Financhill
Sell
47

PTON Quote, Financials, Valuation and Earnings

Last price:
$6.15
Seasonality move :
18.94%
Day range:
$5.92 - $6.52
52-week range:
$2.83 - $10.90
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.93x
P/B ratio:
--
Volume:
22.6M
Avg. volume:
13.2M
1-year change:
38.12%
Market cap:
$2.5B
Revenue:
$2.7B
EPS (TTM):
-$0.44
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $1.8B $4B $3.6B $2.8B $2.7B
Revenue Growth (YoY) 99.55% 120.26% -10.93% -21.83% -3.57%
 
Cost of Revenues $988.2M $2.6B $2.9B $1.9B $1.5B
Gross Profit $837.7M $1.5B $698.4M $923.5M $1.2B
Gross Profit Margin 45.88% 36.16% 19.5% 32.98% 44.68%
 
R&D Expenses $89.1M $247.6M $359.5M $318.4M $304.8M
Selling, General & Admin $828.1M $1.4B $1.9B $1.4B $1.3B
Other Inc / (Exp) -$5.1M -$7.9M -$786.4M -$324M -$69.1M
Operating Expenses $917.2M $1.6B $2.7B $1.8B $1.6B
Operating Income -$79.5M -$183.3M -$2B -$863.2M -$405.6M
 
Net Interest Expenses -- $6.9M $40.7M $70.7M $77.4M
EBT. Incl. Unusual Items -$68.4M -$198.2M -$2.8B -$1.3B -$552.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.3M -$9.2M $19.6M $3.7M -$200K
Net Income to Company -$71.6M -$189M -$2.8B -$1.3B -$551.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$71.6M -$189M -$2.8B -$1.3B -$551.9M
 
Basic EPS (Cont. Ops) -$0.32 -$0.64 -$8.77 -$3.64 -$1.51
Diluted EPS (Cont. Ops) -$0.32 -$0.64 -$8.77 -$3.64 -$1.51
Weighted Average Basic Share $221M $293.9M $322.4M $346.7M $365.5M
Weighted Average Diluted Share $221M $293.9M $322.4M $346.7M $365.5M
 
EBITDA -$26.2M -$119.6M -$2.6B -$1B -$330.8M
EBIT -$66.4M -$183.4M -$2.8B -$1.2B -$439.6M
 
Revenue (Reported) $1.8B $4B $3.6B $2.8B $2.7B
Operating Income (Reported) -$79.5M -$183.3M -$2B -$863.2M -$405.6M
Operating Income (Adjusted) -$66.4M -$183.4M -$2.8B -$1.2B -$439.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.3B $964.3M $748.8M $717.7M $624M
Revenue Growth (YoY) 140.62% -23.61% -22.35% -4.15% -13.06%
 
Cost of Revenues $817.4M $780.1M $478.7M $408M $306M
Gross Profit $444.9M $184.2M $270.2M $309.7M $318.1M
Gross Profit Margin 35.25% 19.1% 36.08% 43.15% 50.98%
 
R&D Expenses $69.8M $77.1M $78.2M $76.8M $59.6M
Selling, General & Admin $388.8M $470M $403.8M $323.3M $257.9M
Other Inc / (Exp) -$700K -$383.2M -$41.9M -$58.7M -$22.9M
Operating Expenses $458.6M $547.1M $484.9M $399.2M $317.5M
Operating Income -$13.7M -$362.9M -$214.7M -$89.5M $600K
 
Net Interest Expenses $3.3M $8.9M $18.7M $18.4M $24.7M
EBT. Incl. Unusual Items -$17.7M -$755M -$275.2M -$166.7M -$46.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$9.1M $2.1M $800K $600K $800K
Net Income to Company -$8.6M -$757.1M -$276M -$167.3M -$47.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8.6M -$757.1M -$275.9M -$167.3M -$47.7M
 
Basic EPS (Cont. Ops) -$0.03 -$2.27 -$0.79 -$0.45 -$0.12
Diluted EPS (Cont. Ops) -$0.03 -$2.27 -$0.79 -$0.45 -$0.12
Weighted Average Basic Share $295.6M $333.9M $350.4M $367.9M $394M
Weighted Average Diluted Share $295.6M $333.9M $350.4M $367.9M $394M
 
