vs
Beachbody Company, Inc.（BODI）与Repay Holdings Corp（RPAY）财务数据对比。点击上方公司名可切换其他公司
Repay Holdings Corp的季度营收约是Beachbody Company, Inc.的1.4倍（$78.6M vs $55.5M），Beachbody Company, Inc.净利率更高（9.4% vs -178.3%，领先187.7%），Repay Holdings Corp同比增速更快（0.4% vs -35.7%），Repay Holdings Corp自由现金流更多（$23.2M vs $4.3M），过去两年Repay Holdings Corp的营收复合增速更高（-1.3% 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。
Repay Holdings Corp是一家聚焦北美市场的支付技术服务商，为零售、医疗、汽车服务、电商等领域的企业提供整合支付处理方案，涵盖银行卡收单、ACH转账、POS系统集成等数字化支付工具，助力客户简化交易流程、提升运营效率。
BODI vs RPAY — 直观对比
营收规模更大
RPAY
是对方的1.4倍
$55.5M
营收增速更快
RPAY
高出36.1%
-35.7%
净利率更高
BODI
高出187.7%
-178.3%
自由现金流更多
RPAY
多$18.9M
$4.3M
两年增速更快
RPAY
近两年复合增速
-32.0%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $55.5M | $78.6M |
| 净利润 | $5.2M | $-140.1M |
| 毛利率 | 74.5% | 74.2% |
| 营业利润率 | 14.7% | -182.2% |
| 净利率 | 9.4% | -178.3% |
| 营收同比 | -35.7% | 0.4% |
| 净利润同比 | 115.1% | -3304.1% |
| 每股收益（稀释后） | $0.77 | $-1.68 |
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BODIRPAY
| Q4 25 | $55.5M | $78.6M | ||
| Q3 25 | $59.9M | $77.7M | ||
| Q2 25 | $63.9M | $75.6M | ||
| Q1 25 | $72.4M | $77.3M | ||
| Q4 24 | $86.4M | $78.3M | ||
| Q3 24 | $102.2M | $79.1M | ||
| Q2 24 | $110.2M | $74.9M | ||
| Q1 24 | $120.0M | $80.7M |
净利润BODIRPAY
| Q4 25 | $5.2M | $-140.1M | ||
| Q3 25 | $3.6M | $-6.4M | ||
| Q2 25 | $-5.9M | $-102.3M | ||
| Q1 25 | $-5.7M | $-7.9M | ||
| Q4 24 | $-34.6M | $-4.1M | ||
| Q3 24 | $-12.0M | $3.2M | ||
| Q2 24 | $-10.9M | $-4.1M | ||
| Q1 24 | $-14.2M | $-5.2M |
毛利率BODIRPAY
| Q4 25 | 74.5% | 74.2% | ||
| Q3 25 | 74.6% | 74.4% | ||
| Q2 25 | 72.3% | 75.7% | ||
| Q1 25 | 71.2% | 75.9% | ||
| Q4 24 | 70.5% | 76.3% | ||
| Q3 24 | 67.3% | 77.8% | ||
| Q2 24 | 69.3% | 78.2% | ||
| Q1 24 | 67.7% | 76.2% |
营业利润率BODIRPAY
| Q4 25 | 14.7% | -182.2% | ||
| Q3 25 | 8.3% | -3.9% | ||
| Q2 25 | -6.2% | -138.7% | ||
| Q1 25 | -5.1% | -4.7% | ||
| Q4 24 | -38.1% | -1.5% | ||
| Q3 24 | -12.7% | -0.9% | ||
| Q2 24 | -8.6% | -4.6% | ||
| Q1 24 | -9.0% | -3.1% |
净利率BODIRPAY
| Q4 25 | 9.4% | -178.3% | ||
| Q3 25 | 6.0% | -8.3% | ||
| Q2 25 | -9.2% | -135.2% | ||
| Q1 25 | -7.9% | -10.3% | ||
| Q4 24 | -40.0% | -5.3% | ||
| Q3 24 | -11.7% | 4.1% | ||
| Q2 24 | -9.9% | -5.4% | ||
| Q1 24 | -11.8% | -6.5% |
每股收益（稀释后）BODIRPAY
| Q4 25 | $0.77 | $-1.68 | ||
| Q3 25 | $0.51 | $-0.08 | ||
| Q2 25 | $-0.85 | $-1.15 | ||
| Q1 25 | $-0.84 | $-0.09 | ||
| Q4 24 | $-5.07 | $-0.04 | ||
| Q3 24 | $-1.75 | $0.03 | ||
| Q2 24 | $-1.59 | $-0.04 | ||
| Q1 24 | $-2.10 | $-0.06 |
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 | $115.7M |
| 总债务越低越好 | $25.0M | $280.1M |
| 股东权益账面价值 | $31.3M | $484.4M |
| 总资产 | $147.0M | $1.2B |
| 负债/权益比越低杠杆越低 | 0.80× | 0.58× |
8季度趋势，按日历期对齐
现金及短期投资BODIRPAY
| Q4 25 | $39.0M | $115.7M | ||
| Q3 25 | $33.9M | $95.7M | ||
