vs
Beachbody Company, Inc.（BODI）与REGIS CORP（RGS）财务数据对比。点击上方公司名可切换其他公司
REGIS CORP的季度营收约是Beachbody Company, Inc.的1.0倍（$57.1M vs $55.5M），Beachbody Company, Inc.净利率更高（9.4% vs 0.8%，领先8.6%），REGIS CORP同比增速更快（22.3% vs -35.7%），Beachbody Company, Inc.自由现金流更多（$4.3M vs $891.0K），过去两年REGIS CORP的营收复合增速更高（7.8% vs -32.0%）
比奇博迪公司是总部位于美国加利福尼亚州埃尔塞贡多的上市健康健身企业，主打健身课程方案、营养产品与膳食补剂销售，1998年成立，凭借P90X、Insanity两款知名健身课程在行业内建立了知名度。
瑞吉斯公司是一家美国美发沙龙运营商，总部位于明尼苏达州明尼阿波利斯市。截至2021年8月，该集团旗下拥有5563家加盟沙龙以及276家直营门店，是北美地区规模领先的美发沙龙连锁经营企业。
BODI vs RGS — 直观对比
营收规模更大
RGS
是对方的1.0倍
$55.5M
营收增速更快
RGS
高出58.0%
-35.7%
净利率更高
BODI
高出8.6%
0.8%
自由现金流更多
BODI
多$3.4M
$891.0K
两年增速更快
RGS
近两年复合增速
-32.0%
损益表 — Q4 FY2025 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $55.5M | $57.1M |
| 净利润 | $5.2M | $456.0K |
| 毛利率 | 74.5% | — |
| 营业利润率 | 14.7% | 10.8% |
| 净利率 | 9.4% | 0.8% |
| 营收同比 | -35.7% | 22.3% |
| 净利润同比 | 115.1% | -94.0% |
| 每股收益（稀释后） | $0.77 | $0.16 |
绿色 = 该指标领先。财年不对齐时期间可能不同
8季度营收与利润趋势
并排季度历史对比，按日历期对齐，财年错位的公司也能正确匹配
营收BODIRGS
| Q4 25 | $55.5M | $57.1M | ||
| Q3 25 | $59.9M | $59.0M | ||
| Q2 25 | $63.9M | $60.4M | ||
| Q1 25 | $72.4M | $57.0M | ||
| Q4 24 | $86.4M | $46.7M | ||
| Q3 24 | $102.2M | $46.1M | ||
| Q2 24 | $110.2M | $49.4M | ||
| Q1 24 | $120.0M | $49.2M |
净利润BODIRGS
| Q4 25 | $5.2M | $456.0K | ||
| Q3 25 | $3.6M | $1.4M | ||
| Q2 25 | $-5.9M | $116.5M | ||
| Q1 25 | $-5.7M | $250.0K | ||
| Q4 24 | $-34.6M | $7.6M | ||
| Q3 24 | $-12.0M | $-853.0K | ||
| Q2 24 | $-10.9M | $91.2M | ||
| Q1 24 | $-14.2M | $-2.3M |
毛利率BODIRGS
| Q4 25 | 74.5% | — | ||
| Q3 25 | 74.6% | — | ||
| Q2 25 | 72.3% | — | ||
| Q1 25 | 71.2% | — | ||
| Q4 24 | 70.5% | — | ||
| Q3 24 | 67.3% | — | ||
| Q2 24 | 69.3% | — | ||
| Q1 24 | 67.7% | — |
营业利润率BODIRGS
| Q4 25 | 14.7% | 10.8% | ||
| Q3 25 | 8.3% | 10.0% | ||
| Q2 25 | -6.2% | 12.1% | ||
| Q1 25 | -5.1% | 8.8% | ||
| Q4 24 | -38.1% | 11.8% | ||
| Q3 24 | -12.7% | 4.6% | ||
| Q2 24 | -8.6% | — | ||
| Q1 24 | -9.0% | 8.3% |
净利率BODIRGS
| Q4 25 | 9.4% | 0.8% | ||
| Q3 25 | 6.0% | 2.3% | ||
| Q2 25 | -9.2% | 192.9% | ||
| Q1 25 | -7.9% | 0.4% | ||
| Q4 24 | -40.0% | 16.4% | ||
| Q3 24 | -11.7% | -1.9% | ||
| Q2 24 | -9.9% | 184.7% | ||
| Q1 24 | -11.8% | -4.7% |
每股收益（稀释后）BODIRGS
| Q4 25 | $0.77 | $0.16 | ||
| Q3 25 | $0.51 | $0.49 | ||
| Q2 25 | $-0.85 | $43.67 | ||
| Q1 25 | $-0.84 | $0.08 | ||
| Q4 24 | $-5.07 | $2.71 | ||
| Q3 24 | $-1.75 | $-0.36 | ||
| Q2 24 | $-1.59 | $38.40 | ||
| Q1 24 | $-2.10 | $-1.00 |
资产负债表与财务实力
最新季度各公司的流动性、杠杆与账面价值一览
| 指标 | | |
|---|---|---|
| 现金及短期投资手头流动性 | $39.0M | $18.4M |
| 总债务越低越好 | $25.0M | $113.3M |
| 股东权益账面价值 | $31.3M | $188.7M |
| 总资产 | $147.0M | $588.3M |
| 负债/权益比越低杠杆越低 | 0.80× | 0.60× |
8季度趋势，按日历期对齐
现金及短期投资BODIRGS
| Q4 25 | $39.0M | $18.4M | ||
| Q3 25 | $33.9M | $16.6M | ||
| Q2 25 | $25.6M | $17.0M | ||
| Q1 25 | $18.1M | $13.3M | ||
| Q4 24 | $20.2M | $10.2M | ||
