Peloton Interactive, Inc. (PTON)
NASDAQ: PTON · Real-Time Price · USD
6.64
+0.48 (7.79%)
At close: May 12, 2025, 4:00 PM
6.78
+0.14 (2.11%)
Pre-market: May 13, 2025, 9:11 AM EDT
Peloton Interactive Cash Flow Statement
Financials in millions USD. Fiscal year is July - June.
Millions USD. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2017 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 | Jun '20 Jun 30, 2020 | 2017 - 2019 |
| Net Income | -171 | -551.9 | -1,262 | -2,828 | -189 | -71.6 | Upgrade
|
| Depreciation & Amortization | 51.8 | 66 | 85.9 | 119.3 | 55.1 | 33.4 | Upgrade
|
| Other Amortization | 53.3 | 57 | 52 | 58.8 | 21.7 | 7.4 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | 3.8 | - | - | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 62.9 | 57.3 | 144.5 | 572.4 | 4.5 | 1.2 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | 3.4 | 9.6 | 1.4 | Upgrade
|
| Stock-Based Compensation | 279.3 | 311.7 | 405 | 328.4 | 194 | 88.8 | Upgrade
|
| Other Operating Activities | -10.8 | 4 | 73 | 124 | 65 | 49.7 | Upgrade
|
| Change in Accounts Receivable | 8.1 | -7 | -13.8 | -12.8 | 15.1 | 11.3 | Upgrade
|
| Change in Inventory | 151.2 | 163 | 537.5 | -173.7 | -587.2 | -95.6 | Upgrade
|
| Change in Accounts Payable | -134.5 | -95.5 | -347.2 | -168.6 | 439.8 | 133.4 | Upgrade
|
| Change in Unearned Revenue | -26.2 | -23.6 | -13.9 | 36.8 | -212.7 | - | Upgrade
|
| Change in Other Net Operating Assets | -15.5 | -50.9 | -48.9 | -80.3 | -55.6 | 217 | Upgrade
|
| Operating Cash Flow | 248.6 | -66.1 | -387.6 | -2,020 | -239.7 | 376.4 | Upgrade
|
| Capital Expenditures | -11.3 | -19.7 | -82.4 | -353.3 | -330.4 | -156.5 | Upgrade
|
| Sale of Property, Plant & Equipment | 14.6 | 14.6 | 12.4 | - | - | - | Upgrade
|
| Cash Acquisitions | - | - | - | -11 | -478.2 | -45 | Upgrade
|
| Divestitures | -10.4 | 31.9 | - | - | - | - | Upgrade
|
| Investment in Securities | - | - | - | 517.7 | 223.5 | -539.9 | Upgrade
|
| Other Investing Activities | - | - | 0.1 | -0.1 | - | 0.1 | Upgrade
|
| Investing Cash Flow | -7.1 | 26.8 | -69.9 | 153.3 | -585.1 | -741.3 | Upgrade
|
| Long-Term Debt Issued | - | 1,329 | - | 696.4 | 977.2 | - | Upgrade
|
| Long-Term Debt Repaid | - | -1,468 | -9.8 | -1.7 | -0.8 | - | Upgrade
|
| Net Debt Issued (Repaid) | -140.2 | -138.7 | -9.8 | 694.7 | 976.4 | - | Upgrade
|
| Issuance of Common Stock | 18.9 | 44.3 | 86.7 | 1,320 | 75.6 | 1,240 | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | -53.9 | - | Upgrade
|
| Other Financing Activities | - | - | -0.1 | - | -81.3 | 0.1 | Upgrade
|
| Financing Cash Flow | -121.3 | -94.4 | 76.8 | 2,015 | 916.8 | 1,240 | Upgrade
|
| Foreign Exchange Rate Adjustments | -7 | -1 | 8.6 | -26.5 | 6.7 | -1.2 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | 0.1 | -0.1 | - | - | -0.1 | Upgrade
|
| Net Cash Flow | 113.2 | -134.6 | -372.2 | 121.9 | 98.7 | 874 | Upgrade
|
| Free Cash Flow | 237.3 | -85.8 | -470 | -2,373 | -570.1 | 219.9 | Upgrade
|
| Free Cash Flow Margin | 9.39% | -3.18% | -16.78% | -66.25% | -14.17% | 12.04% | Upgrade
|
| Free Cash Flow Per Share | 0.62 | -0.23 | -1.36 | -7.36 | -1.94 | 0.99 | Upgrade
|
| Cash Interest Paid | 116.7 | 95.6 | 79 | 1 | 1.3 | 1.9 | Upgrade
|
| Cash Income Tax Paid | 5 | - | 14.9 | 15.2 | 3.5 | 4.1 | Upgrade
|
| Levered Free Cash Flow | 341.01 | 283.18 | 154.99 | -1,130 | -522.94 | 169.96 | Upgrade
|
| Unlevered Free Cash Flow | 413.33 | 339.29 | 202.08 | -1,139 | -526.69 | 170.61 | Upgrade
|
| Change in Net Working Capital | -73.6 | -186.3 | -214.3 | 338.9 | 361.9 | -247.8 | Upgrade
|
Updated May 8, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.