| Q2 25 | $25.6M | $162.6M | ||
| Q1 25 | $18.1M | $165.5M | ||
| Q4 24 | $20.2M | $189.5M | ||
| Q3 24 | $32.3M | $168.7M | ||
| Q2 24 | $32.3M | $147.1M | ||
| Q1 24 | $38.9M | $128.3M |
总债务BODIRPAY
| Q4 25 | $25.0M | $280.1M | ||
| Q3 25 | $25.0M | $279.5M | ||
| Q2 25 | $25.0M | $279.0M | ||
| Q1 25 | — | $497.6M | ||
| Q4 24 | $21.6M | $496.8M | ||
| Q3 24 | $25.2M | $496.2M | ||
| Q2 24 | $24.5M | $435.6M | ||
| Q1 24 | $28.3M | $434.9M |
股东权益BODIRPAY
| Q4 25 | $31.3M | $484.4M | ||
| Q3 25 | $24.7M | $616.9M | ||
| Q2 25 | $20.2M | $633.7M | ||
| Q1 25 | $24.0M | $755.7M | ||
| Q4 24 | $28.2M | $761.3M | ||
| Q3 24 | $58.4M | $754.7M | ||
| Q2 24 | $66.8M | $815.4M | ||
| Q1 24 | $72.7M | $813.8M |
总资产BODIRPAY
| Q4 25 | $147.0M | $1.2B | ||
| Q3 25 | $146.4M | $1.3B | ||
| Q2 25 | $145.9M | $1.4B | ||
| Q1 25 | $152.5M | $1.5B | ||
| Q4 24 | $174.6M | $1.6B | ||
| Q3 24 | $225.5M | $1.6B | ||
| Q2 24 | $245.0M | $1.5B | ||
| Q1 24 | $263.0M | $1.5B |
负债/权益比BODIRPAY
| Q4 25 | 0.80× | 0.58× | ||
| Q3 25 | 1.01× | 0.45× | ||
| Q2 25 | 1.24× | 0.44× | ||
| Q1 25 | — | 0.66× | ||
| Q4 24 | 0.77× | 0.65× | ||
| Q3 24 | 0.43× | 0.66× | ||
| Q2 24 | 0.37× | 0.53× | ||
| Q1 24 | 0.39× | 0.53× |
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 | $23.3M |
| 自由现金流经营现金流 - 资本支出 | $4.3M | $23.2M |
| 自由现金流率自由现金流/营收 | 7.7% | 29.6% |
| 资本支出强度资本支出/营收 | 1.3% | 0.1% |
| 现金转化率经营现金流/净利润 | 0.95× | — |
| 过去12个月自由现金流最近4个季度 | $17.4M | $90.7M |
8季度趋势，按日历期对齐
经营现金流BODIRPAY
| Q4 25 | $5.0M | $23.3M | ||
| Q3 25 | $10.2M | $32.2M | ||
| Q2 25 | $4.2M | $33.1M | ||
| Q1 25 | $2.3M | $2.5M | ||
| Q4 24 | $-6.7M | $34.3M | ||
| Q3 24 | $1.1M | $60.1M | ||
| Q2 24 | $-925.0K | $31.0M | ||
| Q1 24 | $9.1M | $24.8M |
自由现金流BODIRPAY
| Q4 25 | $4.3M | $23.2M | ||
| Q3 25 | $9.0M | $32.1M | ||
| Q2 25 | $2.4M | $33.0M | ||
| Q1 25 | $1.6M | $2.4M | ||
| Q4 24 | $-7.3M | $34.0M | ||
| Q3 24 | $53.0K | $59.8M | ||
| Q2 24 | $-2.2M | $30.5M | ||
| Q1 24 | $7.4M | $24.7M |
自由现金流率BODIRPAY
| Q4 25 | 7.7% | 29.6% | ||
| Q3 25 | 15.0% | 41.3% | ||
| Q2 25 | 3.8% | 43.6% | ||
| Q1 25 | 2.3% | 3.0% | ||
| Q4 24 | -8.4% | 43.5% | ||
| Q3 24 | 0.1% | 75.6% | ||
| Q2 24 | -2.0% | 40.7% | ||
| Q1 24 | 6.2% | 30.6% |
资本支出强度BODIRPAY
| Q4 25 | 1.3% | 0.1% | ||
| Q3 25 | 2.0% | 0.2% | ||
| Q2 25 | 2.8% | 0.1% | ||
| Q1 25 | 1.0% | 0.2% | ||
| Q4 24 | 0.7% | 0.3% | ||
| Q3 24 | 1.0% | 0.3% | ||
| Q2 24 | 1.1% | 0.6% | ||
| Q1 24 | 1.4% | 0.1% |
现金转化率BODIRPAY
| Q4 25 | 0.95× | — | ||
| Q3 25 | 2.85× | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 18.52× | ||
| Q2 24 | — | — | ||
| 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% |
RPAY
| Sales Channel Directly To Consumer | $69.4M | 88% |
| Other | $6.8M | 9% |
| Sales Channel Through Intermediary | $2.3M | 3% |
