Assay
Financial-condition grades for SEC filers
Company Report · as of Oct 9, 2026
|
| Beachbody Company, Inc.BODI · shops | |
|---|---|
| Grade |  D/Eon the D/E boundary of 258 graded peers; percentile 81.3, sampling error 2.9 points; lower is stronger |
| Rank | 210 of 258 |
| Profitability | Bpercentile 36.7 |
| Solvency | C/Dpercentile 60.1 |
| Growth and financing | Epercentile 97.4 |
| Reliability | 0.87 AUCfailure model, filers with $120M to $591M assets; 95% interval 0.83 to 0.90; 206 events, 2020 to 2025 |
| Peer failure rate | 1.03% a yearItem 1.03 bankruptcies, same asset band, 2012 to 2025 |
| Size band | $120M to $591M assetstotal assets $147.0M[1] |
| Standard universe | insiderevenue above $1M and assets above $10M[1-2] |
| Warnings | none active · fortress balance sheetnot computable: dilution, distress |
| Inputs computable | 9 of 14 |
| Graded from | filings received through Mar 10, 2026213 days before the rescan; every figure keyed to the SEC receipt date |
| Last close | $4.682026-10-08; market equity $0; iex feed |
| Price used in grade | None |
| Share price, twelve months to the rescansplit-adjusted close; a lollipop at every rescan carries the letter held then; baseline ticks are SEC receipt dates of the inputs; ranges and dragging scroll the full history | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Percentile at every rescan on file, Jan 21, 2012 to Oct 9, 2026; stronger toward the top. Hover for the date. Open this report as it stood on | ||||||||||||||||||||||||||||
Each date opens the report as it stood on that rescan. |
Business, in the company's words. Opening of Item 1 of the 10-K received Mar 10, 2026; the document on sec.gov.
We are a leading fitness and nutrition company providing fitness, nutrition and stress-reducing programs to our customers. With 0.9 million digital subscriptions and 0.1 million nutritional subscriptions as of December 31, 2025, we believe our ability to offer solutions in both the global fitness market and the global nutrition market under one platform positions us as the leading holistic fitness and nutrition solution. For nearly three decades, we have created innovative exercise, nutrition and stress-reducing content that have improved the lives of millions of customers.
Warnings [top]
7 checks ran; none of them enters the letter. The checks are listed on the warnings screen.
The Fourteen Inputs [top]
Lower percentile is stronger. Source numbers open the SEC filing; a range that spans filings opens the sources table.
| Input | Percentile, 0 to 100 | Value | Source | Peer median | Percentile | Peers | Period end |
|---|---|---|---|---|---|---|---|
| Profitability, sleeve percentile 36.7 | |||||||
| Gross profitability | 125.0% | [1,5] | 42.6% | 3.7 | 242 | 2025-12-31 | |
| Return on invested capital | not computable | 10.9% | |||||
| pretax income must exceed the validity floor and imply a 0%-100% tax rate | |||||||
| Accruals ratio | (15.3%) | [1,6-8] | (4.9%) | 13.6 | 287 | 2025-12-31 | |
| Gross margin stability, five years | 6.7 pts | [2,5,9-16] | 1.2 pts | 92.7 | 219 | 2025-12-31 | |
| Solvency, sleeve percentile 60.1 | |||||||
| Twelve-month failure probability | not computable | 0.04% | |||||
| firm-wide XBRL shares cannot be assigned to one ticker class | |||||||
| Altman Z double-prime | (14.81) | [1,17-22] | 1.92 | 93.2 | 208 | 2025-12-31 | |
| Net debt to EBITDA | (0.99x) | [3-4,20,23] | 1.84x | 3.0 | 100 | 2025-12-31 | |
| Interest coverage | 1.11x | [20,24] | 2.26x | 57.1 | 64 | 2025-12-31 | |
| Current ratio | 0.74x | [17-18] | 1.37x | 87.1 | 295 | 2025-12-31 | |
| Growth and financing, sleeve percentile 97.4 | |||||||
| Revenue growth, three-year compound | (28.6%) | [2,10,12,14] | 1.5% | 97.4 | 269 | 2025-12-31 | |
| Free cash flow growth, three-year compound | not computable | 5.6% | |||||
| current FCF must be positive and base FCF must exceed $100,000 | |||||||
| Reinvestment rate | not computable | 7.3% | |||||
| pretax income must exceed the validity floor and imply a 0%-100% tax rate | |||||||
| Asset growth, three years | (30.8%) | [1,8,25-26] | 3.4% | 97.4 | 272 | 2025-12-31 | |
| Net share issuance, one year | not computable | (0.6%) | |||||
| firm-wide XBRL shares cannot be assigned to one ticker class | |||||||
Gross profitability. Revenue less cost of goods sold, over total assets.
