Sonos (SONO) Financials

$10.07 -0.30 (-2.89%)

Closing price 06/17/2025 04:00 PM Eastern

Extended Trading

$10.07 0.00 (0.00%)

As of 07:46 AM Eastern

Annual Income Statements for Sonos

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

Metric	2016	2017	2018	2019	2020	2021	2022	2023	2024
Period end date	10/1/2016	9/30/2017	9/29/2018	9/28/2019	10/3/2020	10/2/2021	10/1/2022	9/30/2023	9/28/2024
Net Income / (Loss) Attributable to Common Shareholders	-38	-14	-16	-4.77	0.00	0.00	67	-10	-38
Consolidated Net Income / (Loss)	-38	-14	-16	-4.77	-20	159	67	-10	-38
Net Income / (Loss) Continuing Operations	-38	-14	-16	-4.77	-20	159	67	-10	-38
Total Pre-Tax Income	-36	-17	-15	-1.08	-20	157	69	4.39	-27
Total Operating Income	-31	-16	-8.88	5.70	-27	155	90	-21	-48
Total Gross Profit	403	456	489	527	572	810	796	716	689
Total Revenue	901	993	1,137	1,261	1,326	1,717	1,752	1,655	1,518
Operating Revenue	901	993	1,137	1,261	1,326	1,717	1,752	1,655	1,518
Total Cost of Revenue	498	536	648	733	754	907	956	939	829
Operating Cost of Revenue	498	536	648	733	754	907	956	939	829
Total Operating Expenses	434	472	498	522	599	655	707	737	737
Selling, General & Admin Expense	69	77	85	103	121	153	170	169	142
Marketing Expense	258	270	271	248	264	272	280	268	291
Research & Development Expense	108	124	142	171	215	230	256	301	305
Total Other Income / (Expense), net	-4.70	-0.90	-5.67	-6.78	7.15	1.96	-21	25	21
Interest Expense	-	4.38	5.24	2.50	1.49	0.59	0.55	0.73	0.44
Interest & Investment Income	-2.49	0.12	0.73	4.35	2.00	0.15	1.66	10	12
Other Income / (Expense), net	-2.21	3.36	-1.16	-8.63	6.64	2.41	-22	15	9.37
Income Tax Expense	2.64	-2.29	1.06	3.69	0.03	-1.67	1.35	15	11
Basic Earnings per Share	($0.71)	($0.25)	($0.24)	($0.05)	($0.18)	$1.30	$0.53	($0.08)	($0.31)
Weighted Average Basic Shares Outstanding	53.87M	56.31M	65.71M	103.78M	109.81M	122.25M	127.69M	127.70M	123.22M
Diluted Earnings per Share	($0.71)	($0.25)	($0.24)	($0.05)	($0.18)	$1.13	$0.49	($0.08)	($0.31)
Weighted Average Diluted Shares Outstanding	53.87M	56.31M	65.71M	103.78M	109.81M	140.31M	137.76M	127.70M	123.22M
Weighted Average Basic & Diluted Shares Outstanding	53.87M	56.31M	65.71M	103.78M	109.81M	127.13M	126.69M	125.15M	121.76M

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

Metric	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025
Period end date	10/1/2022	12/31/2022	4/1/2023	7/1/2023	9/30/2023	12/30/2023	3/30/2024	6/29/2024	9/28/2024	12/28/2024	3/29/2025
Net Income / (Loss) Attributable to Common Shareholders	-64	75	-31	-24	-31	81	-70	3.71	-53	50	-70
Consolidated Net Income / (Loss)	-64	75	-31	-24	-31	81	-70	3.71	-53	50	-70
Net Income / (Loss) Continuing Operations	-64	75	-31	-24	-31	81	-70	3.71	-53	50	-70
Total Pre-Tax Income	-68	112	-57	-18	-33	93	-70	13	-62	44	-59
Total Operating Income	-60	86	-57	-21	-28	80	-71	13	-69	48	-61
Total Gross Profit	124	285	132	172	128	283	112	192	103	241	114
Total Revenue	316	673	304	373	305	613	253	397	255	551	260
Operating Revenue	316	673	304	373	305	613	253	397	255	551	260
Total Cost of Revenue	192	388	173	202	177	330	141	206	152	309	146
Operating Cost of Revenue	192	388	173	202	177	330	141	206	152	309	146
Total Operating Expenses	184	199	189	193	156	203	183	179	172	193	175
Selling, General & Admin Expense	44	43	44	49	32	40	41	33	28	26	33
Marketing Expense	73	79	64	67	59	84	62	72	73	87	64
Research & Development Expense	67	77	81	78	66	79	80	74	71	81	77
Total Other Income / (Expense), net	-7.46	25	0.20	3.54	-4.18	13	0.51	0.06	7.08	-4.28	2.06
Interest Expense	0.17	0.16	0.15	0.27	0.15	0.11	0.12	0.11	0.11	0.11	0.11
Interest & Investment Income	1.07	1.97	3.18	2.39	2.66	3.08	3.93	2.63	2.33	1.86	1.97
Other Income / (Expense), net	-8.36	24	-2.83	1.42	-6.70	10	-3.30	-2.46	4.86	-6.03	0.19
Income Tax Expense	-3.46	37	-26	5.85	-1.31	12	-0.74	8.94	-9.19	-6.42	11
Basic Earnings per Share	($0.51)	$0.59	($0.24)	($0.18)	($0.25)	$0.65	($0.56)	$0.03	($0.43)	$0.41	($0.58)
Weighted Average Basic Shares Outstanding	127.69M	127.21M	127.95M	128.31M	127.70M	125.18M	123.75M	122.55M	123.22M	122.07M	119.92M
Diluted Earnings per Share	($0.44)	$0.57	($0.24)	($0.18)	($0.23)	$0.64	($0.56)	$0.03	($0.42)	$0.40	($0.58)
Weighted Average Diluted Shares Outstanding	137.76M	131.50M	127.95M	128.31M	127.70M	126.74M	123.75M	127.25M	123.22M	124.73M	119.92M
Weighted Average Basic & Diluted Shares Outstanding	126.69M	127.35M	128.32M	128.26M	125.15M	123.84M	122.90M	121.01M	121.76M	119.08M	120.09M

