Go Pro

Peloton Interactive (PTON) Financials

Peloton Interactive logo
$5.31 +0.02 (+0.38%)
Closing price 04:00 PM Eastern
Extended Trading
$5.31 0.00 (0.00%)
As of 07:56 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Peloton Interactive

Annual Income Statements for Peloton Interactive

This table shows Peloton Interactive's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 6/30/2018 6/30/2019 6/30/2020 6/30/2021 6/30/2022 6/30/2023 6/30/2024 6/30/2025 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
-48 -196 -72 -189 -2,828 -1,262 -552 -119 63
Consolidated Net Income / (Loss)
-48 -196 -72 -189 -2,828 -1,262 -552 -119 63
Net Income / (Loss) Continuing Operations
-48 -196 -72 -189 -2,828 -1,262 -552 -119 63
Total Pre-Tax Income
-48 -196 -68 -198 -2,808 -1,258 -552 -116 63
Total Operating Income
-48 -202 -81 -188 -2,734 -1,197 -529 -36 161
Total Gross Profit
190 384 838 1,454 698 924 1,207 1,268 1,287
Total Revenue
435 915 1,826 4,022 3,582 2,800 2,701 2,491 2,446
Operating Revenue
435 915 1,826 4,022 3,582 2,800 2,701 2,491 2,446
Total Cost of Revenue
245 531 988 2,567 2,884 1,877 1,494 1,223 1,159
Operating Cost of Revenue
245 531 988 2,567 2,884 1,877 1,494 1,223 1,159
Total Operating Expenses
237 586 918 1,642 3,433 2,121 1,736 1,305 1,126
Selling, General & Admin Expense
62 207 351 662 963 798 651 527 430
Marketing Expense
151 324 477 728 1,019 648 659 422 400
Research & Development Expense
23 55 89 248 360 318 305 234 243
Other Operating Expenses / (Income)
- - 0.00 0.00 338 22 -2.60 24 0.00
Impairment Charge
- - 1.20 4.50 572 145 57 64 35
Restructuring Charge
- - 0.00 0.00 181 189 66 34 18
Total Other Income / (Expense), net
-0.30 6.70 12 -10 -74 -61 -23 -79 -98
Interest Expense
- 1.70 2.00 15 43 97 59 135 124
Interest & Investment Income
-0.30 8.70 18 7.90 2.30 26 35 33 36
Other Income / (Expense), net
0.00 -0.30 -3.90 -3.40 -33 9.90 0.70 23 -10
Income Tax Expense
0.10 0.10 3.30 -9.20 20 3.70 -0.20 3.40 -0.10
Basic Earnings per Share
($2.18) ($10.72) ($0.32) ($0.64) ($8.77) ($3.64) ($1.51) ($0.30) $0.15
Weighted Average Basic Shares Outstanding
21.93M 22.91M 220.95M 293.89M 322.37M 346.67M 365.55M 390.04M 424.73M
Diluted Earnings per Share
($2.18) ($10.72) ($0.32) ($0.64) ($8.77) ($3.64) ($1.51) ($0.30) $0.14
Weighted Average Diluted Shares Outstanding
21.93M 22.91M 220.95M 293.89M 322.37M 346.67M 365.55M 390.04M 436.22M
Weighted Average Basic & Diluted Shares Outstanding
21.93M 22.91M 67.74M 300.50M 338.43M 357.01M 376.42M 407.76M 438.87M

Quarterly Income Statements for Peloton Interactive

This table shows Peloton Interactive's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
-195 -167 -30 -0.90 -92 -48 22 14 -39 26 62
Consolidated Net Income / (Loss)
-195 -167 -30 -0.90 -92 -48 22 14 -39 26 62
Net Income / (Loss) Continuing Operations
-195 -167 -30 -0.90 -92 -48 22 14 -39 27 62
Total Pre-Tax Income
-197 -167 -30 0.00 -91 -47 23 15 -39 27 61
Total Operating Income
-187 -146 -63 13 -46 -32 30 41 -14 53 81
Total Gross Profit
299 310 312 304 318 318 328 284 331 327 344
Total Revenue
744 718 644 586 674 624 607 551 657 631 608
Operating Revenue
744 718 644 586 674 624 607 551 657 631 608
Total Cost of Revenue
444 408 332 282 356 306 279 267 325 304 263
Operating Cost of Revenue
444 408 332 282 356 306 279 267 325 304 263
Total Operating Expenses
487 456 376 291 364 351 298 242 346 275 263
Selling, General & Admin Expense
161 153 186 120 131 151 125 101 103 110 116
Marketing Expense
230 170 112 82 153 107 81 67 152 98 83
Research & Development Expense
80 77 69 59 60 60 56 62 65 59 57
Impairment Charge
3.60 19 11 4.90 17 31 12 8.30 23 3.40 -0.10
Restructuring Charge
13 38 -2.70 2.90 3.30 2.40 25 4.40 2.70 4.10 6.70
Total Other Income / (Expense), net
-9.60 -21 33 -13 -45 -15 -7.00 -27 -25 -26 -21
Interest Expense
28 28 -24 35 35 33 32 32 32 30 30
Interest & Investment Income
8.40 9.30 9.00 8.10 7.70 7.90 9.00 9.80 9.20 8.70 8.70
Other Income / (Expense), net
9.70 -2.10 0.60 15 -18 10 16 -4.10 -2.30 -4.30 0.40
Income Tax Expense
-1.70 0.60 0.10 0.80 0.70 0.80 1.10 0.70 -0.20 0.40 -1.00
Basic Earnings per Share
($0.54) ($0.45) ($0.08) $0.00 ($0.24) ($0.12) $0.06 $0.03 ($0.09) $0.06 $0.15
Weighted Average Basic Shares Outstanding
362.33M 367.93M 365.55M 378.78M 385.59M 394.01M 390.04M 413.11M 421.31M 428.91M 424.73M
Diluted Earnings per Share
($0.54) ($0.45) ($0.08) $0.00 ($0.24) ($0.12) $0.06 $0.03 ($0.09) $0.06 $0.14
Weighted Average Diluted Shares Outstanding
362.33M 367.93M 365.55M 378.78M 385.59M 394.01M 390.04M 430.00M 421.31M 512.26M 436.22M
Weighted Average Basic & Diluted Shares Outstanding
366.87M 370.81M 376.42M 381.46M 389.96M 398.56M 407.76M 417.81M 425.49M 432.99M 438.87M

