Peloton Interactive, Inc.
NASDAQ:PTON · NASDAQ Global Select
+$0.06 today
Vol 12.68M · Avg 14.62M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:PTON · Revenue to Net Income
Key Ratios
Analysis
$2.4B of revenue converted into $23.2M of net income for the selected period. Gross margin is 52.0% and net margin is 1.1%, showing how much revenue survives after costs and taxes. EPS is $0.05, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $2.5B -7.8% | $2.7B -3.6% | $2.8B -21.8% | $3.6B -10.9% | $4.0B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.2B -18.1% | $1.5B -20.3% | $1.9B -35.1% | $2.9B +12.3% | $2.6B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.3B +5.0% | $1.2B +30.2% | $927.2M +32.8% | $698.4M -52.0% | $1.5B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 50.9% +6.2pp | 44.7% +11.6pp | 33.1% +13.6pp | 19.5% -16.7pp | 36.2% | 9.8% | 28.9% | 38.3% |
| Research & Development | $234.2M -23.2% | $304.8M -4.3% | $318.4M -11.4% | $359.5M +45.2% | $247.6M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $948.9M -27.0% | $1.3B -3.3% | $1.3B -29.5% | $1.9B +37.2% | $1.4B | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $1.3B -24.9% | $1.7B -18.3% | $2.1B -38.1% | $3.4B +109.0% | $1.6B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $89.7M +35.9% | $66.0M -23.2% | $85.9M -39.8% | $142.8M +123.8% | $63.8M | $374.2M | $1.2B | $631.8M |
| EBITDA | $108.6M +132.9% | -$330.4M +49.1% | -$648.8M +75.3% | -$2.6B -2092.6% | -$119.6M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 4.4% +16.6pp | -12.2% +10.9pp | -23.2% +50.0pp | -73.2% -70.2pp | -3.0% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$36.2M +93.2% | -$529.0M +55.8% | -$1.2B +56.2% | -$2.7B -1355.8% | -$187.8M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -1.5% +18.1pp | -19.6% +23.2pp | -42.8% +33.6pp | -76.3% -71.7pp | -4.7% | 16.6% | 24.1% | 22.0% |
| Interest Income | $32.7M -6.8% | $35.1M +33.0% | $26.4M +1047.8% | $2.3M -70.9% | $7.9M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $134.5M +19.6% | $112.5M +15.9% | $97.1M +125.8% | $43.0M +190.5% | $14.8M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$79.4M -249.8% | -$22.7M +62.7% | -$60.9M +17.8% | -$74.1M -612.5% | -$10.4M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$115.6M +79.0% | -$551.7M +56.1% | -$1.3B +55.2% | -$2.8B -1316.8% | -$198.2M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -4.6% +15.8pp | -20.4% +24.5pp | -44.9% +33.5pp | -78.4% -73.5pp | -4.9% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $3.4M +1600.0% | $200.0K -94.6% | $3.7M -81.1% | $19.6M +313.0% | -$9.2M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$118.9M +78.5% | -$551.9M +56.3% | -$1.3B +55.4% | -$2.8B -1396.1% | -$189.0M | $4.9B | $4.8B | $4.7B |
| Net Margin | -4.8% +15.7pp | -20.4% +24.6pp | -45.1% +33.9pp | -78.9% -74.2pp | -4.7% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$0 +80.1% | -$2 +58.5% | -$4 +58.4% | -$9 -1265.6% | -$1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$0 +80.1% | -$2 +58.5% | -$4 +58.4% | -$9 -1265.6% | -$1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $390.0M +6.7% | $365.5M +5.4% | $346.7M +7.5% | $322.4M +9.7% | $293.9M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $390.0M +6.7% | $365.5M +5.4% | $346.7M +7.5% | $322.4M +9.7% | $293.9M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Victoria's Secret & Co.
NYSE:VSCO
$6.62B
YETI Holdings, Inc.
NYSE:YETI
$3.68B
Advance Auto Parts, Inc.
NYSE:AAP
$3.66B
American Eagle Outfitters, Inc.
NYSE:AEO
$3.01B
Visteon Corporation
NASDAQ:VC
$2.98B
OPENLANE, Inc.
KAR
$2.92B
OneSpaWorld Holdings Limited
NASDAQ:OSW
$2.78B
Six Flags Entertainment Corporation
NYSE:FUN
$2.58B
The Buckle, Inc.
NYSE:BKE
$2.33B
United Parks & Resorts Inc.
NYSE:PRKS
$2.24B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does PTON generate?
Peloton Interactive, Inc. (PTON) reported $2.49B of revenue in fiscal 2025.
Is PTON profitable?
Peloton Interactive, Inc. (PTON) reported -$118,900,000.00 of net income, with a net margin of -4.8%.
Explore More
Continue the stock analysis
Jump to another research area for this company.