Peloton Interactive, Inc.
NASDAQ:PTON · NASDAQ Global Select
+$0.06 today
Vol 12.68M · Avg 14.62M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | -$118.9M +78.5% | -$551.9M +56.3% | -$1.3B +55.4% | -$2.8B -1396.1% | -$189.0M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $89.7M -17.6% | $108.8M -12.5% | $124.3M -13.0% | $142.8M +123.8% | $63.8M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $0 | $0 | $0 | $0 -100.0% | $17.5M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $229.6M -26.3% | $311.7M -23.0% | $405.0M +23.3% | $328.4M +69.3% | $194.0M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $27.3M +295.0% | -$14.0M -112.3% | $113.7M +128.5% | -$398.6M +0.5% | -$400.6M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $2.8M +140.0% | -$7.0M +49.3% | -$13.8M -7.8% | -$12.8M -184.8% | $15.1M | $592.6M | $1.3B | $626.2M |
| Inventory | $136.5M -16.3% | $163.0M -69.7% | $537.5M +409.4% | -$173.7M +70.4% | -$587.2M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$94.0M +1.6% | -$95.5M +72.5% | -$347.2M | $0 -100.0% | $384.2M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$18.0M +75.8% | -$74.5M -18.6% | -$62.8M +70.4% | -$212.1M +0.3% | -$212.7M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $105.3M +32.8% | $79.3M -65.7% | $231.1M -68.6% | $735.1M +885.4% | $74.6M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $333.0M +603.8% | -$66.1M +82.9% | -$387.6M +80.8% | -$2.0B -742.7% | -$239.7M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$9.3M +52.8% | -$19.7M +76.1% | -$82.4M +75.6% | -$337.3M -33.7% | -$252.2M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 -100.0% | $14.6M +16.8% | $12.5M +213.6% | -$11.0M +97.7% | -$478.2M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 +100.0% | -$449.1M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 -100.0% | $517.7M -23.0% | $672.6M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $4.2M -86.8% | $31.9M | $0 +100.0% | -$16.1M +79.4% | -$78.2M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$5.1M -119.0% | $26.8M +138.3% | -$69.9M -145.6% | $153.3M +126.2% | -$585.1M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$10.1M +92.7% | -$138.7M -1749.3% | -$7.5M -101.1% | $694.7M -28.9% | $976.4M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $7.7M -81.3% | $41.2M -52.5% | $86.7M -92.9% | $1.2B | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 | $0 | $0 | $0 +100.0% | -$53.9M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | $4.1M +32.3% | $3.1M +229.2% | -$2.4M -102.4% | $101.6M +1882.5% | -$5.7M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | $1.7M +101.8% | -$94.4M -222.9% | $76.8M -96.2% | $2.0B +119.8% | $916.8M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $5.3M +630.0% | -$1.0M +98.3% | -$59.3M -123.8% | -$26.5M -495.5% | $6.7M | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $334.9M +348.8% | -$134.6M +69.4% | -$440.0M -461.0% | $121.9M +23.5% | $98.7M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $323.7M +477.3% | -$85.8M +81.7% | -$470.0M +80.1% | -$2.4B -379.2% | -$491.9M | $8.6B | -$16.8B | $11.1B |
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.
Does PTON generate free cash flow?
Peloton Interactive, Inc. (PTON) generated $323.70M of free cash flow in fiscal 2025.
How much operating cash flow does PTON produce?
Operating cash flow was $333.00M, before capital expenditures of $9.30M.
Explore More
Continue the stock analysis
Jump to another research area for this company.