Annual Cash Flow Statements for Peloton Interactive

This table details how cash moves in and out of Peloton Interactive's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 6/30/2018 6/30/2019 6/30/2020 6/30/2021 6/30/2022 6/30/2023 6/30/2024 6/30/2025 6/30/2026
Net Change in Cash & Equivalents
-3.90 11 874 99 122 -372 -135 335 162
Net Cash From Operating Activities
50 -109 376 -240 -2,020 -388 -66 333 388
Net Cash From Continuing Operating Activities
50 -109 378 -240 -2,020 -388 -66 333 388
Net Income / (Loss) Continuing Operations
-48 -196 -72 -189 -2,828 -1,262 -552 -119 63
Consolidated Net Income / (Loss)
-48 -196 -72 -189 -2,828 -1,262 -552 -119 63
Depreciation Expense
6.60 22 40 64 143 124 109 90 57
Amortization Expense
- -1.90 2.00 23 39 14 14 9.10 9.50
Non-Cash Adjustments To Reconcile Net Income
9.50 90 117 255 969 532 377 244 216
Changes in Operating Assets and Liabilities, net
82 -23 290 -393 -343 204 -14 110 42
Net Cash From Investing Activities
-57 -298 -741 -585 153 -70 27 -5.10 -21
Net Cash From Continuing Investing Activities
-57 -298 -741 -585 153 -70 27 -5.10 -21
Purchase of Property, Plant & Equipment
-28 -84 -157 -252 -337 -82 -20 -9.30 -9.90
Acquisitions
-29 -0.10 -45 -556 -27 - 0.00 0.00 -11
Sale of Property, Plant & Equipment
- - - - 0.00 0.00 32 4.20 0.00
Divestitures
- - - 0.00 0.00 12 15 0.00 0.00
Net Cash From Financing Activities
3.10 417 1,240 917 2,015 77 -94 1.70 -208
Net Cash From Continuing Financing Activities
3.10 417 1,240 917 2,015 77 -94 1.70 -207
Repayment of Debt
-4.30 -0.90 0.00 -0.80 -1.70 -9.80 -1,468 -10 -10
Issuance of Debt
- 0.00 0.00 977 696 0.00 1,329 0.00 0.00
Issuance of Common Equity
0.00 0.00 1,203 18 1,236 6.90 3.10 4.10 3.50
Other Financing Activities, net
7.40 9.30 37 -78 84 80 41 7.70 -201
Effect of Exchange Rate Changes
0.00 0.20 -1.20 6.70 -27 8.60 -1.00 5.30 3.00
Cash Interest Paid
0.30 1.10 1.90 1.30 1.00 79 96 127 122
Cash Income Taxes Paid
0.00 0.00 4.10 3.50 15 15 0.00 2.60 5.50

Quarterly Cash Flow Statements for Peloton Interactive

This table details how cash moves in and out of Peloton Interactive's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
-12 51 -98 21 105 85 124 64 74 -51 76
Net Cash From Operating Activities
-31 12 33 13 107 97 117 72 72 153 91
Net Cash From Continuing Operating Activities
-31 11 33 13 107 97 117 72 72 153 91
Net Income / (Loss) Continuing Operations
-195 -167 -31 -0.90 -92 -48 22 14 -39 26 62
Consolidated Net Income / (Loss)
-195 -167 -31 -0.90 -92 -48 22 14 -39 26 62
Depreciation Expense
25 27 26 25 23 21 21 17 15 14 12
Amortization Expense
3.50 3.50 3.70 2.10 2.30 2.40 2.30 2.40 2.40 2.30 2.40
Non-Cash Adjustments To Reconcile Net Income
61 85 132 30 68 143 -20 53 74 113 -24
Changes in Operating Assets and Liabilities, net
74 63 -98 -44 105 -23 93 -14 19 -2.00 39
Net Cash From Investing Activities
8.70 29 -6.70 2.40 -0.70 -2.10 -4.70 -6.70 -0.90 -2.20 -12
Net Cash From Continuing Investing Activities
8.70 29 -6.70 2.40 -0.70 -2.10 -4.70 -6.70 -0.90 -2.20 -12
Purchase of Property, Plant & Equipment
-5.90 -3.00 -6.70 -1.80 -0.70 -2.10 -4.70 -4.50 -0.90 -2.20 -2.30
Acquisitions
- - - 0.00 - - - -2.20 - - -9.20
Net Cash From Financing Activities
8.60 12 -123 4.80 -0.80 -1.90 -0.40 -1.70 -0.90 -201 -3.80
Net Cash From Continuing Financing Activities
8.50 12 -123 4.70 -0.70 -1.90 -0.40 -1.70 -0.90 -201 -3.50
Repayment of Debt
-2.00 -1.80 -1,462 -2.50 -2.50 -2.60 -2.50 -2.50 -2.60 -2.70 -2.50
Issuance of Common Equity
1.90 0.10 1.10 0.70 1.20 0.80 1.40 0.70 1.50 0.20 1.10
Other Financing Activities, net
8.60 14 8.10 6.50 0.60 -0.10 0.70 0.10 0.20 -199 -2.10
Effect of Exchange Rate Changes
2.20 -2.20 -0.50 1.50 -0.30 -7.70 12 0.30 3.50 -0.60 -0.20
Cash Interest Paid
24 24 24 39 37 17 34 33 34 23 32
Cash Income Taxes Paid
0.70 -2.90 1.00 1.10 2.00 0.90 -1.40 3.20 1.70 -0.60 1.20

Annual Balance Sheets for Peloton Interactive

This table presents Peloton Interactive's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 6/30/2019 6/30/2020 6/30/2021 6/30/2022 6/30/2023 6/30/2024 6/30/2025 6/30/2026
Total Assets
865 2,982 4,486 4,029 2,769 2,185 2,125 2,056
Total Current Assets
582 2,159 2,818 2,635 1,639 1,266 1,438 1,489
Cash & Equivalents
162 1,036 1,135 1,254 814 698 1,040 1,207
Accounts Receivable
19 35 71 84 97 104 101 83
Inventories, net
137 245 937 1,105 523 330 206 135
Prepaid Expenses
48 125 203 193 205 135 91 65
Plant, Property, & Equipment, net
250 242 592 611 445 354 239 165
Total Noncurrent Assets
33 581 1,076 783 685 565 449 402
Goodwill
4.30 39 210 41 41 41 41 44
Intangible Assets
20 16 248 41 26 15 5.60 12
Other Noncurrent Operating Assets
9.30 526 618 701 618 509 402 346
Total Liabilities & Shareholders' Equity
865 2,982 4,486 4,029 2,769 2,185 2,125 2,056
Total Liabilities
462 1,304 2,732 3,436 3,064 2,704 2,539 2,196
Total Current Liabilities
291 772 1,243 1,106 761 685 804 525
Short-Term Debt
- - 0.00 7.50 7.50 10 209 10
Accounts Payable
92 362 989 797 478 432 373 311
Current Deferred Revenue
91 364 165 201 187 164 151 140
Other Current Liabilities
3.30 47 89 100 88 79 72 64
Total Noncurrent Liabilities
171 532 1,489 2,330 2,303 2,019 1,735 1,671
Long-Term Debt
- - 830 1,554 1,679 1,490 1,291 1,289
Other Noncurrent Operating Liabilities
148 532 659 776 624 529 445 381
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-539 1,678 1,754 593 -295 -519 -414 -140
Total Preferred & Common Equity
-539 1,678 1,754 593 -295 -519 -414 -140
Total Common Equity
-539 1,678 1,754 593 -295 -519 -414 -140
Common Stock
91 2,362 2,619 4,291 4,620 4,949 5,184 5,385
Retained Earnings
-630 -694 -883 -3,711 -4,932 -5,484 -5,603 -5,539
Accumulated Other Comprehensive Income / (Loss)
0.20 10 18 12 17 16 5.10 15