EBITDA $1.8M -$707.7M -$216.4M -$111.9M $6.9M
EBIT -$12.8M -$745.9M -$248.6M -$139M -$14.3M
 
Revenue (Reported) $1.3B $964.3M $748.8M $717.7M $624M
Operating Income (Reported) -$13.7M -$362.9M -$214.7M -$89.5M $600K
Operating Income (Adjusted) -$12.8M -$745.9M -$248.6M -$139M -$14.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.7B $3.8B $2.8B $2.7B $2.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2B $2.9B $2.1B $1.6B $1.3B
Gross Profit $1.5B $984.2M $692.6M $1.1B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $182.4M $368.3M $331.2M $307.5M $247.8M
Selling, General & Admin $1.1B $2.1B $1.5B $1.2B $985.4M
Other Inc / (Exp) -$3.5M -$407.6M -$658.1M -$166.4M -$31.7M
Operating Expenses $1.3B $2.4B $2.2B $1.6B $1.3B
Operating Income $205.3M -$1.4B -$1.5B -$521.6M -$36.9M
 
Net Interest Expenses -- $33.3M $67.3M $75.2M $99.9M
EBT. Incl. Unusual Items $206.3M -$1.9B -$2.3B -$763.4M -$168.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7M $9.2M $15.6M -$100K $2.4M
Net Income to Company $213.3M -$1.9B -$2.3B -$763.2M -$171M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $213.4M -$1.9B -$2.3B -$763.3M -$171.1M
 
Basic EPS (Cont. Ops) $0.91 -$5.98 -$6.65 -$2.11 -$0.44
Diluted EPS (Cont. Ops) $0.83 -$5.98 -$6.65 -$2.11 -$0.44
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $263.2M -$1.7B -$2B -$539.2M $58.7M
EBIT $212.4M -$1.8B -$2.2B -$653.4M -$35.9M
 
Revenue (Reported) $3.7B $3.8B $2.8B $2.7B $2.5B
Operating Income (Reported) $205.3M -$1.4B -$1.5B -$521.6M -$36.9M
Operating Income (Adjusted) $212.4M -$1.8B -$2.2B -$653.4M -$35.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.1B $2.9B $2.2B $2.1B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $2.2B $1.4B $1.2B $943.8M
Gross Profit $1.2B $728.2M $722.4M $894.5M $940.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $153.9M $274.6M $246.3M $235.4M $178.4M
Selling, General & Admin $930.5M $1.6B $1.1B $999.3M $734.2M
Other Inc / (Exp) -$1.5M -$401.2M -$273M -$115.3M -$77.8M
Operating Expenses $1.1B $1.9B $1.4B $1.2B $921.7M
Operating Income $114M -$1.1B -$691.5M -$350M $18.6M
 
Net Interest Expenses $3.3M $25.4M $52M $56.5M $78.9M
EBT. Incl. Unusual Items $113.5M -$1.6B -$1B -$521.8M -$138.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$10.8M $7.6M $3.5M -$300K $2.3M
Net Income to Company $124.2M -$1.6B -$1B -$521.4M -$140.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $124.3M -$1.6B -$1B -$521.5M -$140.6M
 
Basic EPS (Cont. Ops) $0.43 -$4.91 -$2.97 -$1.43 -$0.36
Diluted EPS (Cont. Ops) $0.35 -$4.91 -$2.97 -$1.43 -$0.36
Weighted Average Basic Share $876.8M $952.1M $1B $1.1B $1.2B
Weighted Average Diluted Share $985.6M $952.1M $1B $1.1B $1.2B
 
EBITDA $158M -$1.4B -$853.6M -$356.2M $33.3M
EBIT $119.2M -$1.5B -$946.7M -$439.2M -$35.5M
 
Revenue (Reported) $3.1B $2.9B $2.2B $2.1B $1.9B
Operating Income (Reported) $114M -$1.1B -$691.5M -$350M $18.6M
Operating Income (Adjusted) $119.2M -$1.5B -$946.7M -$439.2M -$35.5M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $1B $1.1B $1.3B $813.9M $697.6M
Short Term Investments $719.5M $472M -- -- --
Accounts Receivable, Net $34.6M $71.4M $83.6M $97.2M $103.6M
Inventory $244.5M $937.1M $1.1B $522.6M $329.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $124.5M $202.8M $192.6M $205.4M $135.1M
Total Current Assets $2.2B $2.8B $2.6B $1.6B $1.3B
 
