vs
Side-by-side financial comparison of Beachbody Company, Inc. (BODI) and Vericel Corp (VCEL). Click either name above to swap in a different company.
Vericel Corp is the larger business by last-quarter revenue ($92.9M vs $55.5M, roughly 1.7× Beachbody Company, Inc.). Vericel Corp runs the higher net margin — 25.0% vs 9.4%, a 15.6% gap on every dollar of revenue. On growth, Vericel Corp posted the faster year-over-year revenue change (23.3% vs -35.7%). Vericel Corp produced more free cash flow last quarter ($12.8M vs $4.3M). Over the past eight quarters, Vericel Corp's revenue compounded faster (34.6% CAGR vs -32.0%).
The Beachbody Company is a publicly traded American fitness and health company based in El Segundo, California. It sells fitness programs, nutrition, and supplements. Founded in 1998, it is known for its fitness programs P90X and Insanity.
Vericel Corporation is a publicly traded American biopharmaceutical company which was known prior to October 2014 as Aastrom Bio. Aastrom Bio was formed in 1989 in Ann Arbor, Michigan.
BODI vs VCEL — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $55.5M | $92.9M |
| Net Profit | $5.2M | $23.2M |
| Gross Margin | 74.5% | 78.7% |
| Operating Margin | 14.7% | 24.1% |
| Net Margin | 9.4% | 25.0% |
| Revenue YoY | -35.7% | 23.3% |
| Net Profit YoY | 115.1% | 17.3% |
| EPS (diluted) | $0.77 | $0.46 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $55.5M | $92.9M | ||
| Q3 25 | $59.9M | $67.5M | ||
| Q2 25 | $63.9M | $63.2M | ||
| Q1 25 | $72.4M | $52.6M | ||
| Q4 24 | $86.4M | $75.4M | ||
| Q3 24 | $102.2M | $57.9M | ||
| Q2 24 | $110.2M | $52.7M | ||
| Q1 24 | $120.0M | $51.3M |
| Q4 25 | $5.2M | $23.2M | ||
| Q3 25 | $3.6M | $5.1M | ||
| Q2 25 | $-5.9M | $-553.0K | ||
| Q1 25 | $-5.7M | $-11.2M | ||
| Q4 24 | $-34.6M | $19.8M | ||
| Q3 24 | $-12.0M | $-901.0K | ||
| Q2 24 | $-10.9M | $-4.7M | ||
| Q1 24 | $-14.2M | $-3.9M |
| Q4 25 | 74.5% | 78.7% | ||
| Q3 25 | 74.6% | 73.5% | ||
| Q2 25 | 72.3% | 73.7% | ||
| Q1 25 | 71.2% | 69.0% | ||
| Q4 24 | 70.5% | 77.6% | ||
| Q3 24 | 67.3% | 71.9% | ||
| Q2 24 | 69.3% | 69.5% | ||
| Q1 24 | 67.7% | 68.9% |
| Q4 25 | 14.7% | 24.1% | ||
| Q3 25 | 8.3% | 5.1% | ||
| Q2 25 | -6.2% | -3.2% | ||
| Q1 25 | -5.1% | -24.3% | ||
| Q4 24 | -38.1% | 24.5% | ||
| Q3 24 | -12.7% | -4.3% | ||
| Q2 24 | -8.6% | -11.5% | ||
| Q1 24 | -9.0% | -10.7% |
| Q4 25 | 9.4% | 25.0% | ||
| Q3 25 | 6.0% | 7.5% | ||
| Q2 25 | -9.2% | -0.9% | ||
| Q1 25 | -7.9% | -21.4% | ||
| Q4 24 | -40.0% | 26.3% | ||
| Q3 24 | -11.7% | -1.6% | ||
| Q2 24 | -9.9% | -8.9% | ||
| Q1 24 | -11.8% | -7.5% |
| Q4 25 | $0.77 | $0.46 | ||
| Q3 25 | $0.51 | $0.10 | ||
| Q2 25 | $-0.85 | $-0.01 | ||
| Q1 25 | $-0.84 | $-0.23 | ||
| Q4 24 | $-5.07 | $0.40 | ||
| Q3 24 | $-1.75 | $-0.02 | ||
| Q2 24 | $-1.59 | $-0.10 | ||
| Q1 24 | $-2.10 | $-0.08 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $39.0M | $137.5M |
| Total DebtLower is stronger | $25.0M | — |