Quarterly Balance Sheets for Peloton Interactive

This table presents Peloton Interactive's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 12/31/2022 3/31/2023 9/30/2023 12/31/2023 3/31/2024 9/30/2024 12/31/2024 3/31/2025 9/30/2025 12/31/2025 3/31/2026
Total Assets
3,301 3,016 2,673 2,569 2,409 2,157 2,110 2,065 2,170 2,165 2,017
Total Current Assets
2,058 1,818 1,588 1,527 1,421 1,285 1,308 1,340 1,512 1,556 1,439
Cash & Equivalents
871 874 749 738 795 722 829 914 1,104 1,180 1,126
Accounts Receivable
125 108 100 141 102 102 97 94 70 95 79
Inventories, net
791 626 515 427 354 333 258 214 238 215 176
Prepaid Expenses
272 210 225 221 170 128 124 119 100 67 58
Plant, Property, & Equipment, net
486 479 420 399 384 331 295 258 219 192 176
Total Noncurrent Assets
757 720 665 644 603 542 507 467 439 417 403
Goodwill
41 41 41 41 41 41 41 41 44 44 44
Intangible Assets
33 29 23 20 18 12 10 7.80 3.40 1.10 0.20
Other Noncurrent Operating Assets
683 650 601 583 545 488 456 418 391 372 359
Total Liabilities & Shareholders' Equity
3,301 3,016 2,673 2,569 2,409 2,157 2,110 2,065 2,170 2,165 2,017
Total Liabilities
3,271 3,143 3,044 3,069 2,999 2,637 2,607 2,556 2,517 2,491 2,259
Total Current Liabilities
903 813 750 793 746 640 635 812 795 785 578
Short-Term Debt
7.50 7.50 7.50 7.50 7.50 10 10 208 209 209 10
Accounts Payable
592 515 486 513 475 400 391 376 377 350 351
Current Deferred Revenue
211 201 174 189 182 155 160 156 141 156 151
Other Current Liabilities
93 90 83 84 81 76 75 72 69 71 66
Total Noncurrent Liabilities
2,367 2,330 2,294 2,275 2,253 1,997 1,972 1,744 1,722 1,707 1,681
Long-Term Debt
1,676 1,678 1,680 1,682 1,684 1,490 1,489 1,291 1,290 1,290 1,289
Other Noncurrent Operating Liabilities
691 653 613 593 570 508 483 454 432 417 392
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
31 -127 -371 -499 -590 -480 -497 -491 -347 -327 -242
Total Preferred & Common Equity
31 -127 -371 -499 -590 -480 -497 -491 -347 -327 -242
Total Common Equity
31 -127 -371 -499 -590 -480 -497 -491 -347 -327 -242
Common Stock
4,423 4,543 4,701 4,767 4,845 4,998 5,060 5,130 5,233 5,289 5,344
Retained Earnings
-4,414 -4,690 -5,091 -5,286 -5,453 -5,485 -5,577 -5,624 -5,589 -5,627 -5,601
Accumulated Other Comprehensive Income / (Loss)
21 20 19 20 17 6.00 19 3.20 8.40 12 15

Annual Metrics And Ratios for Peloton Interactive

This table displays calculated financial ratios and metrics derived from Peloton Interactive's official financial filings.