Property Plant And Equipment $734.8M $1.2B $1.3B $969M $788.6M
Long-Term Investments -- -- -- -- --
Goodwill $39.1M $210.1M $41.2M $41.2M $41.2M
Other Intangibles $16M $247.7M $41.2M $25.5M $14.9M
Other Long-Term Assets $33.3M $37.6M $38.1M $94.3M $74.2M
Total Assets $3B $4.5B $4B $2.8B $2.2B
 
Accounts Payable $135.8M $364.4M $93M $76.5M $85.4M
Accrued Expenses $168.6M $433M $576.7M $320.1M $283.6M
Current Portion Of Long-Term Debt -- -- $7.5M $7.5M $10M
Current Portion Of Capital Lease Obligations $36.9M $61.9M $86.4M $83.5M $75.3M
Other Current Liabilities $10.1M $27.2M $13.1M $4.5M $3.9M
Total Current Liabilities $772.2M $1.2B $1.1B $761.4M $685.2M
 
Long-Term Debt -- $829.8M $1.6B $1.7B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $2.7B $3.4B $3.1B $2.7B
 
Common Stock -- -- -- -- --
Other Common Equity Adj $10.1M $18.2M $12.2M $16.8M $15.9M
Common Equity $1.7B $1.8B $592.9M -$295.2M -$519.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.7B $1.8B $592.9M -$295.2M -$519.2M
 
Total Liabilities and Equity $3B $4.5B $4B $2.8B $2.2B
Cash and Short Terms $1.8B $1.6B $1.3B $813.9M $697.6M
Total Debt -- $829.8M $1.6B $1.7B $1.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $2.1B $879.3M $873.6M $794.5M $914.3M
Short Term Investments $629.4M -- -- -- --
Accounts Receivable, Net $30.3M $74.7M $108.3M $101.7M $93.6M
Inventory $614.2M $1.4B $625.7M $354.4M $213.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $184M $207.3M $210M $170.4M $118.9M
Total Current Assets $3.5B $2.6B $1.8B $1.4B $1.3B
 
Property Plant And Equipment $1B $1.5B $1B $852.4M $608.9M
Long-Term Investments -- -- -- -- --
Goodwill $65.3M $41.2M $41.2M $41.2M $41.2M
Other Intangibles $78.5M $218.2M $29.3M $17.5M $7.8M
Other Long-Term Assets $31.2M $126.3M $103.9M $76.4M $66.6M
Total Assets $4.7B $4.4B $3B $2.4B $2.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $7.5M $7.5M $208.2M
Current Portion Of Capital Lease Obligations $45.2M $87.6M $87.9M $78.1M $70.5M
Other Current Liabilities $18.6M $15.9M $2.4M $2.7M $900K
Total Current Liabilities $1.3B $1B $813.2M $745.5M $811.7M
 
Long-Term Debt $821.5M $855.3M $1.7B $1.7B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $2.7B $2.7B $3.1B $3B $2.6B
 
Common Stock -- -- -- -- --
Other Common Equity Adj $14.1M $10.4M $19.9M $17.4M $3.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2B $1.8B -$127.1M -$590.4M -$491.3M
 
Total Liabilities and Equity $4.7B $4.4B $3B $2.4B $2.1B
Cash and Short Terms $2.7B $879.3M $873.6M $794.5M $914.3M
Total Debt $821.5M $855.3M $1.7B $1.7B $1.5B
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -$71.6M -$189M -$2.8B -$1.3B -$551.9M
Depreciation & Amoritzation $40.2M $63.8M $142.8M $124.3M $108.8M
Stock-Based Compensation $88.8M $194M $328.4M $405M $311.7M
Change in Accounts Receivable $11.3M $15.1M -$12.8M -$13.8M -$7M
Change in Inventories -$95.6M -$587.2M -$173.7M $537.5M $163M
Cash From Operations $376.4M -$239.7M -$2B -$387.6M -$66.1M
 
Capital Expenditures $156.5M $252.3M $337.3M $82.4M $19.7M
Cash Acquisitions -$45M -$478.2M -$11M $12.4M $14.6M
Cash From Investing -$741.3M -$585.1M $153.3M -$69.9M $26.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $977.2M $696.4M -- $1.3B
Long-Term Debt Repaid -- -$800K -$1.7M -$9.8M -$1.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $100K -$135.2M -- -$100K --
Cash From Financing $1.2B $916.8M $2B $76.8M -$94.4M
 