Accruals ratio. Net income less operating cash flow, over average assets; lower is stronger.
Gross margin stability, five years. Standard deviation of gross margin; lower is stronger.
Twelve-month failure probability. CHS model; lower is stronger.
Net debt to EBITDA. Lower is stronger.
Net share issuance, one year. Split-adjusted; lower is stronger.
Sleeves are equal-weighted; within a sleeve each computable input carries equal weight. Composite 0.302; sampling error 2.9 percentile points on 258 peers.
Among 258 Peers [top]
Composite score of every graded peer, smoothed. Vertical rules are the letter band edges at the 20th, 40th, 60th and 80th percentiles. Small dots are the six largest peers by market equity.
| Rank | Company | Percentile | Letter | Warnings |
|---|---|---|---|---|
| 205 | CVS Health Corp. (CVS) CVS Health Corp. (CVS) D/Eon the D/E boundary; percentile 79.4 NYSE · Retail-Drug Stores and Proprietary Stores market equity $112.3B; last close $87.82 No active warnings; 13 of 14 inputs | 79.4 | D/E | |
| 206 | Martin Midstream Partners L.P. (MMLP) Martin Midstream Partners L.P. (MMLP) D/Eon the D/E boundary; percentile 79.8 Nasdaq · Wholesale-Petroleum Bulk Stations & Terminals market equity $73.2M; last close $1.87 No active warnings; 7 of 14 inputs | 79.8 | D/E | |
| 207 | RCI Hospitality Holdings, Inc. (RICK) RCI Hospitality Holdings, Inc. (RICK) D/Eon the D/E boundary; percentile 80.2 Nasdaq · Retail-Eating Places market equity $204.0M; last close $26.59 Warnings: late filer; 9 of 14 inputs | 80.2 | D/E | late filer |
| 208 | Designer Brands Inc. (DBI) Designer Brands Inc. (DBI) D/Eon the D/E boundary; percentile 80.5 NYSE · Retail-Shoe Stores last close $5.78 No active warnings; 9 of 14 inputs | 80.5 | D/E | |
| 209 | Leslie's, Inc. (LESL) Leslie's, Inc. (LESL) D/Eon the D/E boundary; percentile 80.9 Nasdaq · Retail-Retail Stores, NEC last close $0.10 No active warnings; 8 of 14 inputs | 80.9 | D/E | |
| 210 | Beachbody Company, Inc. (BODI) Beachbody Company, Inc. (BODI) D/Eon the D/E boundary; percentile 81.3 Nasdaq · Retail-Nonstore Retailers last close $4.68 Warnings: fortress balance sheet; 9 of 14 inputs | 81.3 | D/E | fortress balance sheet |
| 211 | Camping World Holdings, Inc. (CWH) Camping World Holdings, Inc. (CWH) D/Eon the D/E boundary; percentile 81.7 NYSE · Retail-Auto Dealers & Gasoline Stations last close $4.49 No active warnings; 7 of 14 inputs | 81.7 | D/E | |
| 212 | Vestis Corp. (VSTS) Vestis Corp. (VSTS) D/Eon the D/E boundary; percentile 82.1 NYSE · Wholesale-Miscellaneous Nondurable Goods market equity $1.9B; last close $13.99 No active warnings; 7 of 14 inputs | 82.1 | D/E | |
| 213 | GrowGeneration Corp. (GRWG) GrowGeneration Corp. (GRWG) D/Eon the D/E boundary; percentile 82.5 Nasdaq · Retail-Building Materials, Hardware, Garden Supply market equity $89.0M; last close $1.50 Warnings: fortress balance sheet; 9 of 14 inputs | 82.5 | D/E | fortress balance sheet |
| 214 | CDW Corp. (CDW) CDW Corp. (CDW) D/Eon the D/E boundary; percentile 82.9 Nasdaq · Retail-Catalog & Mail-Order Houses market equity $17.5B; last close $139.84 No active warnings; 9 of 14 inputs | 82.9 | D/E | |