Metric 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 6/30/2018 6/30/2019 6/30/2020 6/30/2021 6/30/2022 6/30/2023 6/30/2024 6/30/2025 6/30/2026
DEI Shares Outstanding
- - - - - - - - 432,991,925.00
DEI Adjusted Shares Outstanding
- - - - - - - - 432,991,925.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - 0.15
Growth Metrics
- - - - - - - - -
Revenue Growth
0.00% 110.34% 99.55% 120.26% -10.93% -21.83% -3.56% -7.77% -1.80%
EBITDA Growth
0.00% -346.94% 76.81% -147.17% -2,367.37% 59.42% 61.37% 121.00% 155.11%
EBIT Growth
0.00% -326.53% 58.24% -126.00% -1,347.33% 57.10% 55.50% 97.41% 1,197.81%
NOPAT Growth
0.00% -325.89% 60.11% -132.71% -1,355.80% 56.21% 55.81% 93.16% 735.18%
Net Income Growth
0.00% -308.35% 63.39% -163.97% -1,396.14% 55.38% 56.26% 78.46% 153.15%
EPS Growth
0.00% -391.74% 97.01% -100.00% -1,270.31% 58.49% 58.52% 80.13% 146.67%
Operating Cash Flow Growth
0.00% -318.51% 446.59% -163.68% -742.72% 80.81% 82.95% 603.78% 16.40%
Free Cash Flow Firm Growth
0.00% 0.00% 127.01% -2,745.97% -54.93% 71.96% 85.23% 379.05% 19.45%
Invested Capital Growth
0.00% 0.00% -416.87% 1,369.09% -7.86% -35.86% -50.94% -83.90% -203.29%
Revenue Q/Q Growth
0.00% 0.00% 26.61% -27.07% 77.55% -1.29% 0.06% -1.46% 0.04%
EBITDA Q/Q Growth
0.00% 0.00% 77.48% -139.38% -53.94% 48.54% 27.63% 603.55% 14.08%
EBIT Q/Q Growth
0.00% 0.00% 62.10% -193.13% -49.85% 45.84% 23.25% 88.77% 31.58%
NOPAT Q/Q Growth
0.00% 0.00% 63.33% -162.27% -49.97% 45.19% 23.49% 71.98% 60.36%
Net Income Q/Q Growth
0.00% 0.00% 65.61% -188.52% -49.95% 44.54% 27.71% 30.47% 172.41%
EPS Q/Q Growth
0.00% 0.00% 91.21% -137.21% -48.64% 46.71% 28.10% 31.82% 133.33%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 2,237.89% -134.91% 11.28% 42.53% 57.13% 33.95% -6.29%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% -813.29% 36.11% -6.34% 28.06% 73.70% -3.32%
Invested Capital Q/Q Growth
0.00% 0.00% -190.91% 654.01% -47.92% -15.61% -7.45% -51.18% 31.34%
Profitability Metrics
- - - - - - - - -
Gross Margin
43.59% 41.92% 45.88% 36.16% 19.50% 32.98% 44.68% 50.92% 52.60%
EBITDA Margin
-9.40% -19.98% -2.32% -2.61% -72.19% -37.47% -15.01% 3.42% 8.88%
Operating Margin
-10.92% -22.11% -4.42% -4.67% -76.32% -42.75% -19.59% -1.45% 6.57%
EBIT Margin
-10.92% -22.14% -4.63% -4.75% -77.25% -42.40% -19.56% -0.55% 6.15%
Profit (Net Income) Margin
-11.01% -21.38% -3.92% -4.70% -78.94% -45.06% -20.44% -4.77% 2.58%
Tax Burden Percent
100.21% 100.00% 104.68% 95.36% 100.70% 100.29% 99.96% 102.85% 100.16%
Interest Burden Percent
100.63% 96.54% 80.85% 103.66% 101.47% 105.96% 104.51% 843.80% 41.95%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -0.16%
Return on Invested Capital (ROIC)
0.00% -1,165.51% 0.00% -29.21% -203.86% -113.40% -86.04% -15.41% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% -1,136.96% 0.00% -24.66% 185.53% -185.21% -107.72% -30.24% 0.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 1,068.32% 0.00% 18.19% -37.11% -733.95% 221.60% 40.90% 0.00%
Return on Equity (ROE)
0.00% -97.19% -6.88% -11.01% -240.96% -847.35% 135.57% 25.49% -22.84%
Cash Return on Invested Capital (CROIC)
0.00% -1,365.51% 0.00% -121.33% -195.68% -69.70% -17.68% 129.13% 0.00%
Operating Return on Assets (OROA)
0.00% -23.44% -4.40% -5.12% -65.01% -34.93% -21.33% -0.64% 7.19%
Return on Assets (ROA)
0.00% -22.63% -3.72% -5.06% -66.42% -37.12% -22.28% -5.52% 3.02%
Return on Common Equity (ROCE)
0.00% 130.06% -3.77% -11.01% -240.96% -847.06% 135.60% 25.49% -22.83%
Return on Equity Simple (ROE_SIMPLE)
0.00% 36.32% -4.27% -10.77% -476.93% 427.55% 106.32% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-33 -142 -56 -131 -1,914 -838 -370 -25 161
NOPAT Margin
-7.64% -15.48% -3.09% -3.27% -53.43% -29.93% -13.71% -1.02% 6.58%
Net Nonoperating Expense Percent (NNEP)
0.00% -28.55% -1.42% -4.55% -389.39% 71.81% 21.68% 14.83% 35.42%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - -2.34% 13.88%
Cost of Revenue to Revenue
56.41% 58.08% 54.12% 63.84% 80.51% 67.02% 55.32% 49.08% 47.40%
SG&A Expenses to Revenue
14.34% 22.62% 19.25% 16.46% 26.89% 28.50% 24.11% 21.17% 17.59%
R&D to Revenue
5.38% 5.99% 4.88% 6.16% 10.04% 11.37% 11.29% 9.40% 9.93%
Operating Expenses to Revenue
54.53% 64.02% 50.30% 40.83% 95.82% 75.73% 64.27% 52.37% 46.03%
Earnings before Interest and Taxes (EBIT)
-48 -203 -85 -191 -2,767 -1,187 -528 -14 150
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-41 -183 -42 -105 -2,586 -1,049 -405 85 217
Valuation Ratios
- - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 9.75 21.09 5.22 0.00 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 10.08 28.54 6.07 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
2.67 1.27 8.96 9.20 0.86 0.97 0.46 1.11 1.05
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 40.49
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 2.47%
Enterprise Value to Invested Capital (EV/IC)
0.00 70.91 0.00 37.06 3.78 6.23 7.26 70.73 0.00
Enterprise Value to Revenue (EV/Rev)
0.00 1.88 8.00 9.01 0.95 1.28 0.76 1.30 1.08
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 37.90 12.21
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 17.63
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 16.47
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 38.81 0.00 0.00 0.00 0.00 9.69 6.84
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 325.98 0.00 0.00 0.00 0.00 15.19 10.45
Leverage & Solvency
- - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.47 2.63 -5.71 -2.89 -3.62 -9.30
Long-Term Debt to Equity
0.00 0.00 0.00 0.47 2.62 -5.69 -2.87 -3.12 -9.23
Financial Leverage
0.00 -0.94 -1.03 -0.74 -0.20 3.96 -2.06 -1.35 -1.00
Leverage Ratio
0.00 2.15 1.85 2.18 3.63 22.83 -6.08 -4.62 -7.55
Compound Leverage Factor
0.00 2.07 1.49 2.26 3.68 24.19 -6.36 -38.99 -3.17
Debt to Total Capital
0.00% 0.00% 0.00% 32.11% 72.48% 121.21% 152.92% 138.13% 112.05%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.35% 0.54% 1.02% 19.21% 0.86%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 32.11% 72.13% 120.67% 151.90% 118.92% 111.19%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 233.81% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
0.00% -133.81% 100.00% 67.89% 27.52% -21.22% -52.93% -38.12% -12.05%
Debt to EBITDA
0.00 0.00 0.00 -7.92 -0.60 -1.61 -3.70 17.61 5.98
Net Debt to EBITDA
0.00 0.00 0.00 7.41 -0.12 -0.83 -1.98 5.40 0.43
Long-Term Debt to EBITDA
0.00 0.00 0.00 -7.92 -0.60 -1.60 -3.68 15.16 5.94
Debt to NOPAT
0.00 0.00 0.00 -6.31 -0.82 -2.01 -4.05 -59.16 8.07
Net Debt to NOPAT
0.00 0.00 0.00 5.91 -0.16 -1.04 -2.17 -18.13 0.57
Long-Term Debt to NOPAT
0.00 0.00 0.00 -6.31 -0.81 -2.00 -4.02 -50.93 8.01
Altman Z-Score
0.00 1.18 8.28 9.03 -1.67 -1.98 -2.48 -1.53 -1.08
Noncontrolling Interest Sharing Ratio
0.00% 233.81% 45.23% 0.00% 0.00% 0.03% -0.02% 0.00% 0.02%
Liquidity Ratios
- - - - - - - - -
Current Ratio
0.00 2.00 2.80 2.27 2.38 2.15 1.85 1.79 2.84
Quick Ratio
0.00 1.36 2.32 1.35 1.21 1.20 1.17 1.42 2.46
Cash Flow Metrics
- - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -166 45 -1,186 -1,837 -515 -76 212 254
Operating Cash Flow to CapEx
177.50% -129.90% 240.51% -95.01% -598.87% -470.39% 0.00% 6,529.41% 3,915.15%
Free Cash Flow to Firm to Interest Expense
0.00 -97.59 22.41 -80.11 -42.72 -5.30 -1.29 1.58 2.05
Operating Cash Flow to Interest Expense
0.00 -63.88 188.20 -16.20 -46.98 -3.99 -1.12 2.48 3.13
Operating Cash Flow Less CapEx to Interest Expense
0.00 -113.06 109.95 -33.24 -54.82 -4.84 -0.92 2.44 3.05
Efficiency Ratios
- - - - - - - - -
Asset Turnover
0.00 1.06 0.95 1.08 0.84 0.82 1.09 1.16 1.17
Accounts Receivable Turnover
0.00 49.46 68.77 75.88 46.22 30.98 26.90 24.32 26.63
Inventory Turnover
0.00 3.89 5.19 4.35 2.83 2.31 3.51 4.57 6.80
Fixed Asset Turnover
0.00 3.66 7.42 9.64 5.96 5.30 6.76 8.40 12.12
Accounts Payable Turnover
0.00 5.76 4.35 3.80 3.23 2.94 3.28 3.04 3.39
Days Sales Outstanding (DSO)
0.00 7.38 5.31 4.81 7.90 11.78 13.57 15.01 13.71
Days Inventory Outstanding (DIO)
0.00 93.83 70.38 83.99 129.20 158.23 104.11 79.91 53.68
Days Payable Outstanding (DPO)
0.00 63.33 83.83 96.02 113.06 124.07 111.25 120.17 107.66
Cash Conversion Cycle (CCC)
0.00 37.88 -8.14 -7.22 24.04 45.95 6.44 -25.26 -40.27
Capital & Investment Metrics
- - - - - - - - -
Invested Capital
0.00 24 -77 977 900 578 283 46 -47
Invested Capital Turnover
0.00 75.31 -69.29 8.94 3.82 3.79 6.27 15.15 -3,261.33
Increase / (Decrease) in Invested Capital
0.00 24 -101 1,054 -77 -323 -294 -238 -93
Enterprise Value (EV)
0.00 1,723 14,607 36,217 3,405 3,597 2,056 3,226 2,651
Market Capitalization
1,160 1,160 16,362 36,994 3,097 2,725 1,253 2,766 2,559
Book Value per Share
$0.00 ($23.51) $5.92 $5.88 $1.76 ($0.83) ($1.40) ($1.04) ($0.32)
Tangible Book Value per Share
$0.00 ($24.55) $5.73 $4.35 $1.51 ($1.02) ($1.55) ($1.16) ($0.45)
Total Capital
0.00 403 1,678 2,584 2,154 1,391 981 1,085 1,159
Total Debt
0.00 0.00 0.00 830 1,562 1,686 1,500 1,499 1,299
Total Long-Term Debt
0.00 0.00 0.00 830 1,554 1,679 1,490 1,291 1,289
Net Debt
0.00 -378 -1,755 -777 308 873 803 460 93
Capital Expenditures (CapEx)
28 84 157 252 337 82 -12 5.10 9.90
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -87 -369 -32 283 71 -107 -197 -232
Debt-free Net Working Capital (DFNWC)
0.00 291 1,386 1,575 1,537 885 591 842 974
Net Working Capital (NWC)
0.00 291 1,386 1,575 1,529 878 581 634 964
Net Nonoperating Expense (NNE)
15 54 15 58 914 424 182 94 98
Net Nonoperating Obligations (NNO)
0.00 -378 -1,755 -777 308 873 802 459 93
Total Depreciation and Amortization (D&A)
6.60 20 42 86 182 138 123 99 67
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -9.53% -20.19% -0.79% 7.89% 2.55% -3.95% -7.92% -9.49%
Debt-free Net Working Capital to Revenue
0.00% 31.79% 75.93% 39.16% 42.90% 31.61% 21.88% 33.81% 39.84%
Net Working Capital to Revenue
0.00% 31.79% 75.93% 39.16% 42.69% 31.34% 21.51% 25.44% 39.43%
Earnings Adjustments
- - - - - - - - -
Adjusted Basic Earnings per Share
($2.18) ($10.72) ($0.32) ($0.64) ($8.77) ($3.64) ($1.51) ($0.30) $0.15
Adjusted Weighted Average Basic Shares Outstanding
21.93M 22.91M 288.69M 293.89M 322.37M 346.67M 365.55M 390.04M 424.73M
Adjusted Diluted Earnings per Share
($2.18) ($10.72) ($0.32) ($0.64) ($8.77) ($3.64) ($1.51) ($0.30) $0.14
Adjusted Weighted Average Diluted Shares Outstanding
21.93M 22.91M 288.69M 293.89M 322.37M 346.67M 365.55M 390.04M 436.22M
Adjusted Basic & Diluted Earnings per Share
($2.18) ($10.72) ($0.32) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
21.93M 22.91M 220.95M 300.50M 338.43M 357.01M 376.42M 407.76M 438.87M
Normalized Net Operating Profit after Tax (NOPAT)
-33 -142 -56 -128 -1,387 -604 -284 43 149
Normalized NOPAT Margin
-7.64% -15.48% -3.05% -3.19% -38.71% -21.58% -10.51% 1.73% 6.10%
Pre Tax Income Margin
-10.99% -21.38% -3.75% -4.93% -78.39% -44.93% -20.44% -4.64% 2.58%
Debt Service Ratios
- - - - - - - - -
EBIT to Interest Expense
0.00 -119.18 -42.30 -12.92 -64.36 -12.23 -8.97 -0.10 1.21
NOPAT to Interest Expense
0.00 -83.30 -28.25 -8.88 -44.51 -8.63 -6.29 -0.19 1.30
EBIT Less CapEx to Interest Expense
0.00 -168.35 -120.55 -29.97 -72.20 -13.08 -8.76 -0.14 1.13
NOPAT Less CapEx to Interest Expense
0.00 -132.48 -106.50 -25.93 -52.35 -9.48 -6.08 -0.23 1.22
Payout Ratios
- - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% -66.62% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Quarterly Metrics And Ratios for Peloton Interactive