| Q3 24 | $32.3M | $6.3M | ||
| Q2 24 | $32.3M | $10.1M | ||
| Q1 24 | $38.9M | $5.9M |
总债务BODIRGS
| Q4 25 | $25.0M | $113.3M | ||
| Q3 25 | $25.0M | $111.3M | ||
| Q2 25 | $25.0M | $110.8M | ||
| Q1 25 | — | $112.0M | ||
| Q4 24 | $21.6M | $111.5M | ||
| Q3 24 | $25.2M | $95.2M | ||
| Q2 24 | $24.5M | $99.5M | ||
| Q1 24 | $28.3M | $179.7M |
股东权益BODIRGS
| Q4 25 | $31.3M | $188.7M | ||
| Q3 25 | $24.7M | $187.6M | ||
| Q2 25 | $20.2M | $185.6M | ||
| Q1 25 | $24.0M | $68.6M | ||
| Q4 24 | $28.2M | $66.7M | ||
| Q3 24 | $58.4M | $56.4M | ||
| Q2 24 | $66.8M | $56.8M | ||
| Q1 24 | $72.7M | $-35.8M |
总资产BODIRGS
| Q4 25 | $147.0M | $588.3M | ||
| Q3 25 | $146.4M | $592.1M | ||
| Q2 25 | $145.9M | $599.0M | ||
| Q1 25 | $152.5M | $511.2M | ||
| Q4 24 | $174.6M | $530.1M | ||
| Q3 24 | $225.5M | $508.9M | ||
| Q2 24 | $245.0M | $530.5M | ||
| Q1 24 | $263.0M | $543.7M |
负债/权益比BODIRGS
| Q4 25 | 0.80× | 0.60× | ||
| Q3 25 | 1.01× | 0.59× | ||
| Q2 25 | 1.24× | 0.60× | ||
| Q1 25 | — | 1.63× | ||
| Q4 24 | 0.77× | 1.67× | ||
| Q3 24 | 0.43× | 1.69× | ||
| Q2 24 | 0.37× | 1.75× | ||
| Q1 24 | 0.39× | — |
现金流与资本效率
扣除再投资后实际产生的现金。现金流比净利润更难造假
| 指标 | | |
|---|---|---|
| 经营现金流最新季度 | $5.0M | $1.7M |
| 自由现金流经营现金流 - 资本支出 | $4.3M | $891.0K |
| 自由现金流率自由现金流/营收 | 7.7% | 1.6% |
| 资本支出强度资本支出/营收 | 1.3% | 1.4% |
| 现金转化率经营现金流/净利润 | 0.95× | 3.65× |
| 过去12个月自由现金流最近4个季度 | $17.4M | $14.9M |
8季度趋势，按日历期对齐
经营现金流BODIRGS
| Q4 25 | $5.0M | $1.7M | ||
| Q3 25 | $10.2M | $2.3M | ||
| Q2 25 | $4.2M | $6.8M | ||
| Q1 25 | $2.3M | $6.2M | ||
| Q4 24 | $-6.7M | $2.1M | ||
| Q3 24 | $1.1M | $-1.3M | ||
| Q2 24 | $-925.0K | $5.1M | ||
| Q1 24 | $9.1M | $-277.0K |
自由现金流BODIRGS
| Q4 25 | $4.3M | $891.0K | ||
| Q3 25 | $9.0M | $1.9M | ||
| Q2 25 | $2.4M | $6.2M | ||
| Q1 25 | $1.6M | $5.9M | ||
| Q4 24 | $-7.3M | $1.7M | ||
| Q3 24 | $53.0K | $-1.4M | ||
| Q2 24 | $-2.2M | $5.1M | ||
| Q1 24 | $7.4M | $-326.0K |
自由现金流率BODIRGS
| Q4 25 | 7.7% | 1.6% | ||
| Q3 25 | 15.0% | 3.2% | ||
| Q2 25 | 3.8% | 10.3% | ||
| Q1 25 | 2.3% | 10.3% | ||
| Q4 24 | -8.4% | 3.6% | ||
| Q3 24 | 0.1% | -3.0% | ||
| Q2 24 | -2.0% | 10.3% | ||
| Q1 24 | 6.2% | -0.7% |
资本支出强度BODIRGS
| Q4 25 | 1.3% | 1.4% | ||
| Q3 25 | 2.0% | 0.7% | ||
| Q2 25 | 2.8% | 0.9% | ||
| Q1 25 | 1.0% | 0.6% | ||
| Q4 24 | 0.7% | 0.9% | ||
| Q3 24 | 1.0% | 0.0% | ||
| Q2 24 | 1.1% | 0.0% | ||
| Q1 24 | 1.4% | 0.1% |
现金转化率BODIRGS
| Q4 25 | 0.95× | 3.65× | ||
| Q3 25 | 2.85× | 1.68× | ||
| Q2 25 | — | 0.06× | ||
| Q1 25 | — | 24.80× | ||
| Q4 24 | — | 0.28× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | 0.06× | ||
| Q1 24 | — | — |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
业务分部营收拆解
BODI
| Digital | $34.3M | 62% |
| Nutrition And Other | $21.2M | 38% |
RGS
| Franchise Segment | $37.9M | 66% |
| Royalty | $13.6M | 24% |
| Other | $2.8M | 5% |
| Fees | $1.8M | 3% |
| Franchise Fees | $1.0M | 2% |