| 215 | Carriage Services Inc. (CSV) Carriage Services Inc. (CSV) Eweakest fifth; percentile 83.3 NYSE · Services-Personal Services market equity $535.7M; last close $33.77 No active warnings; 10 of 14 inputs | 83.3 | E |
| Peer policy | Letter | Percentile | Peers |
|---|---|---|---|
| all graded filers, equal sleeves | E | 84.7 | 2204 |
| sector peers, equal sleeves (the grade) | D/E | 81.3 | 258 |
| same exchange, equal sleeves | E | 81.6 | 1219 |
| sector peers, equal inputs | D | 75.9 | 258 |
Each letter is one fifth of the 258 graded peers, about 51 companies. A boundary letter (A/B, B/C, C/D, D/E) marks a percentile within one sampling error of a band edge.
What the Price Implies [top]
Market measures at the 2026-10-08 close. None enters the grade. Percentile among graded peers with the same measure.
| Measure | Value | Peer median | Percentile | Reading |
|---|---|---|---|---|
| Twelve-month price change, skipping the latest month | (1.2%) | (0.1%) | 49 | hotter than 49 of 100 peers |
| Distance from 52-week high | (71.3%) | (24.1%) | 7 | closer to its high than 7 of 100 peers |
| EBIT to enterprise value | not computable | 5.3% | required accounting or market input is missing | |
| Free cash flow yield | not computable | 4.2% | required accounting or market input is missing | |
| Book value to price | not computable | 0.36 | required accounting or market input is missing | |
| Sales to price | not computable | 1.75 | required accounting or market input is missing | |
| Composite equity issuance, five years | not computable | (16.7%) | required accounting or market input is missing | |
| Relative strength against the sector, log excess return | 0.01 | 0.02 | 49 | ahead of 49 of 100 peers |
Inputs: EBIT $5.5M; free cash flow $17.4M; book equity $37.2M; sales $251.7M; debt $25.0M; cash $32.4M.
Diagnostics [top]
Diagnostics do not feed the grade.
| Piotroski F-score: None of 9, period end 2025-12-31 | ||
|---|---|---|
| Return on assets above zero | (1.6%) | ✗ fail[6,8] |
| Operating cash flow above zero | $21.8M | ✓ pass[7] |
| Return on assets improved | 24.2 pts | ✓ pass[6,8,25,27] |
| Operating cash flow exceeds net income | $24.6M | ✓ pass[6-7] |
| Long-term leverage fell | 9.7 pts | ✗ fail[1,8,25,28-29] |
| Current ratio improved | 12.1 pts | ✓ pass[17-18,30-31] |
| No new shares issued | n/a | |
| Gross margin improved | 4.4 pts | ✓ pass[2,5,9-10] |
| Asset turnover improved | (7.1 pts) | ✗ fail[2,8,10,25] |
| Cash, filings, liquidity | |
|---|---|
| Cash and equivalents | $32.4M[32] |
| Operating cash flow, four quarters | $10.9M[7,32-36] |
| Months of runway | not finite |
| trailing operating cash flow is nonnegative, so runway is not finite | |
| Late filings, two years | 0 |
| NT 10-K or NT 10-Q | |
| Days since last periodic filing | 60 |
| 10-Q received Aug 10, 2026 | |
| Median daily dollar volume | $193,279 |
| 63 sessions | |
| Days since newest grade input | 213 |
Downloads [top]
|
Sources [top]
Every citation on this page. Filing opens the SEC index page for that submission; viewer opens the SEC interactive data for the same filing; series opens the SEC XBRL API record for that tag and company.
