Peloton Interactive Financial Statements (PTON)
|
|
|
|
Report date
|
|
|
27.08.2021 |
07.09.2022 |
23.08.2023 |
22.08.2024 |
07.08.2025 |
|
07.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
4 022 |
3 582 |
2 800 |
2 701 |
2 491 |
|
2 445 |
|
Operating Income, bln rub |
|
|
-187.8 |
-2 734 |
-1 197 |
-529.0 |
-36.2 |
|
134.7 |
|
EBITDA, bln rub |
? |
|
-119.6 |
-2 622 |
-648.8 |
-330.4 |
108.6 |
|
217.5 |
|
Net profit, bln rub |
? |
|
-189.0 |
-2 828 |
-1 262 |
-551.9 |
-118.9 |
|
23.2 |
|
|
OCF, bln rub |
? |
|
-239.7 |
-2 020 |
-387.6 |
-66.1 |
333.0 |
|
413.7 |
|
CAPEX, bln rub |
? |
|
252.2 |
337.3 |
82.4 |
19.7 |
9.30 |
|
12.3 |
|
FCF, bln rub |
? |
|
-491.9 |
-2 357 |
-470.0 |
-85.8 |
323.7 |
|
401.4 |
|
Dividend payout, bln rub
|
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
|
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
OPEX, bln rub |
|
|
1 642 |
3 432 |
2 124 |
1 737 |
1 305 |
|
1 136 |
|
Cost of production, bln rub |
|
|
2 567 |
2 884 |
1 873 |
1 493 |
1 223 |
|
1 175 |
|
R&D, bln rub |
|
|
247.6 |
359.5 |
318.4 |
304.8 |
234.2 |
|
241.7 |
|
Interest expenses, bln rub |
|
|
14.8 |
43.0 |
97.1 |
112.5 |
134.5 |
|
125.7 |
|
|
Assets, bln rub |
|
|
4 486 |
4 029 |
2 769 |
2 185 |
2 125 |
|
2 125 |
|
Net Assets, bln rub |
? |
|
1 754 |
592.9 |
-295.2 |
-519.2 |
-413.7 |
|
-413.8 |
|
Debt, bln rub |
|
|
1 512 |
2 373 |
2 364 |
2 079 |
1 977 |
|
1 030 |
|
Cash, bln rub |
|
|
1 607 |
1 254 |
813.9 |
697.6 |
1 040 |
|
1 040 |
|
Net debt, bln rub |
|
|
-94.7 |
1 119 |
1 550 |
1 381 |
937.1 |
|
-9.80 |
|
|
Ordinary share price, rub |
|
|
124.0 |
9.18 |
7.69 |
|
6.94 |
|
5.71 |
|
Number of ordinary shares, mln |
|
|
293.9 |
322.4 |
346.7 |
365.5 |
390.0 |
|
421.1 |
|
|
Market cap, bln rub |
|
|
36 449 |
2 959 |
2 666 |
0 |
2 707 |
|
2 404 |
|
EV, bln rub |
? |
|
36 354 |
4 079 |
4 216 |
1 381 |
3 644 |
|
2 394 |
|
Book value, bln rub |
|
|
1 296 |
511 |
-362 |
-575 |
-461 |
|
-461 |
|
|
EPS, rub |
? |
|
-0.64 |
-8.77 |
-3.64 |
-1.51 |
-0.30 |
|
0.06 |
|
FCF/share, rub |
|
|
-1.67 |
-7.31 |
-1.36 |
-0.23 |
0.83 |
|
0.95 |
|
BV/share, rub |
|
|
4.41 |
1.58 |
-1.04 |
-1.57 |
-1.18 |
|
-1.09 |
|
|
EBITDA margin, % |
? |
|
-2.97% |
-73.2% |
-23.2% |
-12.2% |
4.36% |
|
8.90% |
|
Net margin, % |
? |
|
-4.70% |
-78.9% |
-45.1% |
-20.4% |
-4.77% |
|
0.95% |
|
FCF yield, % |
? |
|
-1.35% |
-79.7% |
-17.6% |
|
12.0% |
|
16.7% |
|
ROE, % |
? |
|
-10.8% |
-476.9% |
427.4% |
106.3% |
28.7% |
|
-5.61% |
|
ROA, % |
? |
|
-4.21% |
-70.2% |
-45.6% |
-25.3% |
-5.59% |
|
1.09% |
|
|
P/E |
? |
|
-192.8 |
-1.05 |
-2.11 |
0.00 |
-22.8 |
|
103.6 |
|
P/FCF |
|
|
-74.1 |
-1.26 |
-5.67 |
0.00 |
8.36 |
|
5.99 |
|
P/S |
? |
|
9.06 |
0.83 |
0.95 |
0.00 |
1.09 |
|
0.98 |
|
P/BV |
? |
|
28.1 |
5.80 |
-7.37 |
0.00 |
-5.88 |
|
-5.22 |
|
EV/EBITDA |
? |
|
-304.0 |
-1.56 |
-6.50 |
-4.18 |
33.6 |
|
11.0 |
|
Debt/EBITDA |
|
|
0.79 |
-0.43 |
-2.39 |
-4.18 |
8.63 |
|
-0.05 |
|
|
R&D/CAPEX, % |
|
|
98.2% |
106.6% |
386.4% |
1 547% |
2 518% |
|
1 965% |
|
|
CAPEX/Revenue, % |
|
|
6.27% |
9.42% |
2.94% |
0.73% |
0.37% |
|
0.50% |
|
| Peloton Interactive shareholders |