| Stockholders' EquityBook value | $31.3M | $354.6M |
| Total Assets | $147.0M | $488.0M |
| Debt / EquityLower = less leverage | 0.80× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $39.0M | $137.5M | ||
| Q3 25 | $33.9M | $135.4M | ||
| Q2 25 | $25.6M | $116.9M | ||
| Q1 25 | $18.1M | $112.9M | ||
| Q4 24 | $20.2M | $116.2M | ||
| Q3 24 | $32.3M | $101.7M | ||
| Q2 24 | $32.3M | $102.5M | ||
| Q1 24 | $38.9M | $110.6M |
| Q4 25 | $25.0M | — | ||
| Q3 25 | $25.0M | — | ||
| Q2 25 | $25.0M | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $21.6M | — | ||
| Q3 24 | $25.2M | — | ||
| Q2 24 | $24.5M | — | ||
| Q1 24 | $28.3M | — |
| Q4 25 | $31.3M | $354.6M | ||
| Q3 25 | $24.7M | $321.9M | ||
| Q2 25 | $20.2M | $306.8M | ||
| Q1 25 | $24.0M | $295.5M | ||
| Q4 24 | $28.2M | $292.0M | ||
| Q3 24 | $58.4M | $257.5M | ||
| Q2 24 | $66.8M | $243.0M | ||
| Q1 24 | $72.7M | $233.9M |
| Q4 25 | $147.0M | $488.0M | ||
| Q3 25 | $146.4M | $453.3M | ||
| Q2 25 | $145.9M | $435.6M | ||
| Q1 25 | $152.5M | $424.6M | ||
| Q4 24 | $174.6M | $432.7M | ||
| Q3 24 | $225.5M | $390.4M | ||
| Q2 24 | $245.0M | $376.8M | ||
| Q1 24 | $263.0M | $356.7M |
| Q4 25 | 0.80× | — | ||
| Q3 25 | 1.01× | — | ||
| Q2 25 | 1.24× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 0.77× | — | ||
| Q3 24 | 0.43× | — | ||
| Q2 24 | 0.37× | — | ||
| Q1 24 | 0.39× | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $5.0M | $15.0M |
| Free Cash FlowOCF − Capex | $4.3M | $12.8M |
| FCF MarginFCF / Revenue | 7.7% | 13.8% |
| Capex IntensityCapex / Revenue | 1.3% | 2.4% |
| Cash ConversionOCF / Net Profit | 0.95× | 0.65× |
| TTM Free Cash FlowTrailing 4 quarters | $17.4M | $24.7M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $5.0M | $15.0M | ||
| Q3 25 | $10.2M | $22.1M | ||
| Q2 25 | $4.2M | $8.2M | ||
| Q1 25 | $2.3M | $6.6M | ||
| Q4 24 | $-6.7M | $22.2M | ||
| Q3 24 | $1.1M | $10.2M | ||
| Q2 24 | $-925.0K | $18.5M | ||
| Q1 24 | $9.1M | $7.2M |
| Q4 25 | $4.3M | $12.8M | ||
| Q3 25 | $9.0M | $19.5M | ||
| Q2 25 | $2.4M | $81.0K | ||
| Q1 25 | $1.6M | $-7.6M | ||
| Q4 24 | $-7.3M | $8.5M | ||
| Q3 24 | $53.0K | $-9.2M | ||
| Q2 24 | $-2.2M | $1.8M | ||
| Q1 24 | $7.4M | $-6.8M |
| Q4 25 | 7.7% | 13.8% | ||
| Q3 25 | 15.0% | 28.8% | ||
| Q2 25 | 3.8% | 0.1% | ||
| Q1 25 | 2.3% | -14.5% | ||
| Q4 24 | -8.4% | 11.2% | ||
| Q3 24 | 0.1% | -15.9% | ||
| Q2 24 | -2.0% | 3.4% | ||
| Q1 24 | 6.2% | -13.3% |
| Q4 25 | 1.3% | 2.4% | ||
| Q3 25 | 2.0% | 3.9% | ||
| Q2 25 | 2.8% | 12.9% | ||
| Q1 25 | 1.0% | 27.0% | ||
| Q4 24 | 0.7% | 18.3% | ||
| Q3 24 | 1.0% | 33.5% | ||
| Q2 24 | 1.1% | 31.8% | ||
| Q1 24 | 1.4% | 27.3% |
| Q4 25 | 0.95× | 0.65× | ||
| Q3 25 | 2.85× | 4.35× | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 1.12× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
BODI
| Digital | $34.3M | 62% |
| Nutrition And Other | $21.2M | 38% |
VCEL
| MACI Implants And Kits | $84.1M | 90% |
| Other | $8.8M | 10% |