This table displays calculated financial ratios and metrics derived from Peloton Interactive's official financial filings.

Metric Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 425,489,090.00 432,991,925.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 425,489,090.00 432,991,925.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 0.06 0.14
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-6.19% -4.17% 0.25% -1.60% -9.37% -13.06% -5.72% -6.01% -2.58% 1.11% 0.15%
EBITDA Growth
47.18% 46.74% 82.29% 151.28% 73.72% 101.19% 306.31% 4.25% 102.81% 4,478.57% 39.01%
EBIT Growth
44.06% 42.18% 71.81% 119.46% 63.81% 85.03% 172.45% 36.76% 74.14% 317.12% 79.34%
NOPAT Growth
43.53% 45.04% 71.92% 109.45% 75.47% 77.84% 163.44% 349.37% 68.85% 328.04% 193.18%
Net Income Growth
41.89% 39.36% 87.43% 99.44% 52.80% 71.49% 171.38% 1,644.44% 57.83% 155.35% 184.33%
EPS Growth
44.90% 43.04% 88.06% 100.00% 55.56% 73.33% 175.00% 0.00% 62.50% 150.00% 133.33%
Operating Cash Flow Growth
64.75% 128.36% 159.03% 115.78% 441.99% 733.62% 258.10% 475.20% -32.61% 57.91% -22.20%
Free Cash Flow Firm Growth
-51.33% -67.86% 51.55% -17.94% -4.72% -31.12% 6.42% 2.85% -31.03% 12.47% -34.08%
Invested Capital Growth
-46.34% -55.27% -50.94% -47.75% -61.79% -69.49% -83.90% -83.77% -104.51% -173.45% -203.29%
Revenue Q/Q Growth
24.87% -3.48% -10.31% -8.96% 15.00% -7.40% -2.74% -9.24% 19.19% -3.90% -3.66%
EBITDA Q/Q Growth
-41.04% 20.90% 71.71% 262.46% -172.27% 103.58% 4,807.14% -17.90% -98.05% 5,727.27% 48.99%
EBIT Q/Q Growth
-26.90% 16.40% 57.65% 143.31% -336.03% 65.42% 304.96% -18.24% -144.62% 390.36% 69.29%
NOPAT Q/Q Growth
-41.42% 21.86% 56.63% 119.72% -467.20% 29.41% 224.13% 39.67% -125.46% 616.68% 59.59%
Net Income Q/Q Growth
-22.35% 14.16% 81.83% 97.04% -10,122.22% 48.15% 145.49% -35.94% -379.14% 168.04% 133.71%
EPS Q/Q Growth
-22.73% 16.67% 82.22% 100.00% 0.00% 50.00% 150.00% -50.00% -400.00% 166.67% 133.33%
Operating Cash Flow Q/Q Growth
60.61% 137.18% 181.90% -61.77% 753.60% -9.37% 21.10% -38.60% 0.00% 112.38% -40.34%
Free Cash Flow Firm Q/Q Growth
-23.90% 6.21% -9.44% 12.10% -11.63% -23.21% 39.91% 8.34% -40.74% 25.21% -18.00%
Invested Capital Q/Q Growth
-20.36% -32.35% -7.45% 4.80% -41.76% -45.98% -51.18% 5.70% -116.18% -779.49% 31.34%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
40.26% 43.15% 48.47% 51.84% 47.25% 50.98% 54.05% 51.51% 50.46% 51.88% 56.66%
EBITDA Margin
-20.01% -16.40% -5.17% 9.23% -5.80% 0.22% 11.32% 10.24% 0.17% 10.16% 15.71%
Operating Margin
-25.16% -20.37% -9.85% 2.13% -6.81% -5.19% 4.88% 7.50% -2.18% 8.32% 13.36%
EBIT Margin
-23.86% -20.66% -9.76% 4.64% -9.53% -3.56% 7.50% 6.75% -2.53% 7.64% 13.43%
Profit (Net Income) Margin
-26.21% -23.31% -4.72% -0.15% -13.65% -7.64% 3.58% 2.52% -5.91% 4.18% 10.15%
Tax Burden Percent
99.14% 100.36% 100.33% 0.00% 100.88% 101.71% 96.44% 95.21% 99.49% 98.14% 101.82%
Interest Burden Percent
110.82% 112.41% 48.25% 0.00% 142.06% 211.26% 49.45% 39.25% 234.94% 55.81% 74.26%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 4.89% 4.79% 0.00% 1.49% -1.65%
Return on Invested Capital (ROIC)
-74.22% -77.72% -43.26% 9.29% -39.97% -45.99% 70.26% 101.59% -45.04% 1,616.47% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
-81.47% -85.32% -41.59% 8.16% -47.35% -49.37% 69.24% 97.26% -50.86% 1,609.79% 0.00%
Return on Net Nonoperating Assets (RNNOA)
306.64% 203.12% 85.56% -16.46% 77.07% 67.60% -93.65% -137.83% 61.05% -1,664.24% 0.00%
Return on Equity (ROE)
232.42% 125.40% 42.30% -7.17% 37.10% 21.61% -23.39% -36.23% 16.01% -47.77% -22.84%
Cash Return on Invested Capital (CROIC)
-27.34% -21.36% -17.68% 0.55% 35.02% 61.21% 129.13% 141.13% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
-22.19% -20.56% -10.64% 5.17% -10.67% -4.02% 8.66% 7.67% -2.88% 9.15% 15.71%
Return on Assets (ROA)
-24.38% -23.19% -5.15% -0.17% -15.30% -8.64% 4.13% 2.86% -6.74% 5.01% 11.88%
Return on Common Equity (ROCE)
232.42% 125.42% 42.31% -7.17% 37.10% 21.61% -23.39% -36.24% 16.01% -47.77% -22.83%
Return on Equity Simple (ROE_SIMPLE)
174.64% 129.30% 0.00% 81.93% 58.45% 34.81% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-131 -102 -44 8.75 -32 -23 28 39 -10 52 83
NOPAT Margin
-17.61% -14.26% -6.89% 1.49% -4.77% -3.63% 4.64% 7.14% -1.52% 8.20% 13.58%
Net Nonoperating Expense Percent (NNEP)
7.25% 7.61% -1.67% 1.12% 7.38% 3.38% 1.02% 4.34% 5.82% 6.68% 7.55%
Return On Investment Capital (ROIC_SIMPLE)
-11.01% - - - -3.21% -2.25% 2.59% 3.41% -0.85% 4.89% 7.12%
Cost of Revenue to Revenue
59.74% 56.85% 51.53% 48.16% 52.77% 49.04% 45.92% 48.49% 49.54% 48.14% 43.32%
SG&A Expenses to Revenue
21.62% 21.32% 28.91% 20.39% 19.48% 24.26% 20.61% 18.30% 15.67% 17.50% 19.12%
R&D to Revenue
10.75% 10.70% 10.78% 9.98% 8.95% 9.55% 9.19% 11.27% 9.90% 9.32% 9.36%
Operating Expenses to Revenue
65.43% 63.51% 58.35% 49.69% 54.06% 56.19% 49.17% 44.01% 52.66% 43.56% 43.29%
Earnings before Interest and Taxes (EBIT)
-177 -148 -63 27 -64 -22 46 37 -17 48 82
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-149 -118 -33 54 -39 1.40 69 56 1.10 64 96
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.80 0.58 0.46 0.65 1.27 0.98 1.11 1.49 1.06 0.75 1.05
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 78.68 40.49
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.27% 2.47%
Enterprise Value to Invested Capital (EV/IC)
6.95 8.06 7.26 8.55 23.07 32.65 70.73 84.34 0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
1.15 0.91 0.76 0.94 1.52 1.21 1.30 1.66 1.19 0.82 1.08
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 37.90 46.51 22.67 10.50 12.21
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 65.89 17.48 17.63
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 170.77 19.91 16.47
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 99.18 24.40 12.27 9.69 10.36 8.09 4.83 6.84
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 1,075.82 36.43 24.94 15.19 16.69 14.64 7.62 10.45
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
-3.38 -2.86 -2.89 -3.12 -3.02 -3.05 -3.62 -4.32 -4.59 -5.37 -9.30
Long-Term Debt to Equity
-3.37 -2.85 -2.87 -3.10 -3.00 -2.63 -3.12 -3.72 -3.95 -5.33 -9.23
Financial Leverage
-3.76 -2.38 -2.06 -2.02 -1.63 -1.37 -1.35 -1.42 -1.20 -1.03 -1.00
Leverage Ratio
-12.52 -7.56 -6.08 -5.67 -4.70 -4.14 -4.62 -5.23 -5.19 -5.57 -7.55
Compound Leverage Factor
-13.88 -8.50 -2.94 0.00 -6.67 -8.74 -2.28 -2.05 -12.19 -3.11 -5.61