Beginning Cash (CF) $163M $1B $1.1B $1.3B $885.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $875.2M $92M $148.4M -$380.7M -$133.6M
Ending Cash (CF) $1B $1.1B $1.3B $885.5M $750.9M
 
Levered Free Cash Flow $219.9M -$492M -$2.4B -$470M -$85.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$8.6M -$757.1M -$276M -$167.3M -$47.7M
Depreciation & Amoritzation $14.6M $38.2M $32.2M $27.1M $21.2M
Stock-Based Compensation $41.7M $117.1M $70M $67.8M $67.5M
Change in Accounts Receivable $24M $19.8M $16.5M $38.9M $3.3M
Change in Inventories -$90.7M $156.1M $147.6M $56.7M $46.2M
Cash From Operations -$151.2M -$670.2M -$40.9M $11.6M $96.7M
 
Capital Expenditures $52.8M $76.7M $14.3M $3M $2.1M
Cash Acquisitions -$57.7M -- $12.4M -- --
Cash From Investing $113.3M -$76.6M -$1.9M $28.9M -$2.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $977.2M -- -- -- --
Long-Term Debt Repaid -$200K -$300K -$2.8M -$1.8M -$2.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$118.8M -$100K -$100K -$100K --
Cash From Financing $846.9M $21.8M $42.1M $12.2M -$1.9M
 
Beginning Cash (CF) $1.2B $1.7B $951.9M $798.1M $876.9M
Foreign Exchange Rate Adjustment -$1.4M -$3.3M $1.8M -$2.2M -$7.7M
Additions / Reductions $808.9M -$725.1M -$800K $52.8M $92.7M
Ending Cash (CF) $2.1B $966.2M $952.9M $848.7M $961.9M
 
Levered Free Cash Flow -$204M -$746.9M -$55.2M $8.6M $94.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $213.3M -$1.9B -$2.3B -$763.2M -$171M
Depreciation & Amoritzation $50.8M $127.4M $133.5M $114.2M $94.6M
Stock-Based Compensation $141.3M $327.1M $420.2M $279.9M $279.3M
Change in Accounts Receivable $22.7M $5.5M -$34.1M $6M $8.1M
Change in Inventories -$413.1M -$696.8M $734.7M $239.2M $151.2M
Cash From Operations $686.6M -$2.3B -$674.4M -$154.2M $248.6M
 
Capital Expenditures $219.3M $347.1M $133.4M $31.6M $11.3M
Cash Acquisitions -$57.1M -$431.5M $12.4M $14.6M --
Cash From Investing -$68.8M -$128.7M -$121.1M $15M -$7.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$700K -$1.4M -$8M -$8.3M -$1.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$100K -- -- --
Cash From Financing $921.4M $1.3B $776.1M $35.8M -$121.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5B -$1.1B -$19.3M -$103.4M $120.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $467.3M -$2.6B -$807.8M -$185.8M $237.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $124.2M -$1.6B -$1B -$521.4M -$140.5M
Depreciation & Amoritzation $38.8M $102.4M $93.1M $83M $68.8M
Stock-Based Compensation $108.8M $241.9M $333.7M $208.6M $176.2M
Change in Accounts Receivable $6M -$3.6M -$24.9M -$5.1M $10M
Change in Inventories -$363.7M -$473.3M $435.1M $136.8M $125M
Cash From Operations $359.3M -$1.7B -$332.2M -$98.8M $215.9M
 
Capital Expenditures $172.9M $267.7M $63.8M $13M $4.6M
Cash Acquisitions -$57.7M -$11M $12.4M $14.6M --
Cash From Investing -$233.4M $223M -$51.4M $33.5M -$400K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $977.2M -- -- -- --
Long-Term Debt Repaid -$700K -$1.3M -$7.6M -$6.1M -$7.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$135.2M -$100K -$100K -- --
Cash From Financing $890.5M $1.3B $70M $29M $2.1M
 
Beginning Cash (CF) $3.7B $3.4B $3.2B $2.5B $2.4B
Foreign Exchange Rate Adjustment $4.1M -$23.6M $8.9M -$500K -$6.5M
Additions / Reductions $1B -$145.9M -$313.6M -$36.3M $217.5M
Ending Cash (CF) $4.7B $3.3B $2.9B $2.5B $2.6B
 
Levered Free Cash Flow $186.4M -$1.9B -$396M -$111.8M $211.3M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock