| Balance Sheets | 2025-09-30 | 2025-06-30 | ||
|---|---|---|---|---|
| Cash and cash equivalents (restricted cash of 0.1 million at september 30, 2025 and december 31, 2024, respectively) | 33,949 | 25,561 | ||
| Restricted short-term investments | 4,250 | 4,250 | ||
| Inventory | 11,149 | 11,406 | ||
| Prepaid expenses | 4,317 | 4,687 | ||
| Other current assets | 6,711 | 11,391 | ||
| Total current assets | 60,376 | 57,295 | ||
| Property and equipment, gross | 122,324 | - | ||
| Less accumulated depreciation | 112,532 | - | ||
| Property and equipment, net | 9,792 | 10,606 | ||
| Content assets, net | 7,528 | 8,451 | ||
| Goodwill | 65,166 | 65,166 | ||
| Right-of-use assets, net | 1,902 | 2,540 | ||
| Other assets | 1,648 | 1,836 | ||
| Total assets | 146,412 | 145,894 | ||
| Accounts payable | 4,280 | 4,970 | ||
| Deferred revenue | 62,250 | 66,640 | ||
| Current portion of lease liabilities | 1,060 | 1,361 | ||
| Other current liabilities | 1,604 | 2,561 | ||
| Accrued expenses | 23,353 | 20,602 | ||
| Current portion of term loan | 531 | 0 | ||
| Deferred tax liabilities | - | 0 | ||
| Total current liabilities | 93,078 | 96,134 | ||
| Long-term lease liabilities, net | 969 | 1,369 | ||
| Other liabilities | 4,746 | 4,933 | ||
| Term loan | 22,929 | 23,300 | ||
| Total liabilities | 121,722 | 125,736 | ||
| Common stock value-Common Class A | 1 | 1 | ||
| Common stock value-Common Stock Class X | 1 | 1 | ||
| Common stock value-Common Class C | 0 | 0 | ||
| Additional paid-in capital | 676,353 | 675,386 | ||
| Accumulated deficit | -651,597 | -655,166 | ||
| Accumulated other comprehensive loss | -68 | -64 | ||
| Total stockholders' equity | 24,690 | 20,158 | ||
| Total liabilities and stockholders' equity | 146,412 | 145,894 | ||
Beachbody Company, Inc. (BODI)
Beachbody Company, Inc. (BODI)