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

Metric	2016	2017	2018	2019	2020	2021	2022	2023	2024
Period end date	10/1/2016	9/30/2017	9/29/2018	9/28/2019	10/3/2020	10/2/2021	10/1/2022	9/30/2023	9/28/2024
Net Change in Cash & Equivalents	-1.44	56	90	118	68	233	-365	-55	-50
Net Cash From Operating Activities	43	64	31	121	162	253	-28	100	190
Net Cash From Continuing Operating Activities	43	64	31	121	162	253	-28	100	190
Net Income / (Loss) Continuing Operations	-38	-14	-16	-4.77	-20	159	67	-10	-38
Consolidated Net Income / (Loss)	-38	-14	-16	-4.77	-20	159	67	-10	-38
Depreciation Expense	34	35	39	36	36	34	39	49	52
Non-Cash Adjustments To Reconcile Net Income	27	33	40	51	68	64	93	96	88
Changes in Operating Assets and Liabilities, net	20	10	-33	38	78	-3.06	-227	-34	88
Net Cash From Investing Activities	-53	-34	-36	-23	-69	-46	-173	-50	-105
Net Cash From Continuing Investing Activities	-53	-34	-36	-23	-69	-46	-173	-50	-105
Purchase of Property, Plant & Equipment	-53	-34	-36	-23	-33	-46	-46	-50	-55
Acquisitions	-	-	0.00	0.00	-36	0.00	-126	0.00	0.00
Purchase of Investments	-	-	-	-	-	-	0.00	0.00	-90
Sale and/or Maturity of Investments	-	-	-	-	-	-	0.00	0.00	41
Net Cash From Financing Activities	7.97	24	94	22	-27	25	-150	-109	-137
Net Cash From Continuing Financing Activities	7.97	24	94	22	-27	25	-150	-109	-137
Repayment of Debt	-85	0.00	-70	-6.67	-8.33	-25	-0.93	0.00	0.00
Repurchase of Common Equity	-0.15	-10	-4.86	-3.01	-61	-98	-150	-100	-129
Other Financing Activities, net	3.67	8.91	9.35	32	42	148	0.79	-8.53	-8.29
Effect of Exchange Rate Changes	-0.18	1.33	1.14	-1.61	2.90	0.15	-14	3.85	2.15
Cash Interest Paid	2.33	4.11	3.75	2.52	1.65	0.50	0.34	1.33	0.26
Cash Income Taxes Paid	0.23	0.46	1.43	3.57	0.78	4.11	9.31	9.52	21

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

Metric	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025
Period end date	10/1/2022	12/31/2022	4/1/2023	7/1/2023	9/30/2023	12/30/2023	3/30/2024	6/29/2024	9/28/2024	12/28/2024	3/29/2025
Net Change in Cash & Equivalents	-165	157	-137	-27	-48	247	-221	-19	-57	110	-107
Net Cash From Operating Activities	-104	182	-113	8.89	22	275	-111	63	-38	156	-60
Net Cash From Continuing Operating Activities	-104	182	-113	8.89	22	275	-111	63	-38	156	-60
Net Income / (Loss) Continuing Operations	-64	75	-31	-24	-31	81	-70	3.71	-53	50	-70
Consolidated Net Income / (Loss)	-64	75	-31	-24	-31	81	-70	3.71	-53	50	-70
Depreciation Expense	11	11	12	12	14	12	11	12	17	18	15
Non-Cash Adjustments To Reconcile Net Income	31	7.70	34	25	29	18	27	19	24	29	21
Changes in Operating Assets and Liabilities, net	-81	88	-128	-4.69	11	165	-80	28	-25	60	-26
Net Cash From Investing Activities	-21	-15	-8.71	-17	-10	-6.08	-55	-27	-17	-9.33	-7.83
Net Cash From Continuing Investing Activities	-21	-15	-8.71	-17	-10	-6.08	-55	-27	-17	-9.33	-7.83
Purchase of Property, Plant & Equipment	-21	-15	-8.71	-17	-10	-6.08	-10	-23	-16	-13	-5.56
Purchase of Investments	-	-	-	-	-	0.00	-	-23	-22	-10	-16
Sale and/or Maturity of Investments	-	-	-	-	-	0.00	-	-	21	14	14
Net Cash From Financing Activities	-36	-15	-15	-18	-60	-24	-54	-56	-4.13	-34	-40
Net Cash From Continuing Financing Activities	-36	-15	-15	-18	-60	-24	-54	-56	-4.13	-34	-40
Repurchase of Common Equity	-33	-15	-15	-15	-55	-23	-53	-52	-0.28	-27	-33
Other Financing Activities, net	-3.06	-0.27	-0.34	-3.26	-4.66	-0.21	-1.13	-3.11	-3.85	-6.63	-6.96
Effect of Exchange Rate Changes	-3.60	4.40	0.37	-0.53	-0.39	1.48	-0.77	-0.12	1.57	-2.82	1.09
Cash Interest Paid	0.12	0.11	0.22	0.45	0.55	0.06	0.08	0.06	0.06	0.06	0.06
Cash Income Taxes Paid	0.44	1.90	4.50	-1.18	4.31	3.68	8.56	4.89	4.07	0.66	16

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

Metric	2017	2018	2019	2020	2021	2022	2023	2024
Period end date	9/30/2017	9/29/2018	9/28/2019	10/3/2020	10/2/2021	10/1/2022	9/30/2023	9/28/2024
Total Assets	400	587	762	816	1,139	1,188	1,002	916
Total Current Assets	301	498	679	660	958	867	660	551
Cash & Equivalents	131	221	339	407	640	275	220	170
Short-Term Investments	-	-	-	-	-	-	0.00	51
Accounts Receivable	47	73	103	55	101	101	68	45
Inventories, net	114	193	220	181	185	454	347	232
Prepaid Expenses	-	-	-	-	32	37	25	54
Plant, Property, & Equipment, net	95	85	78	61	71	86	87	102
Total Noncurrent Assets	3.42	4.53	4.36	95	110	235	256	263
Goodwill	-	-	1.01	16	16	77	80	83
Intangible Assets	-	-	0.01	26	4.35	26	20	14
Noncurrent Deferred & Refundable Income Taxes	1.11	0.94	1.15	1.80	10	1.51	1.66	10
Other Noncurrent Operating Assets	2.31	3.59	2.19	51	80	130	153	156
Total Liabilities & Shareholders' Equity	400	587	762	816	1,139	1,188	1,002	916
Total Liabilities	310	379	481	518	570	628	484	488
Total Current Liabilities	223	296	402	393	476	536	354	366
Accounts Payable	114	195	252	250	215	336	188	195
Accrued Expenses	57	39	70	45	108	109	90	88
Current Deferred Revenue	11	12	14	15	36	27	20	22
Current Employee Benefit Liabilities	32	33	41	45	78	24	22	16
Other Current Liabilities	8.50	11	18	31	40	40	34	46
Total Noncurrent Liabilities	86	83	78	125	94	92	129	122
Noncurrent Deferred Revenue	35	39	43	47	54	56	61	61
Noncurrent Deferred & Payable Income Tax Liabilities	-	-	0.00	2.43	2.39	9.64	9.85	0.06
Other Noncurrent Operating Liabilities	12	10	11	57	38	26	59	60
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	0.03	208	281	298	569	561	519	429
Total Preferred & Common Equity	0.03	208	281	298	569	561	519	429
Total Common Equity	0.03	208	281	298	569	561	519	429
Common Stock	200	425	503	549	691	618	607	498
Retained Earnings	-188	-204	-208	-228	-70	-2.51	-13	-51
Treasury Stock	-10	-11	-13	-21	-50	-51	-73	-17
Accumulated Other Comprehensive Income / (Loss)	-2.17	-1.68	-0.06	-1.89	-1.38	-3.60	-3.44	-1.72