| # | Concept | XBRL tag | Value | Period end | Received | Form | Links |
|---|---|---|---|---|---|---|---|
| 1 | assets | us-gaap:Assets | $147.0M | 2025-12-31 | 2026-03-10 | 10-K | filing · viewer · series |
| 2 | revenue | us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax | $251.7M | 2025-12-31 | 2026-03-10 | 10-K | filing · viewer · series |
| 3 | cash | us-gaap:CashAndCashEquivalentsAtCarryingValue | $39.0M | 2025-12-31 | 2026-03-10 | 10-K | filing · viewer · series |
| 4 | total debt | us-gaap:LongTermDebt | $25.0M | 2025-12-31 | 2026-03-10 | 10-K | filing · viewer · series |
| 5 | gross profit | us-gaap:GrossProfit | $183.8M | 2025-12-31 | 2026-03-10 | 10-K | filing · viewer · series |
| 6 | net income | us-gaap:NetIncomeLoss | -$2.9M | 2025-12-31 | 2026-03-10 | 10-K | filing · viewer · series |
| 7 | operating cash flow | us-gaap:NetCashProvidedByUsedInOperatingActivities | $21.8M | 2025-12-31 | 2026-03-10 | 10-K | filing · viewer · series |
| 8 | assets | us-gaap:Assets | $174.6M | 2024-12-31 | 2026-03-10 | 10-K | filing · viewer · series |
| 9 | gross profit | us-gaap:GrossProfit | $287.3M | 2024-12-31 | 2026-03-10 | 10-K | filing · viewer · series |
| 10 | revenue | us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax | $418.8M | 2024-12-31 | 2026-03-10 | 10-K | filing · viewer · series |
| 11 | gross profit | us-gaap:GrossProfit | $323.1M | 2023-12-31 | 2025-03-28 | 10-K | filing · viewer · series |
| 12 | revenue | us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax | $527.1M | 2023-12-31 | 2025-03-28 | 10-K | filing · viewer · series |
| 13 | gross profit | us-gaap:GrossProfit | $369.6M | 2022-12-31 | 2024-03-11 | 10-K | filing · viewer · series |
| 14 | revenue | us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax | $692.2M | 2022-12-31 | 2024-03-11 | 10-K | filing · viewer · series |
| 15 | gross profit | us-gaap:GrossProfit | $545.0M | 2021-12-31 | 2023-03-16 | 10-K | filing · viewer · series |
| 16 | revenue | us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax | $873.6M | 2021-12-31 | 2023-03-16 | 10-K | filing · viewer · series |
| 17 | current assets | us-gaap:AssetsCurrent | $63.8M | 2025-12-31 | 2026-03-10 | 10-K | filing · viewer · series |
| 18 | current liabilities | us-gaap:LiabilitiesCurrent | $86.6M | 2025-12-31 | 2026-03-10 | 10-K | filing · viewer · series |
| 19 | retained earnings | us-gaap:RetainedEarningsAccumulatedDeficit | -$646.4M | 2025-12-31 | 2026-03-10 | 10-K | filing · viewer · series |
| 20 | operating income | us-gaap:OperatingIncomeLoss | $5.5M | 2025-12-31 | 2026-03-10 | 10-K | filing · viewer · series |
| 21 | book equity | us-gaap:StockholdersEquity | $31.3M | 2025-12-31 | 2026-03-10 | 10-K | filing · viewer · series |
| 22 | liabilities | us-gaap:Liabilities | $115.7M | 2025-12-31 | 2026-03-10 | 10-K | filing · viewer · series |
| 23 | depreciation amortization | us-gaap:DepreciationDepletionAndAmortization | $8.7M | 2025-12-31 | 2026-03-10 | 10-K | filing · viewer · series |