Debt to Total Capital
141.95% 153.64% 152.92% 147.12% 149.62% 148.75% 138.13% 130.13% 127.88% 122.87% 112.05%
Short-Term Debt to Total Capital
0.63% 0.68% 1.02% 0.98% 1.00% 20.66% 19.21% 18.12% 17.82% 0.95% 0.86%
Long-Term Debt to Total Capital
141.32% 152.96% 151.90% 146.14% 148.62% 128.09% 118.92% 112.01% 110.05% 121.93% 111.19%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
-41.95% -53.64% -52.93% -47.13% -49.62% -48.75% -38.12% -30.14% -27.88% -22.87% -12.05%
Debt to EBITDA
-2.55 -3.02 -3.70 -6.10 -11.02 -88.70 17.61 17.15 11.75 6.83 5.98
Net Debt to EBITDA
-1.43 -1.60 -1.98 -3.16 -4.93 -34.60 5.40 4.52 2.50 0.91 0.43
Long-Term Debt to EBITDA
-2.54 -3.01 -3.68 -6.06 -10.95 -76.38 15.16 14.76 10.11 6.78 5.94
Debt to NOPAT
-2.98 -3.49 -4.05 -5.58 -8.81 -16.58 -59.16 -289.32 88.47 12.95 8.07
Net Debt to NOPAT
-1.68 -1.85 -2.17 -2.89 -3.94 -6.47 -18.13 -76.27 18.84 1.72 0.57
Long-Term Debt to NOPAT
-2.96 -3.48 -4.02 -5.54 -8.76 -14.27 -50.93 -249.03 76.14 12.85 8.01
Altman Z-Score
-1.27 -1.60 -1.78 -1.51 -1.41 -1.74 -1.44 -1.15 -1.49 -1.60 -1.19
Noncontrolling Interest Sharing Ratio
0.00% -0.01% -0.02% -0.01% 0.00% 0.00% 0.00% -0.02% 0.00% 0.00% 0.02%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.92 1.91 1.85 2.01 2.06 1.65 1.79 1.90 1.98 2.49 2.84
Quick Ratio
1.11 1.20 1.17 1.29 1.46 1.24 1.42 1.48 1.62 2.09 2.46
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
260 276 250 280 247 190 266 288 171 214 175
Operating Cash Flow to CapEx
-528.81% 386.67% 488.06% 0.00% 15,242.86% 4,604.76% 2,491.49% 1,597.78% 7,988.89% 6,940.91% 3,960.87%
Free Cash Flow to Firm to Interest Expense
9.38 9.96 0.00 7.91 7.15 5.83 8.33 8.92 5.42 7.12 5.84
Operating Cash Flow to Interest Expense
-1.13 0.42 0.00 0.35 3.08 2.97 3.67 2.23 2.28 5.09 3.04
Operating Cash Flow Less CapEx to Interest Expense
-1.34 0.31 0.00 0.42 3.06 2.90 3.52 2.09 2.25 5.02 2.96
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.93 1.00 1.09 1.11 1.12 1.13 1.16 1.14 1.14 1.20 1.17
Accounts Receivable Turnover
20.52 25.70 26.90 26.70 22.05 25.88 24.32 28.52 25.48 28.40 26.63
Inventory Turnover
2.75 3.27 3.51 3.46 4.02 4.49 4.57 4.23 4.98 6.03 6.80
Fixed Asset Turnover
6.18 6.26 6.76 7.17 7.56 7.88 8.40 8.93 10.03 11.28 12.12
Accounts Payable Turnover
3.03 3.24 3.28 3.31 3.05 3.00 3.04 3.11 3.18 3.23 3.39
Days Sales Outstanding (DSO)
17.79 14.20 13.57 13.67 16.56 14.10 15.01 12.80 14.33 12.85 13.71
Days Inventory Outstanding (DIO)
132.76 111.56 104.11 105.55 90.75 81.26 79.91 86.31 73.29 60.48 53.68
Days Payable Outstanding (DPO)
120.44 112.66 111.25 110.20 119.73 121.70 120.17 117.43 114.76 112.95 107.66
Cash Conversion Cycle (CCC)
30.11 13.10 6.44 9.02 -12.42 -26.35 -25.26 -18.32 -27.14 -39.61 -40.27
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
453 306 283 297 173 93 46 48 -7.80 -69 -47
Invested Capital Turnover
4.21 5.45 6.27 6.22 8.38 12.65 15.15 14.23 29.54 197.19 -3,261.33
Increase / (Decrease) in Invested Capital
-391 -378 -294 -271 -280 -213 -238 -249 -181 -162 -93
Enterprise Value (EV)
3,147 2,469 2,056 2,539 3,989 3,049 3,226 4,065 2,893 1,998 2,651
Market Capitalization
2,195 1,572 1,253 1,762 3,319 2,465 2,766 3,670 2,574 1,825 2,559
Book Value per Share
($1.39) ($1.61) ($1.40) ($1.28) ($1.30) ($1.26) ($1.04) ($0.85) ($0.78) ($0.57) ($0.32)
Tangible Book Value per Share
($1.56) ($1.77) ($1.55) ($1.42) ($1.44) ($1.39) ($1.16) ($0.97) ($0.89) ($0.67) ($0.45)
Total Capital
1,190 1,101 981 1,019 1,002 1,008 1,085 1,152 1,172 1,058 1,159
Total Debt
1,689 1,691 1,500 1,500 1,499 1,499 1,499 1,499 1,499 1,299 1,299
Total Long-Term Debt
1,682 1,684 1,490 1,490 1,489 1,291 1,291 1,290 1,290 1,289 1,289
Net Debt
952 897 803 777 670 585 460 395 319 173 93
Capital Expenditures (CapEx)
5.90 3.00 6.70 -2.40 0.70 2.10 4.70 4.50 0.90 2.20 2.30
Debt-free, Cash-free Net Working Capital (DFCFNWC)
3.00 -112 -107 -67 -146 -178 -197 -178 -199 -256 -232
Debt-free Net Working Capital (DFNWC)
741 683 591 655 683 737 842 926 980 871 974
Net Working Capital (NWC)
733 676 581 645 673 529 634 717 771 861 964
Net Nonoperating Expense (NNE)
64 65 -14 9.65 60 25 6.45 25 29 25 21
Net Nonoperating Obligations (NNO)
952 897 802 777 670 585 459 395 319 173 93
Total Depreciation and Amortization (D&A)
29 31 30 27 25 24 23 19 18 16 14
Debt-free, Cash-free Net Working Capital to Revenue
0.11% -4.13% -3.95% -2.50% -5.58% -7.02% -7.92% -7.24% -8.17% -10.46% -9.49%
Debt-free Net Working Capital to Revenue
27.13% 25.31% 21.88% 24.34% 26.05% 29.15% 33.81% 37.70% 40.21% 35.61% 39.84%
Net Working Capital to Revenue
26.86% 25.03% 21.51% 23.97% 25.67% 20.91% 25.44% 29.20% 31.64% 35.20% 39.43%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.54) ($0.45) ($0.08) $0.00 ($0.24) ($0.12) $0.06 $0.03 ($0.09) $0.06 $0.15
Adjusted Weighted Average Basic Shares Outstanding
362.33M 367.93M 365.55M 378.78M 385.59M 394.01M 390.04M 413.11M 421.31M 428.91M 424.73M
Adjusted Diluted Earnings per Share
($0.54) ($0.45) ($0.08) $0.00 ($0.24) ($0.12) $0.06 $0.03 ($0.09) $0.06 $0.14
Adjusted Weighted Average Diluted Shares Outstanding
362.33M 367.93M 365.55M 378.78M 385.59M 394.01M 390.04M 430.00M 421.31M 512.26M 436.22M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
366.87M 370.81M 376.42M 381.46M 389.96M 398.56M 407.76M 417.81M 425.49M 432.99M 438.87M
Normalized Net Operating Profit after Tax (NOPAT)
-119 -63 -39 14 -18 0.49 63 51 7.98 59 61
Normalized NOPAT Margin
-16.01% -8.74% -6.02% 2.42% -2.69% 0.08% 10.44% 9.33% 1.22% 9.37% 10.11%
Pre Tax Income Margin
-26.44% -23.23% -4.71% 0.00% -13.53% -7.52% 3.71% 2.65% -5.94% 4.26% 9.97%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-6.40 -5.35 0.00 0.77 -1.86 -0.68 1.43 1.15 -0.53 1.61 2.72
NOPAT to Interest Expense
-4.73 -3.69 0.00 0.25 -0.93 -0.70 0.88 1.22 -0.32 1.72 2.75
EBIT Less CapEx to Interest Expense
-6.62 -5.46 0.00 0.84 -1.88 -0.75 1.28 1.01 -0.56 1.53 2.64
NOPAT Less CapEx to Interest Expense
-4.94 -3.80 0.00 0.32 -0.95 -0.76 0.74 1.08 -0.35 1.65 2.67
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Peloton’s financial statements show a substantial recovery from the severe losses reported in fiscal 2023 and early fiscal 2024. The company has moved from large operating and net losses to positive earnings in three of the last four reported quarters, although revenue remains below its 2023 peak and the balance sheet remains highly leveraged.