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

Metric	Q3 2022	Q1 2023	Q2 2023	Q3 2023	Q1 2024	Q2 2024	Q3 2024	Q1 2025	Q2 2025
Period end date	7/2/2022	12/31/2022	4/1/2023	7/1/2023	12/30/2023	3/30/2024	6/29/2024	12/28/2024	3/29/2025
Total Assets	1,243	1,207	1,059	1,065	1,110	926	961	964	792
Total Current Assets	923	882	737	708	759	583	604	613	453
Cash & Equivalents	440	432	295	268	467	246	227	280	173
Short-Term Investments	-	-	-	-	-	46	50	48	50
Accounts Receivable	125	110	84	115	81	70	132	85	40
Inventories, net	336	306	326	298	173	180	155	141	138
Prepaid Expenses	23	35	31	27	38	42	41	59	51
Plant, Property, & Equipment, net	76	85	87	94	87	88	103	95	86
Total Noncurrent Assets	244	240	235	263	264	254	254	256	253
Goodwill	80	81	82	82	82	81	81	83	83
Intangible Assets	97	25	23	22	92	17	16	84	81
Noncurrent Deferred & Refundable Income Taxes	1.80	1.42	1.53	1.44	1.71	1.64	1.64	9.65	9.20
Other Noncurrent Operating Assets	65	133	129	158	89	154	155	79	80
Total Liabilities & Shareholders' Equity	1,243	1,207	1,059	1,065	1,110	926	961	964	792
Total Liabilities	600	574	446	475	516	432	497	494	409
Total Current Liabilities	505	478	352	345	376	303	367	373	290
Accounts Payable	308	236	184	149	176	121	179	162	118
Accrued Expenses	108	138	76	92	98	72	89	109	74
Current Deferred Revenue	18	20	20	20	21	21	21	21	21
Current Employee Benefit Liabilities	27	26	30	45	28	38	33	29	26
Other Current Liabilities	44	57	42	39	53	50	45	52	51
Total Noncurrent Liabilities	95	96	94	131	140	128	130	122	120
Noncurrent Deferred Revenue	57	62	62	62	65	63	62	61	60
Noncurrent Deferred & Payable Income Tax Liabilities	11	10	12	12	10	9.97	11	0.18	0.31
Other Noncurrent Operating Liabilities	27	23	20	56	64	56	57	61	59
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	643	633	613	590	594	494	464	469	383
Total Preferred & Common Equity	643	633	613	590	594	494	464	469	383
Total Common Equity	643	633	613	590	594	494	464	469	383
Common Stock	650	607	614	610	569	578	538	521	508
Retained Earnings	62	73	42	18	68	-1.55	2.16	-0.70	-71
Treasury Stock	-65	-35	-36	-32	-39	-78	-72	-49	-52
Accumulated Other Comprehensive Income / (Loss)	-3.35	-11	-6.28	-5.48	-4.31	-4.42	-3.74	-2.92	-2.30

This table displays calculated financial ratios and metrics derived from Sonos' official financial filings.