| 24 | interest expense | us-gaap:InterestExpense | $5.0M | 2025-12-31 | 2026-03-10 | 10-K | filing · viewer · series |
| 25 | assets | us-gaap:Assets | $276.8M | 2023-12-31 | 2025-03-28 | 10-K | filing · viewer · series |
| 26 | assets | us-gaap:Assets | $443.4M | 2022-12-31 | 2024-03-11 | 10-K | filing · viewer · series |
| 27 | net income | us-gaap:NetIncomeLoss | -$71.6M | 2024-12-31 | 2026-03-10 | 10-K | filing · viewer · series |
| 28 | long term debt | us-gaap:LongTermDebtNoncurrent | $22.6M | 2025-12-31 | 2026-03-10 | 10-K | filing · viewer · series |
| 29 | long term debt | us-gaap:LongTermDebtNoncurrent | $9.7M | 2024-12-31 | 2026-03-10 | 10-K | filing · viewer · series |
| 30 | current assets | us-gaap:AssetsCurrent | $78.7M | 2024-12-31 | 2026-03-10 | 10-K | filing · viewer · series |
| 31 | current liabilities | us-gaap:LiabilitiesCurrent | $127.6M | 2024-12-31 | 2026-03-10 | 10-K | filing · viewer · series |
| 32 | cash | us-gaap:CashAndCashEquivalentsAtCarryingValue | $32.4M | 2026-06-30 | 2026-08-10 | 10-Q | filing · viewer · series |
| 33 | operating cash flow | us-gaap:NetCashProvidedByUsedInOperatingActivities | -$4.3M | 2026-06-30 | 2026-08-10 | 10-Q | filing · viewer · series |
| 34 | operating cash flow | us-gaap:NetCashProvidedByUsedInOperatingActivities | -$1.0M | 2026-03-31 | 2026-05-12 | 10-Q | filing · viewer · series |
| 35 | operating cash flow | us-gaap:NetCashProvidedByUsedInOperatingActivities | $16.8M | 2025-09-30 | 2025-11-10 | 10-Q | filing · viewer · series |
| 36 | operating cash flow | us-gaap:NetCashProvidedByUsedInOperatingActivities | $6.6M | 2025-06-30 | 2026-08-10 | 10-Q | filing · viewer · series |
Limitations [top]
Grade boundary. Percentile 81.3 is 1.3 points from the nearest band edge; sampling error is 2.9 points.
Peer group. Sector assignment from four-digit SIC codes, hand-tuned and published. The grade under three alternative peer policies is tabled above.
Size. Within a sector the letter tracks size. Among graded filers in the smallest asset band, 72% grade E and 0% grade A; in the largest, 13% grade E and 21% grade A. Universe as of Oct 9, 2026.
Failure model. filings 2012-01-01 to 2019-12-31 fit, filings 2020-01-01 to 2025-12-31 test; status post hoc pending confirmation. pre-registered on 2026 filings once their 12-month outcome windows close; supported if the paired per-quintile gain over the pooled model has a lower bound above 0.05.
Input validity. Revenue or total assets at or below $100,000 sets the degenerate-inputs flag. An input whose denominator is at or below $100,000 is left not computable rather than ranked.
Returns. No input on this page has a post-2015 confidence interval on returns that excludes zero. The grade ranks reported financial condition and is not a return forecast.
.jpg){kind=link}
.jpg){kind=link}
.jpg){kind=link}
.jpg){kind=link}
.jpg){kind=link}
.jpg){kind=link}