  • Profitability has improved sharply. Q4 fiscal 2026 net income reached $61.7 million, compared with a $38.8 million loss in Q2 and a $47.7 million loss in Q3 fiscal 2025. Operating income also increased to $81.2 million from $52.5 million in the prior quarter.
  • Gross margin expanded in the latest quarter. Q4 revenue was $607.8 million and gross profit was $344.4 million, implying a gross margin of approximately 56.7%. That compares with about 51.9% in Q3 fiscal 2026 and 50.5% in Q4 fiscal 2025, indicating better cost control or a more favorable revenue mix.
  • Operating expenses are becoming more manageable. Total operating expenses declined to $263.1 million in Q4 fiscal 2026 from $274.8 million in Q3 and $345.7 million in Q2. Marketing expense fell to $83.4 million from $152.1 million in Q2, while restructuring and impairment charges were relatively small in the latest quarter.
  • Operating cash flow has remained positive. Peloton generated $90.9 million of cash from continuing operating activities in Q4 fiscal 2026 and $152.8 million in Q3. Operating cash flow was also positive in each of the four fiscal 2026 quarters, despite the net loss in Q2.
  • Liquidity has improved compared with the prior two years. Cash and equivalents increased from $722.3 million at the end of Q1 fiscal 2025 to $1.126 billion at March 31, 2026. The company also reported a $75.6 million increase in cash during Q4 fiscal 2026, helped by operating cash generation.
  • Inventory has been reduced substantially. Net inventory declined from $993.2 million in Q1 fiscal 2023 to $175.8 million in Q3 fiscal 2026. This reduction lowers the risk of excess product and releases capital that had been tied up in inventory.
  • Revenue remains volatile and below historical highs. Quarterly revenue improved from $550.8 million in Q1 fiscal 2026 to $656.5 million in Q2, before falling to $630.9 million and $607.8 million in Q3 and Q4. Revenue is still well below the $792.7 million reported in Q2 fiscal 2023 and the $964.3 million reported in Q3 fiscal 2022.
  • Recent cash generation includes significant noncash and working-capital effects. Q3 fiscal 2026 operating cash flow benefited from $112.5 million of noncash adjustments, while Q4 benefited from a $38.9 million change in operating assets and liabilities. Investors should confirm that future cash generation continues to track reported earnings without relying heavily on one-time adjustments.
  • Peloton continues to carry substantial debt and interest costs. As of March 31, 2026, short- and long-term debt totaled approximately $1.299 billion. Q4 fiscal 2026 interest expense was $30 million, and cash interest paid was $32.4 million, which remains a meaningful claim on operating cash flow.
  • Shareholders’ equity remains negative. Total equity was negative $241.9 million at March 31, 2026, although this was an improvement from negative $497.2 million at December 31, 2024. Retained earnings remained deeply negative at approximately $5.601 billion, reflecting the cumulative impact of prior losses.

