Beachbody Company, Inc. Liquidation Value
BODI
Other
Cash & Equivalents
$39.02M
As of 2025-12-31
Current Price: N/A
Key Metrics
Cash Liquidation Value
Cash minus Total Obligations
Cash: $39.02M
Total Obligations: -$113.37M
$-74.35M
Per share: $-10.67
Period: 2025-12-31
Liquid Liquidation Value
Cash + AR minus Total Obligations
Cash: $39.02M
AR: $1.14M
Total Obligations: -$113.37M
$-73.22M
Per share: $-10.50
Period: 2025-12-31
Operating Liquidation Value
Cash + AR + Inventory minus Total Obligations
Cash: $39.02M
AR: $1.14M
Inventory: $9.41M
Total Obligations: -$113.37M
$-63.80M
Per share: $-9.15
Period: 2025-12-31
Build your own liquidation scenario
Adjust asset discounts and liability assumptions to see how assumptions affect the numbers.
Liquidation Ladder
| Metric | Total | Per Share |
|---|---|---|
| Cash Liquidation Value | $-74.35M | $-10.67 |
| Liquid Liquidation Value | $-73.22M | $-10.50 |
| Operating Liquidation Value | $-63.80M | $-9.15 |
Key Components (as of 2025-12-31)
| Cash & Equivalents | $39.02M |
| Accounts Receivable | $1.14M |
| Inventory | $9.41M |
| Current Liabilities | $86.60M |
| Long-term Debt | $25.00M |
| Op. Lease Liability | $1.77M |
| Finance Lease | N/A |
| Shares Outstanding | 7.0M |
Explore all 202 XBRL tags and build your own scenario → Open Calculator
Historical
| Period | Cash | AR | Inventory | AP | Curr Liab | LT Debt | Op Lease | Fin Lease |
|---|---|---|---|---|---|---|---|---|
| 2025-12-31 | $39.02M | $1.14M | $9.41M | $5.30M | $86.60M | $25.00M | $1.77M | N/A |
| 2025-09-30 | $33.95M | $1.45M | $11.15M | $4.28M | $93.08M | $25.00M | N/A | N/A |
| 2025-06-30 | $25.56M | $1.85M | $11.41M | $4.97M | $96.13M | $25.00M | N/A | N/A |
| 2025-03-31 | $18.13M | $1.93M | $13.48M | $8.17M | $118.84M | $0 | N/A | N/A |
| 2024-12-31 | $20.19M | $1.45M | $16.30M | $9.53M | $127.64M | $21.59M | $3.30M | N/A |
| 2024-09-30 | $32.31M | $1.69M | $18.01M | $7.11M | $148.62M | $25.16M | N/A | N/A |
| 2024-06-30 | $32.33M | $1.75M | $23.78M | $12.77M | $146.59M | $24.53M | N/A | N/A |
| 2024-03-31 | $38.93M | $1.61M | $20.81M | $8.43M | $162.68M | $28.28M | N/A | N/A |
▼ Community Notes