Metric	2016	2017	2018	2019	2020	2021	2022	2023	2024
Period end date	10/1/2016	9/30/2017	9/29/2018	9/28/2019	10/3/2020	10/2/2021	10/1/2022	9/30/2023	9/28/2024
Growth Metrics	-	-	-	-	-	-	-	-	-
Revenue Growth	0.00%	10.12%	14.56%	10.89%	5.20%	29.44%	2.07%	-5.54%	-8.29%
EBITDA Growth	0.00%	1,733.01%	28.79%	14.22%	-52.72%	1,108.02%	-44.51%	-58.64%	-68.78%
EBIT Growth	0.00%	62.98%	18.05%	70.85%	-603.83%	864.16%	-57.03%	-107.50%	-662.22%
NOPAT Growth	0.00%	49.44%	43.14%	164.21%	-577.86%	921.55%	-43.95%	-45.27%	-170.00%
Net Income Growth	0.00%	62.80%	-9.76%	69.46%	-322.05%	888.44%	-57.51%	-115.25%	-271.29%
EPS Growth	0.00%	64.79%	4.00%	79.17%	-260.00%	727.78%	-56.64%	-116.33%	-287.50%
Operating Cash Flow Growth	0.00%	47.73%	-52.20%	294.62%	34.28%	56.33%	-111.16%	455.29%	89.14%
Free Cash Flow Firm Growth	0.00%	0.00%	-236.77%	263.69%	-26.85%	251.24%	-287.89%	113.12%	62.53%
Invested Capital Growth	0.00%	0.00%	3,392.93%	-191.55%	-241.98%	15.94%	502.00%	4.47%	-30.48%
Revenue Q/Q Growth	0.00%	0.00%	0.00%	1.71%	3.57%	1.16%	-2.41%	-0.67%	-3.17%
EBITDA Q/Q Growth	0.00%	0.00%	0.00%	-48.40%	148.86%	-14.77%	-32.84%	491.90%	-65.61%
EBIT Q/Q Growth	0.00%	0.00%	0.00%	-110.92%	70.20%	-17.12%	-44.68%	86.80%	-319.10%
NOPAT Q/Q Growth	0.00%	0.00%	0.00%	-85.33%	59.65%	-12.31%	-36.57%	231.36%	-175.92%
Net Income Q/Q Growth	0.00%	0.00%	0.00%	-120.62%	70.47%	-14.62%	-45.09%	76.16%	-134.14%
EPS Q/Q Growth	0.00%	0.00%	0.00%	-108.33%	72.31%	-23.13%	-39.51%	72.41%	-158.33%
Operating Cash Flow Q/Q Growth	0.00%	0.00%	-9.65%	-4.04%	74.46%	-22.22%	-134.40%	490.59%	-23.99%
Free Cash Flow Firm Q/Q Growth	0.00%	0.00%	0.00%	0.00%	331.55%	-35.67%	-81.23%	122.69%	-67.87%
Invested Capital Q/Q Growth	0.00%	0.00%	0.00%	-141.59%	-111.99%	15.18%	40.71%	-7.30%	10.49%
Profitability Metrics	-	-	-	-	-	-	-	-	-
Gross Margin	44.76%	45.95%	43.03%	41.83%	43.12%	47.18%	45.45%	43.29%	45.41%
EBITDA Margin	0.14%	2.29%	2.58%	2.66%	1.19%	11.14%	6.06%	2.65%	0.90%
Operating Margin	-3.43%	-1.57%	-0.78%	0.45%	-2.05%	9.03%	5.11%	-1.24%	-3.17%
EBIT Margin	-3.67%	-1.23%	-0.88%	-0.23%	-1.55%	9.17%	3.86%	-0.31%	-2.55%
Profit (Net Income) Margin	-4.24%	-1.43%	-1.37%	-0.38%	-1.52%	9.24%	3.85%	-0.62%	-2.51%
Tax Burden Percent	107.43%	86.12%	107.26%	442.94%	100.16%	101.06%	98.04%	-233.82%	140.50%
Interest Burden Percent	107.52%	134.78%	144.94%	36.77%	97.52%	99.72%	101.63%	-86.60%	70.20%
Effective Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	-1.06%	1.96%	333.82%	0.00%
Return on Invested Capital (ROIC)	0.00%	0.00%	-47.46%	349.48%	0.00%	0.00%	81.81%	16.45%	-13.30%
ROIC Less NNEP Spread (ROIC-NNEP)	0.00%	0.00%	-40.56%	353.07%	0.00%	0.00%	86.26%	40.01%	-11.25%
Return on Net Nonoperating Assets (RNNOA)	0.00%	0.00%	37.01%	-351.43%	0.00%	0.00%	-69.88%	-18.35%	5.24%
Return on Equity (ROE)	0.00%	-15.73%	-10.45%	-1.95%	-6.95%	36.59%	11.93%	-1.90%	-8.05%
Cash Return on Invested Capital (CROIC)	0.00%	0.00%	-126.04%	0.00%	0.00%	0.00%	-94.15%	12.08%	22.67%
Operating Return on Assets (OROA)	0.00%	-3.06%	-2.03%	-0.43%	-2.61%	16.10%	5.81%	-0.46%	-4.03%
Return on Assets (ROA)	0.00%	-3.55%	-3.16%	-0.71%	-2.55%	16.23%	5.79%	-0.94%	-3.98%
Return on Common Equity (ROCE)	0.00%	0.00%	-7.29%	-1.95%	-6.95%	36.59%	11.93%	-1.90%	-8.05%
Return on Equity Simple (ROE_SIMPLE)	0.00%	0.00%	-7.49%	-1.70%	-6.75%	27.87%	12.02%	-1.98%	-8.90%
Net Operating Profit after Tax (NOPAT)	-22	-11	-6.21	3.99	-19	157	88	48	-34
NOPAT Margin	-2.40%	-1.10%	-0.55%	0.32%	-1.44%	9.12%	5.01%	2.90%	-2.22%
Net Nonoperating Expense Percent (NNEP)	0.00%	-7.22%	-6.89%	-3.60%	-0.31%	0.39%	-4.46%	-23.56%	-2.05%
Cost of Revenue to Revenue	55.24%	54.05%	56.97%	58.17%	56.88%	52.82%	54.55%	56.71%	54.59%
SG&A Expenses to Revenue	7.60%	7.77%	7.49%	8.16%	9.12%	8.90%	9.73%	10.18%	9.37%
R&D to Revenue	11.95%	12.53%	12.50%	13.58%	16.19%	13.40%	14.61%	18.18%	20.06%
Operating Expenses to Revenue	48.18%	47.52%	43.82%	41.37%	45.18%	38.16%	40.34%	44.53%	48.58%
Earnings before Interest and Taxes (EBIT)	-33	-12	-10	-2.93	-21	157	68	-5.07	-39
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	1.24	23	29	33	16	191	106	44	14
Valuation Ratios	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	0.00	7,716.05	7.70	5.11	5.76	7.13	3.16	3.19	3.43
Price to Tangible Book Value (P/TBV)	0.00	7,716.05	7.70	5.13	6.70	7.39	3.87	3.96	4.44
Price to Revenue (P/Rev)	0.23	0.21	1.41	1.14	1.29	2.36	1.01	1.00	0.97
Price to Earnings (P/E)	0.00	0.00	0.00	0.00	0.00	0.00	26.25	0.00	0.00
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%	3.81%	0.00%	0.00%
Enterprise Value to Invested Capital (EV/IC)	0.00	0.00	52.71	0.00	0.00	0.00	5.23	4.81	6.02
Enterprise Value to Revenue (EV/Rev)	0.00	0.21	1.25	0.90	1.00	1.99	0.85	0.87	0.82
Enterprise Value to EBITDA (EV/EBITDA)	0.00	9.11	48.54	33.77	84.15	17.87	14.08	32.70	91.16
Enterprise Value to EBIT (EV/EBIT)	0.00	0.00	0.00	0.00	0.00	21.71	22.09	0.00	0.00
Enterprise Value to NOPAT (EV/NOPAT)	0.00	0.00	0.00	283.46	0.00	21.82	17.02	29.88	0.00
Enterprise Value to Operating Cash Flow (EV/OCF)	0.00	3.24	46.55	9.37	8.22	13.50	0.00	14.30	6.58
Enterprise Value to Free Cash Flow (EV/FCFF)	0.00	0.00	0.00	20.30	32.69	23.87	0.00	40.70	21.79
Leverage & Solvency	-	-	-	-	-	-	-	-	-
Debt to Equity	0.00	0.44	0.19	0.12	0.08	0.00	0.00	0.00	0.00
Long-Term Debt to Equity	0.00	0.44	0.16	0.09	0.06	0.00	0.00	0.00	0.00
Financial Leverage	0.00	-1.01	-0.91	-1.00	-1.19	-1.18	-0.81	-0.46	-0.47
Leverage Ratio	0.00	4.43	3.31	2.76	2.73	2.26	2.06	2.03	2.03
Compound Leverage Factor	0.00	5.97	4.79	1.01	2.66	2.25	2.09	-1.76	1.42
