aggregation).
Source caveat: Finnhub free tier returns the consensus mean only — analyst high / low / dispersion + analyst counts require a paid plan. A "$5.00 consensus" line above could mean "20 analysts at exactly $5" (high conviction) or "10 at $5.50, 10 at $4.50" (split). Treat single-line consensus accordingly.