Overall, the trend is increasingly constructive: Peloton has improved gross margins, reduced expenses, generated positive operating cash flow and returned to quarterly profitability. However, the investment case still depends on sustaining these improvements while stabilizing revenue, reducing interest costs and rebuilding its negative equity position. The latest earnings improvement is encouraging, but the company’s debt burden and history of large restructuring and impairment charges remain important risks for investors.

08/18/26 08:34 PM ETAI Generated. May Contain Errors.

Peloton Interactive Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Peloton Interactive's fiscal year ends in June. Their fiscal year 2026 ended on June 30, 2026.

Peloton Interactive's net income appears to be on an upward trend, with a most recent value of $63.20 million in 2026, falling from -$47.90 million in 2018. The previous period was -$118.90 million in 2025. See Peloton Interactive's forecast for analyst expectations on what's next for the company.

Peloton Interactive's total operating income in 2026 was $160.70 million, based on the following breakdown:
  • Total Gross Profit: $1.29 billion
  • Total Operating Expenses: $1.13 billion

Over the last 8 years, Peloton Interactive's total revenue changed from $435 million in 2018 to $2.45 billion in 2026, a change of 462.3%.

Peloton Interactive's total liabilities were at $2.20 billion at the end of 2026, a 13.5% decrease from 2025, and a 375.2% increase since 2019.

In the past 7 years, Peloton Interactive's cash and equivalents has ranged from $162.10 million in 2019 to $1.25 billion in 2022, and is currently $1.21 billion as of their latest financial filing in 2026.

Over the last 8 years, Peloton Interactive's book value per share changed from 0.00 in 2018 to -0.32 in 2026, a change of -32.3%.



Financial statements for NASDAQ:PTON last updated on 8/7/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners