Peloton Interactive Inc
NASDAQ:PTON
Balance Sheet
Balance Sheet Decomposition
Peloton Interactive Inc
Peloton Interactive Inc
Balance Sheet
Peloton Interactive Inc
| Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
151
|
162
|
1 036
|
1 135
|
1 254
|
814
|
698
|
1 040
|
|
| Cash Equivalents |
151
|
162
|
1 036
|
1 135
|
1 254
|
814
|
698
|
1 040
|
|
| Short-Term Investments |
0
|
216
|
720
|
472
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
9
|
19
|
35
|
71
|
84
|
97
|
104
|
101
|
|
| Accounts Receivables |
9
|
19
|
35
|
71
|
84
|
97
|
104
|
101
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
25
|
137
|
245
|
937
|
1 105
|
523
|
330
|
206
|
|
| Other Current Assets |
19
|
49
|
125
|
203
|
193
|
205
|
135
|
91
|
|
| Total Current Assets |
204
|
582
|
2 159
|
2 818
|
2 635
|
1 639
|
1 266
|
1 438
|
|
| PP&E Net |
36
|
250
|
735
|
1 172
|
1 273
|
969
|
789
|
578
|
|
| PP&E Gross |
36
|
250
|
735
|
1 172
|
1 273
|
969
|
789
|
578
|
|
| Accumulated Depreciation |
10
|
26
|
64
|
93
|
173
|
208
|
271
|
298
|
|
| Intangible Assets |
25
|
20
|
16
|
248
|
41
|
26
|
15
|
6
|
|
| Goodwill |
4
|
4
|
39
|
210
|
41
|
41
|
41
|
41
|
|
| Other Long-Term Assets |
3
|
9
|
33
|
38
|
38
|
94
|
74
|
63
|
|
| Other Assets |
4
|
4
|
39
|
210
|
41
|
41
|
41
|
41
|
|
| Total Assets |
271
N/A
|
865
+219%
|
2 982
+245%
|
4 486
+50%
|
4 029
-10%
|
2 769
-31%
|
2 185
-21%
|
2 125
-3%
|
|
| Liabilities | |||||||||
| Accounts Payable |
28
|
92
|
136
|
364
|
315
|
77
|
85
|
67
|
|
| Accrued Liabilities |
51
|
105
|
263
|
687
|
569
|
485
|
422
|
376
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
8
|
8
|
10
|
209
|
|
| Other Current Liabilities |
91
|
94
|
374
|
192
|
214
|
192
|
168
|
153
|
|
| Total Current Liabilities |
170
|
291
|
772
|
1 243
|
1 106
|
761
|
685
|
804
|
|
| Long-Term Debt |
0
|
0
|
0
|
830
|
1 554
|
1 679
|
1 490
|
1 291
|
|
| Other Liabilities |
10
|
171
|
532
|
659
|
776
|
624
|
529
|
445
|
|
| Total Liabilities |
181
N/A
|
462
+156%
|
1 304
+182%
|
2 732
+110%
|
3 436
+26%
|
3 064
-11%
|
2 704
-12%
|
2 539
-6%
|
|
| Equity | |||||||||
| Common Stock |
406
|
941
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
336
|
630
|
694
|
883
|
3 711
|
4 932
|
5 484
|
5 603
|
|
| Additional Paid In Capital |
21
|
91
|
2 362
|
2 619
|
4 291
|
4 620
|
4 949
|
5 184
|
|
| Other Equity |
0
|
0
|
10
|
18
|
12
|
17
|
16
|
5
|
|
| Total Equity |
91
N/A
|
403
+344%
|
1 678
+317%
|
1 754
+5%
|
593
-66%
|
295
N/A
|
519
-76%
|
414
+20%
|
|
| Total Liabilities & Equity |
271
N/A
|
865
+219%
|
2 982
+245%
|
4 486
+50%
|
4 029
-10%
|
2 769
-31%
|
2 185
-21%
|
2 125
-3%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
279
|
279
|
288
|
300
|
338
|
357
|
376
|
406
|
|