MyFinsight
Home
Blog
About
Income Statement
|
Cash Flow
|
Balance Sheet
|
Ratios
🚨
Price Alert:
The stock price dropped by 16.46% after the earning call.
Show more
Cash Flow Overview
Free Cash flow
$377,700K
Unit: Thousand (K) dollars
Positive Cash Flow Breakdown
Stock-based compensation expense
Inventories
Net income (loss)
Others
Negative Cash Flow Breakdown
Payment of principal on converti...
Operating lease liabilities, net
Accounts payable and accrued exp...
Others
Subscribe for Financial Insights
Page 1
Annual
123
Page 1
Cash Flow
2026-06-30
2025-06-30
2024-06-30
2023-06-30
Net income (loss)
63,200
-118,900
-551,900
-1,261,700
Depreciation and amortization expense
57,200
89,700
108,800
124,300
Stock-based compensation expense
198,600
229,600
311,700
405,000
Non-cash operating lease expense
49,800
54,500
66,200
79,800
Amortization of premium from marketable securities
-
-
0
0
Amortization of debt discount and issuance costs
9,500
9,100
14,200
13,600
Goodwill impairment
-
-
0
0
Impairment expense
34,600
64,100
57,300
144,500
Loss on sale of subsidiary
0
0
-3,800
-
Net foreign currency adjustments
-10,100
22,400
0
7,000
Gain on debt extinguishment of convertible notes
0
0
69,800
-
Loss on debt extinguishment of term loan
0
0
-7,500
-
Accounts receivable
-18,600
-2,800
7,000
13,800
Inventories
-81,300
-136,500
-163,000
-537,500
Prepaid expenses and other current assets
-34,200
-66,600
-42,600
-61,200
Other assets
4,700
-4,400
-1,700
-7,100
Accounts payable and accrued expenses
-71,100
-94,000
-95,500
-347,200
Deferred revenue and customer deposits
-11,000
-13,500
-23,600
-13,900
Operating lease liabilities, net
-77,300
-82,300
-90,800
-89,900
Other liabilities
-5,500
6,800
-4,400
-27,300
Net cash provided by (used in) operating activities
387,600
333,000
-66,100
-387,600
Purchases of marketable securities
-
-
-
0
Proceeds from sale of peloton output park
0
4,200
31,900
-
Maturities of marketable securities
-
-
0
0
Sales of marketable securities
-
-
0
0
Capital expenditures
9,900
9,300
19,700
82,400
Business combinations, net of cash acquired
-
-
0
0
Asset acquisitions, net of cash acquired
-
-
0
0
Business combinations and asset acquisitions
11,400
-
-
-
Proceeds from sales of subsidiary and net assets
0
0
14,600
12,400
Net cash (used in) provided by investing activities
-21,400
-5,100
26,800
-69,900
Proceeds from public offering, net of issuance costs
-
-
0
0
Principal repayment of term loan
10,000
10,000
742,500
7,500
Payment of principal on convertible notes
199,000
0
724,900
-
Proceeds from issuance of convertible notes, net of issuance costs
0
0
342,300
0
Purchase of capped calls
-
-
-
0
Proceeds from issuance of term loan, net of issuance costs
0
0
986,900
0
Proceeds from employee stock purchase plan withholdings
3,500
4,100
3,100
6,900
Proceeds from employee stock plans
600
7,700
41,200
79,800
Taxes withheld and paid on employee stock awards
2,200
-
-
0
Principal repayments of finance leases
300
100
500
2,300
Net cash (used in) provided by financing activities
-207,600
1,700
-94,400
76,800
Effect of exchange rate changes
3,000
5,300
-1,000
8,600
Net change in cash, cash equivalents, and restricted cash
161,700
334,900
-134,600
-372,200
Cash, cash equivalents, and restricted cash beginning of period
1,085,800
750,900
885,500
1,257,600
Cash, cash equivalents, and restricted cash end of period
1,247,400
1,085,800
750,900
885,500
Page 1
Unit: Thousand (K) dollars (except for numbers of shares and EPS).
Page 1
Buy us a coffee
Time Plot
Show the time plot by selecting a row from the table.
Cash Flow
Stock-based compensation
expense
$198,600K
(-13.50%↓ Y/Y)
Inventories
-$81,300K
(40.44%↑ Y/Y)
Net income (loss)
$63,200K
(153.15%↑ Y/Y)
Depreciation and
amortization expense
$57,200K
(-36.23%↓ Y/Y)
Non-cash operating lease
expense
$49,800K
(-8.62%↓ Y/Y)
Impairment expense
$34,600K
(-46.02%↓ Y/Y)
Prepaid expenses and
other current assets
-$34,200K
(48.65%↑ Y/Y)
Accounts receivable
-$18,600K
(-564.29%↓ Y/Y)
Net foreign
currency adjustments
-$10,100K
(-145.09%↓ Y/Y)
Amortization of debt discount
and issuance costs
$9,500K
(4.40%↑ Y/Y)
Net cash provided by
(used in) operating...
$387,600K
(16.40%↑ Y/Y)
Effect of exchange rate
changes
$3,000K
(-43.40%↓ Y/Y)
Canceled cashflow
$169,600K
Net change in cash,
cash equivalents,...
$161,700K
(-51.72%↓ Y/Y)
Canceled cashflow
$229,000K
Operating lease
liabilities, net
-$77,300K
(6.08%↑ Y/Y)
Accounts payable and
accrued expenses
-$71,100K
(24.36%↑ Y/Y)
Deferred revenue and
customer deposits
-$11,000K
(18.52%↑ Y/Y)
Other liabilities
-$5,500K
(-180.88%↓ Y/Y)
Other assets
$4,700K
(206.82%↑ Y/Y)
Proceeds from employee
stock purchase plan...
$3,500K
(-14.63%↓ Y/Y)
Net cash (used in)
provided by financing...
-$207,600K
(-12311.76%↓ Y/Y)
Net cash (used in)
provided by investing...
-$21,400K
(-319.61%↓ Y/Y)
Canceled cashflow
$3,500K
Payment of principal on
convertible notes
$199,000K
Principal repayment of
term loan
$10,000K
(0.00%↑ Y/Y)
Business combinations
and asset...
$11,400K
Capital expenditures
$9,900K
(6.45%↑ Y/Y)
Taxes withheld and
paid on employee...
$2,200K
Buy us a coffee
peloton-svg
PELOTON INTERACTIVE, INC. (PTON)
peloton-svg
PELOTON INTERACTIVE, INC. (PTON)