Debt to Total Capital	0.00%	30.47%	16.03%	10.56%	7.72%	0.00%	0.00%	0.00%	0.00%
Short-Term Debt to Total Capital	0.00%	0.00%	2.69%	2.65%	2.07%	0.00%	0.00%	0.00%	0.00%
Long-Term Debt to Total Capital	0.00%	30.47%	13.34%	7.91%	5.65%	0.00%	0.00%	0.00%	0.00%
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%	69.51%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Common Equity to Total Capital	0.00%	0.02%	83.97%	89.44%	92.28%	100.00%	100.00%	100.00%	100.00%
Debt to EBITDA	0.00	1.74	1.36	0.99	1.57	0.00	0.00	0.00	0.00
Net Debt to EBITDA	0.00	-4.01	-6.19	-9.13	-24.15	0.00	0.00	0.00	0.00
Long-Term Debt to EBITDA	0.00	1.74	1.13	0.74	1.15	0.00	0.00	0.00	0.00
Debt to NOPAT	0.00	-3.62	-6.40	8.32	-1.31	0.00	0.00	0.00	0.00
Net Debt to NOPAT	0.00	8.35	29.19	-76.62	20.06	0.00	0.00	0.00	0.00
Long-Term Debt to NOPAT	0.00	-3.62	-5.33	6.23	-0.96	0.00	0.00	0.00	0.00
Altman Z-Score	0.00	2.36	4.34	3.49	3.53	6.66	3.68	4.04	3.49
Noncontrolling Interest Sharing Ratio	0.00%	99.97%	30.24%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Liquidity Ratios	-	-	-	-	-	-	-	-	-
Current Ratio	0.00	1.35	1.68	1.69	1.68	2.01	1.62	1.86	1.51
Quick Ratio	0.00	0.80	0.99	1.10	1.18	1.56	0.70	0.81	0.73
Cash Flow Metrics	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	0.00	-10	-34	56	41	143	-269	35	57
Operating Cash Flow to CapEx	82.43%	190.62%	85.52%	519.49%	490.35%	556.16%	-61.15%	199.67%	343.74%
Free Cash Flow to Firm to Interest Expense	0.00	-2.31	-6.49	22.29	27.41	241.79	-487.21	48.12	130.00
Operating Cash Flow to Interest Expense	0.00	14.60	5.83	48.27	108.93	427.75	-51.20	136.98	430.63
Operating Cash Flow Less CapEx to Interest Expense	0.00	6.94	-0.99	38.98	86.72	350.84	-134.92	68.38	305.35
Efficiency Ratios	-	-	-	-	-	-	-	-	-
Asset Turnover	0.00	2.48	2.30	1.87	1.68	1.76	1.51	1.51	1.58
Accounts Receivable Turnover	0.00	20.96	18.86	14.33	16.82	22.05	17.35	19.61	27.08
Inventory Turnover	0.00	4.71	4.22	3.55	3.77	4.96	2.99	2.34	2.87
Fixed Asset Turnover	0.00	10.43	12.60	15.42	19.09	25.99	22.25	19.11	16.05
Accounts Payable Turnover	0.00	4.69	4.18	3.28	3.00	3.90	3.47	3.58	4.33
Days Sales Outstanding (DSO)	0.00	17.42	19.35	25.47	21.70	16.55	21.04	18.61	13.48
Days Inventory Outstanding (DIO)	0.00	77.47	86.52	102.75	96.92	73.66	122.07	155.68	127.30
Days Payable Outstanding (DPO)	0.00	77.90	87.25	111.24	121.51	93.66	105.14	101.82	84.25
Cash Conversion Cycle (CCC)	0.00	16.98	18.62	16.98	-2.90	-3.45	37.96	72.47	56.52
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-
Invested Capital	0.00	-0.82	27	-25	-85	-71	286	298	207
Invested Capital Turnover	0.00	-2,420.80	86.85	1,104.53	-24.28	-22.07	16.33	5.67	6.00
Increase / (Decrease) in Invested Capital	0.00	-0.82	28	-52	-60	13	357	13	-91
Enterprise Value (EV)	0.00	207	1,423	1,131	1,332	3,417	1,494	1,436	1,249
Market Capitalization	208	208	1,605	1,436	1,715	4,057	1,769	1,656	1,470
Book Value per Share	$0.00	$0.00	$2.08	$2.64	$2.69	$4.52	$4.40	$4.04	$3.54
Tangible Book Value per Share	$0.00	$0.00	$2.08	$2.63	$2.31	$4.37	$3.59	$3.26	$2.74
Total Capital	0.00	130	248	314	323	569	561	519	429
Total Debt	0.00	40	40	33	25	0.00	0.00	0.00	0.00
Total Long-Term Debt	0.00	40	33	25	18	0.00	0.00	0.00	0.00
Net Debt	0.00	-91	-181	-306	-382	-640	-275	-220	-221
Capital Expenditures (CapEx)	53	34	36	23	33	46	46	50	55
Debt-free, Cash-free Net Working Capital (DFCFNWC)	0.00	-53	-13	-54	-133	-159	57	85	-36
Debt-free Net Working Capital (DFNWC)	0.00	78	208	285	274	481	332	305	185
Net Working Capital (NWC)	0.00	78	201	277	267	481	332	305	185
Net Nonoperating Expense (NNE)	17	3.29	9.39	8.76	1.05	-1.98	20	58	4.51
Net Nonoperating Obligations (NNO)	0.00	-91	-181	-306	-382	-640	-275	-220	-221
Total Depreciation and Amortization (D&A)	34	35	39	36	36	34	39	49	52
Debt-free, Cash-free Net Working Capital to Revenue	0.00%	-5.30%	-1.16%	-4.27%	-10.05%	-9.25%	3.25%	5.15%	-2.39%
Debt-free Net Working Capital to Revenue	0.00%	7.88%	18.29%	22.60%	20.66%	28.04%	18.93%	18.45%	12.18%
Net Working Capital to Revenue	0.00%	7.88%	17.70%	21.94%	20.16%	28.04%	18.93%	18.45%	12.18%
Earnings Adjustments	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$0.00	$0.00	($0.24)	($0.05)	($0.18)	$1.30	$0.53	($0.08)	($0.31)
Adjusted Weighted Average Basic Shares Outstanding	0.00	0.00	100.95M	108.42M	112.85M	122.25M	127.69M	127.70M	123.22M
Adjusted Diluted Earnings per Share	$0.00	$0.00	($0.24)	($0.05)	($0.18)	$1.13	$0.49	($0.08)	($0.31)
Adjusted Weighted Average Diluted Shares Outstanding	0.00	0.00	100.95M	108.42M	112.85M	140.31M	137.76M	127.70M	123.22M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	($0.24)	($0.05)	($0.18)	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	0.00	0.00	65.71M	103.78M	109.81M	127.13M	126.69M	125.15M	121.76M
Normalized Net Operating Profit after Tax (NOPAT)	-22	-11	-6.21	3.99	-19	108	88	-14	-34
Normalized NOPAT Margin	-2.40%	-1.10%	-0.55%	0.32%	-1.44%	6.32%	5.01%	-0.87%	-2.22%
Pre Tax Income Margin	-3.95%	-1.66%	-1.28%	-0.09%	-1.51%	9.14%	3.92%	0.27%	-1.79%
Debt Service Ratios	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	0.00	-2.80	-1.91	-1.17	-13.85	265.83	122.51	-6.92	-87.70
NOPAT to Interest Expense	0.00	-2.49	-1.19	1.60	-12.82	264.55	159.02	65.54	-76.26
EBIT Less CapEx to Interest Expense	0.00	-10.46	-8.73	-10.46	-36.07	188.92	38.79	-75.53	-212.98
NOPAT Less CapEx to Interest Expense	0.00	-10.16	-8.00	-7.70	-35.04	187.64	75.29	-3.06	-201.54
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	-0.38%	-70.45%	-31.15%	-63.18%	-303.48%	61.70%	222.79%	-973.95%	-338.22%

This table displays calculated financial ratios and metrics derived from Sonos' official financial filings.

Metric	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025
Period end date	10/1/2022	12/31/2022	4/1/2023	7/1/2023	9/30/2023	12/30/2023	3/30/2024	6/29/2024	9/28/2024	12/28/2024	3/29/2025
Growth Metrics	-	-	-	-	-	-	-	-	-	-	-
Revenue Growth	-12.03%	1.22%	-23.92%	0.42%	-3.52%	-8.88%	-16.93%	6.37%	-16.31%	-10.12%	2.81%
EBITDA Growth	-907.22%	-13.81%	-378.87%	-226.94%	63.31%	-15.84%	-30.35%	390.48%	-123.62%	-41.41%	27.22%
EBIT Growth	-395.35%	-16.24%	-873.84%	-584.51%	48.77%	-18.12%	-23.65%	151.04%	-83.99%	-53.25%	17.82%
NOPAT Growth	-420.30%	-53.47%	-462.96%	-405.47%	52.78%	19.47%	-24.00%	124.81%	-144.57%	-20.56%	13.72%
Net Income Growth	-632.70%	-39.11%	-457.83%	-3,848.24%	51.24%	7.66%	-127.42%	115.74%	-69.96%	-37.94%	-0.62%
EPS Growth	-266.67%	-34.48%	-500.00%	0.00%	47.73%	12.28%	-133.33%	116.67%	-82.61%	-37.50%	-3.57%
Operating Cash Flow Growth	-1,702.42%	1.31%	-15.79%	232.31%	121.36%	51.08%	1.52%	614.34%	-270.01%	-43.29%	46.36%
Free Cash Flow Firm Growth	-1,749.90%	-484.83%	-157.71%	52.54%	91.82%	165.97%	122.49%	203.03%	229.99%	-71.60%	-99.64%
Invested Capital Growth	502.00%	369.78%	389.75%	58.58%	4.47%	-37.04%	-36.35%	-41.68%	-30.48%	11.18%	-21.29%
Revenue Q/Q Growth	-14.93%	112.65%	-54.78%	22.74%	-18.27%	100.84%	-58.77%	57.18%	-35.70%	115.70%	-52.85%
EBITDA Q/Q Growth	-1,058.94%	310.01%	-139.95%	84.22%	-177.19%	581.68%	-161.88%	135.16%	-313.39%	226.21%	-176.86%
EBIT Q/Q Growth	-2,261.21%	260.58%	-154.66%	66.97%	-76.74%	356.62%	-182.54%	113.63%	-737.10%	165.21%	-245.09%
NOPAT Q/Q Growth	-962.99%	238.18%	-168.95%	62.85%	-33.41%	449.60%	-171.56%	107.43%	-1,415.36%	213.56%	-177.72%
Net Income Q/Q Growth	-10,631.49%	217.36%	-140.77%	23.10%	-32.53%	359.12%	-186.12%	105.32%	-1,531.46%	194.62%	-239.63%
EPS Q/Q Growth	0.00%	229.55%	-142.11%	25.00%	-27.78%	378.26%	-187.50%	105.36%	-1,500.00%	195.24%	-245.00%
Operating Cash Flow Q/Q Growth	-1,447.07%	275.42%	-161.97%	107.87%	149.75%	1,140.82%	-140.39%	157.07%	-159.44%	513.88%	-138.21%
Free Cash Flow Firm Q/Q Growth	-41.45%	45.20%	-34.15%	54.36%	75.62%	541.92%	-54.27%	109.11%	-69.24%	-3.46%	-99.43%
Invested Capital Q/Q Growth	40.71%	-29.35%	57.59%	1.22%	-7.30%	-57.42%	59.32%	-7.25%	10.49%	-31.91%	12.80%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-	-
Gross Margin	39.24%	42.38%	43.27%	46.00%	41.96%	46.12%	44.34%	48.25%	40.34%	43.82%	43.74%
EBITDA Margin	-18.22%	17.99%	-15.89%	-2.04%	-6.93%	16.62%	-24.94%	5.58%	-18.51%	10.83%	-17.66%
Operating Margin	-18.99%	12.83%	-18.81%	-5.69%	-9.30%	13.00%	-28.09%	3.17%	-27.16%	8.73%	-23.57%
EBIT Margin	-21.63%	16.34%	-19.74%	-5.31%	-11.49%	14.68%	-29.39%	2.55%	-25.26%	7.64%	-23.50%
Profit (Net Income) Margin	-20.26%	11.18%	-10.08%	-6.31%	-10.24%	13.21%	-27.59%	0.93%	-20.79%	9.12%	-27.00%
Tax Burden Percent	94.88%	67.32%	53.75%	133.02%	95.98%	87.10%	98.95%	29.32%	85.24%	114.66%	118.55%
Interest Burden Percent	98.68%	101.65%	94.96%	89.33%	92.83%	103.30%	94.87%	124.92%	96.56%	104.16%	96.95%
Effective Tax Rate	0.00%	32.68%	0.00%	0.00%	0.00%	12.90%	0.00%	70.68%	0.00%	-14.66%	0.00%
Return on Invested Capital (ROIC)	-217.09%	239.46%	-114.50%	-25.31%	-36.88%	109.89%	-116.64%	5.72%	-114.12%	108.63%	-133.45%
ROIC Less NNEP Spread (ROIC-NNEP)	-212.28%	236.58%	-116.58%	-22.85%	-32.28%	107.32%	-109.81%	5.71%	-112.06%	109.87%	-122.85%
Return on Net Nonoperating Assets (RNNOA)	171.95%	-213.69%	81.83%	13.12%	14.81%	-78.57%	58.17%	-2.95%	52.22%	-82.15%	72.16%
Return on Equity (ROE)	-45.14%	25.77%	-32.67%	-12.18%	-22.07%	31.32%	-58.47%	2.77%	-61.90%	26.49%	-61.28%
Cash Return on Invested Capital (CROIC)	-94.15%	-128.77%	-140.96%	-59.24%	12.08%	33.90%	33.42%	70.03%	22.67%	-52.14%	-3.23%
Operating Return on Assets (OROA)	-32.58%	22.30%	-28.77%	-7.67%	-17.36%	20.22%	-45.73%	3.95%	-39.97%	10.72%	-40.02%
Return on Assets (ROA)	-30.50%	15.26%	-14.68%	-9.11%	-15.47%	18.19%	-42.92%	1.45%	-32.90%	12.81%	-46.00%
Return on Common Equity (ROCE)	-45.14%	25.77%	-32.67%	-12.18%	-22.07%	31.32%	-58.47%	2.77%	-61.90%	26.49%	-61.28%
Return on Equity Simple (ROE_SIMPLE)	0.00%	3.01%	-3.28%	-7.30%	0.00%	-0.76%	-8.82%	-3.51%	0.00%	-14.68%	-18.10%
Net Operating Profit after Tax (NOPAT)	-42	58	-40	-15	-20	69	-50	3.69	-49	55	-43
NOPAT Margin	-13.29%	8.64%	-13.17%	-3.99%	-6.51%	11.33%	-19.66%	0.93%	-19.01%	10.01%	-16.50%
Net Nonoperating Expense Percent (NNEP)	-4.81%	2.88%	2.09%	-2.45%	-4.60%	2.57%	-6.83%	0.01%	-2.05%	-1.23%	-10.60%
Return On Investment Capital (ROIC_SIMPLE)	-	-	-	-	-	11.68%	-10.06%	-	-	11.75%	-11.19%
Cost of Revenue to Revenue	60.76%	57.62%	56.73%	54.00%	58.04%	53.88%	55.66%	51.75%	59.66%	56.18%	56.26%
SG&A Expenses to Revenue	13.99%	6.41%	14.61%	13.03%	10.58%	6.49%	16.16%	8.36%	11.13%	4.69%	12.78%
R&D to Revenue	21.27%	11.44%	26.56%	20.83%	21.47%	12.93%	31.79%	18.69%	27.71%	14.68%	29.81%
Operating Expenses to Revenue	58.23%	29.55%	62.08%	51.70%	51.26%	33.12%	72.43%	45.08%	67.50%	35.09%	67.31%
Earnings before Interest and Taxes (EBIT)	-68	110	-60	-20	-35	90	-74	10	-65	42	-61
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	-58	121	-48	-7.63	-21	102	-63	22	-47	60	-46
Valuation Ratios	-	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	3.16	3.38	4.08	3.55	3.19	3.70	4.78	3.91	3.43	3.90	3.35
Price to Tangible Book Value (P/TBV)	3.87	4.06	4.92	4.31	3.96	5.23	5.97	4.93	4.44	6.06	5.87
Price to Revenue (P/Rev)	1.01	1.22	1.50	1.26	1.00	1.38	1.53	1.16	0.97	1.26	0.88
Price to Earnings (P/E)	26.25	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
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	3.81%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Enterprise Value to Invested Capital (EV/IC)	5.23	8.47	6.93	5.68	4.81	13.62	10.22	8.19	6.02	10.63	6.65
Enterprise Value to Revenue (EV/Rev)	0.85	0.97	1.32	1.10	0.87	1.08	1.34	0.98	0.82	1.03	0.72
Enterprise Value to EBITDA (EV/EBITDA)	14.08	19.71	104.67	246.39	32.70	70.00	205.76	38.59	91.16	0.00	0.00
Enterprise Value to EBIT (EV/EBIT)	22.09	36.91	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Enterprise Value to NOPAT (EV/NOPAT)	17.02	102.08	0.00	0.00	29.88	0.00	0.00	34.70	0.00	0.00	0.00
Enterprise Value to Operating Cash Flow (EV/OCF)	0.00	0.00	0.00	0.00	14.30	8.94	10.60	6.15	6.58	21.24	8.67
Enterprise Value to Free Cash Flow (EV/FCFF)	0.00	0.00	0.00	0.00	40.70	31.05	23.79	8.61	21.79	0.00	0.00
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-	-
Debt to Equity	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Long-Term Debt to Equity	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Financial Leverage	-0.81	-0.90	-0.70	-0.57	-0.46	-0.73	-0.53	-0.52	-0.47	-0.75	-0.59
Leverage Ratio	2.06	1.96	1.78	1.87	2.03	1.89	1.79	1.92	2.03	1.95	1.96
Compound Leverage Factor	2.03	2.00	1.69	1.67	1.88	1.95	1.70	2.40	1.96	2.03	1.90
Debt 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%
Short-Term Debt 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%
Long-Term Debt 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%
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	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
Debt to EBITDA	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Net Debt to EBITDA	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Long-Term Debt to EBITDA	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Debt to NOPAT	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Net Debt to NOPAT	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Long-Term Debt to NOPAT	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Altman Z-Score	3.31	4.49	5.23	4.58	3.94	4.76	5.05	4.16	3.40	4.17	3.60
Noncontrolling Interest Sharing Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-	-
Current Ratio	1.62	1.85	2.09	2.06	1.86	2.02	1.92	1.65	1.51	1.64	1.56
Quick Ratio	0.70	1.13	1.08	1.11	0.81	1.46	1.19	1.11	0.73	1.11	0.91
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	-399	-219	-293	-134	-33	144	66	138	42	41	0.24
Operating Cash Flow to CapEx	-488.56%	1,240.97%	-1,296.33%	53.27%	217.58%	4,531.86%	-1,092.13%	273.47%	-239.28%	1,191.61%	-1,073.90%
Free Cash Flow to Firm to Interest Expense	-2,373.58	-1,383.11	-1,928.68	-488.31	-218.95	1,373.01	540.37	1,300.51	392.64	372.17	2.16
Operating Cash Flow to Interest Expense	-618.55	1,153.71	-743.17	32.43	148.96	2,622.87	-911.84	598.90	-349.39	1,419.75	-547.39
Operating Cash Flow Less CapEx to Interest Expense	-745.16	1,060.74	-800.50	-28.45	80.50	2,564.99	-995.33	379.90	-495.41	1,300.61	-598.37
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-	-
Asset Turnover	1.51	1.36	1.46	1.44	1.51	1.38	1.56	1.55	1.58	1.40	1.70
Accounts Receivable Turnover	17.35	12.23	17.02	13.91	19.61	16.75	20.06	12.73	27.08	17.59	26.57
Inventory Turnover	2.99	3.90	3.21	3.01	2.34	3.68	3.36	3.77	2.87	5.15	5.12
Fixed Asset Turnover	22.25	22.85	20.88	19.60	19.11	18.57	17.58	15.89	16.05	16.01	16.79
Accounts Payable Turnover	3.47	3.45	4.17	4.18	3.58	4.27	5.57	5.20	4.33	4.77	6.79
Days Sales Outstanding (DSO)	21.04	29.85	21.44	26.23	18.61	21.79	18.19	28.66	13.48	20.76	13.74
Days Inventory Outstanding (DIO)	122.07	93.63	113.69	121.28	155.68	99.20	108.67	96.88	127.30	70.91	71.34
Days Payable Outstanding (DPO)	105.14	105.75	87.51	87.42	101.82	85.39	65.55	70.19	84.25	76.45	53.72
Cash Conversion Cycle (CCC)	37.96	17.73	47.62	60.09	72.47	35.60	61.31	55.36	56.52	15.22	31.36
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-	-
Invested Capital	286	202	318	322	298	127	202	188	207	141	159
Invested Capital Turnover	16.33	27.72	8.69	6.35	5.67	9.70	5.93	6.15	6.00	10.85	8.09
Increase / (Decrease) in Invested Capital	357	277	253	119	13	-75	-116	-134	-91	14	-43
Enterprise Value (EV)	1,494	1,709	2,204	1,827	1,436	1,731	2,069	1,537	1,249	1,501	1,060
Market Capitalization	1,769	2,141	2,499	2,096	1,656	2,198	2,360	1,814	1,470	1,829	1,284
Book Value per Share	$4.40	$5.00	$4.81	$4.60	$4.04	$4.75	$3.99	$3.78	$3.54	$3.85	$3.22
Tangible Book Value per Share	$3.59	$4.17	$3.99	$3.79	$3.26	$3.36	$3.19	$2.99	$2.74	$2.48	$1.84
Total Capital	561	633	613	590	519	594	494	464	429	469	383
Total Debt	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Long-Term Debt	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Net Debt	-275	-432	-295	-268	-220	-467	-292	-277	-221	-328	-224
Capital Expenditures (CapEx)	21	15	8.71	17	10	6.08	10	23	16	13	5.56
Debt-free, Cash-free Net Working Capital (DFCFNWC)	57	-27	90	95	85	-84	-12	-39	-36	-88	-60
Debt-free Net Working Capital (DFNWC)	332	404	385	364	305	383	280	238	185	240	163
Net Working Capital (NWC)	332	404	385	364	305	383	280	238	185	240	163
Net Nonoperating Expense (NNE)	22	-17	-9.41	8.69	11	-12	20	-0.02	4.53	4.91	27
Net Nonoperating Obligations (NNO)	-275	-432	-295	-268	-220	-467	-292	-277	-221	-328	-224
Total Depreciation and Amortization (D&A)	11	11	12	12	14	12	11	12	17	18	15
Debt-free, Cash-free Net Working Capital to Revenue	3.25%	-1.54%	5.39%	5.72%	5.15%	-5.29%	-0.77%	-2.49%	-2.39%	-6.03%	-4.11%
Debt-free Net Working Capital to Revenue	18.93%	22.97%	23.11%	21.82%	18.45%	24.00%	18.11%	15.15%	12.18%	16.48%	11.17%
Net Working Capital to Revenue	18.93%	22.97%	23.11%	21.82%	18.45%	24.00%	18.11%	15.15%	12.18%	16.48%	11.17%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	($0.51)	$0.59	($0.24)	($0.18)	($0.25)	$0.65	($0.56)	$0.03	($0.43)	$0.41	($0.58)
Adjusted Weighted Average Basic Shares Outstanding	127.69M	127.21M	127.95M	128.31M	127.70M	125.18M	123.75M	122.55M	123.22M	122.07M	119.92M
Adjusted Diluted Earnings per Share	($0.44)	$0.57	($0.24)	($0.18)	($0.23)	$0.64	($0.56)	$0.03	($0.42)	$0.40	($0.58)
Adjusted Weighted Average Diluted Shares Outstanding	137.76M	131.50M	127.95M	128.31M	127.70M	126.74M	123.75M	127.25M	123.22M	124.73M	119.92M
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	126.69M	127.35M	128.32M	128.26M	125.15M	123.84M	122.90M	121.01M	121.76M	119.08M	120.09M
Normalized Net Operating Profit after Tax (NOPAT)	-42	58	-40	-15	-20	69	-50	8.81	-49	34	-43
Normalized NOPAT Margin	-13.29%	8.64%	-13.17%	-3.99%	-6.51%	11.33%	-19.66%	2.22%	-19.01%	6.11%	-16.50%
Pre Tax Income Margin	-21.35%	16.61%	-18.75%	-4.75%	-10.67%	15.16%	-27.88%	3.18%	-24.39%	7.95%	-22.78%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	-407.31	695.44	-395.12	-72.40	-235.30	856.85	-608.71	95.52	-597.28	382.40	-559.92
NOPAT to Interest Expense	-250.27	367.72	-263.54	-54.32	-133.25	661.07	-407.15	34.83	-449.62	501.29	-393.18
EBIT Less CapEx to Interest Expense	-533.92	602.47	-452.45	-133.28	-303.76	798.97	-692.20	-123.48	-743.30	263.25	-610.89
NOPAT Less CapEx to Interest Expense	-376.87	274.75	-320.87	-115.20	-201.72	603.19	-490.64	-184.17	-595.64	382.15	-444.15
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	222.79%	908.60%	-722.11%	-273.18%	-973.95%	-2,403.21%	-335.67%	-1,311.16%	-338.22%	-192.72%	-163.61%

Frequently Asked Questions About Sonos' Financials

When does Sonos' financial year end?

According to the most recent income statement we have on file, Sonos' fiscal year ends in September. Their fiscal year 2024 ended on September 28, 2024.

How has Sonos' net income changed over the last 8 years?

Sonos' net income appears to be on an upward trend, with a most recent value of -$38.15 million in 2024, falling from -$38.21 million in 2016. The previous period was -$10.27 million in 2023. See where experts think Sonos is headed by visiting Sonos' forecast page.

What is Sonos' operating income?

Sonos' total operating income in 2024 was -$48.05 million, based on the following breakdown:

Total Gross Profit: $689.37 million
Total Operating Expenses: $737.42 million

How has Sonos' revenue changed over the last 8 years?

Over the last 8 years, Sonos' total revenue changed from $901.28 million in 2016 to $1.52 billion in 2024, a change of 68.4%.

How much debt does Sonos have?

Sonos' total liabilities were at $487.69 million at the end of 2024, a 0.8% increase from 2023, and a 57.5% increase since 2017.

How much cash does Sonos have?

In the past 7 years, Sonos' cash and equivalents has ranged from $130.60 million in 2017 to $640.10 million in 2021, and is currently $169.73 million as of their latest financial filing in 2024.

How has Sonos' book value per share changed over the last 8 years?

Over the last 8 years, Sonos' book value per share changed from 0.00 in 2016 to 3.54 in 2024, a change of 354.2%.

Related Companies

This page (NASDAQ:SONO) was last updated on 6/18/2025 by MarketBeat.com Staff

From Our Partners

Get 30 Days of MarketBeat All Access for Free

Start Your 30-Day Trial

In-depth profiles and analysis for 20,000 public companies.
Real-time analyst ratings, insider transactions, earnings data, and more.
Our daily ratings and market update email newsletter.

Sign In
Create Account

Your Email Address:

Your Password:

Forgot your password?

Your Email Address:

Choose a Password:

By creating a free account, you agree to our terms of service. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.

Sonos (SONO) Financials

Frequently Asked Questions About Sonos' Financials

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools

About MarketBeat

MarketBeat Products

Popular Tools

Financial Calendars

Terms & Info

Sonos (SONO) Financials

Annual Income Statements for Sonos

Quarterly Income Statements for Sonos

Annual Cash Flow Statements for Sonos

Quarterly Cash Flow Statements for Sonos

Annual Balance Sheets for Sonos

Quarterly Balance Sheets for Sonos

Annual Metrics And Ratios for Sonos

Quarterly Metrics And Ratios for Sonos

Frequently Asked Questions About Sonos' Financials

MarketBeat All Access Features

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools