Company name:
Peloton Interactive Inc
-
IPO SHARE PRICE:$29.00
-
IPO DATE:September 26, 2019
-
TICKER:PTON
-
MAIN STOCK EXCHANGE:NASDAQ Global Select
-
CURRENT HQ LOCATION:125 West 25th Street 11th Floor 10001 New York New York Zip Code
-
FISCAL YEAR END:June 30
-
INCORPORATION JURISDICTION:DE
-
ORGANIZED AS THE FOLLOWING LEGAL TYPE:Corporation
-
Investor Relations Webpage:Coming soon!
-
TAX RATE:USA federal corporate nominal income tax rate is 21%
Short Description
Peloton Interactive Inc
We are working hard and as soon as possible to provide company description soon. Feel free to reach out to request it sooner: improve@real-clear-investing.com
Income Statement
(USD in thousand)
Selected Quarter:
31-Dec
2020
2020
Revenue
Gross receipts in the form of cash (great!) and promises to pay (Account Receivables - not so great as some of them will never be collected but reality of business!) from all its customers
100%
81.7% —
Connected Fitness Products
18.3% —
Subscription revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Connected Fitness Products | 261,600 | 173,100 | 160,800 | 389,100 | 420,200 | 503,300 | 601,400 | 870,100 | 2,395,000 | 3,480,400 | ||
| Subscription revenue | 51,100 | 61,000 | 67,200 | 77,100 | 98,200 | 121,200 | 156,500 | 194,700 | 570,600 | 778,800 | ||
| Other revenue | 4,000 | - | 3,300 | 8,000 | 6,100 | - | - | - | 6,100 | - | ||
| Total Revenue | $316,700 | $223,300 | $228,000 | $466,300 | $524,600 | $607,100 | $757,900 | $1,064,800 | $2,954,400 | $4,259,200 |
Selected Quarter:
31-Dec
2020
2020
Operating expenses
Cost (labor, materials, depreciation, overhead, etc) for delivering service or manufacturing a product that business sells
94.5%
52.9% —
Connected Fitness Products
16.7% —
Sales and marketing
13.3% —
General and administrative
7.3% —
Subscription
4.5% —
Research and development
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Connected Fitness Products
|
152,300 | 106,700 | 93,400 | 236,700 | 230,000 | 287,000 | 364,200 | 562,800 | 1,444,000 | 2,251,200 | ||
|
Subscription
|
38,000 | 29,100 | 29,500 | 32,400 | 41,400 | 52,400 | 65,000 | 77,200 | 236,000 | 308,800 | ||
|
Other
|
5,800 | - | 3,600 | 10,000 | 7,500 | - | - | - | 7,500 | - | ||
|
Total cost of revenue
|
196,100 | 123,200 | 122,900 | 269,100 | 278,800 | 318,200 | 429,200 | 640,000 | 1,666,200 | 2,560,000 | ||
|
Gross profit
|
$120,600 | $100,100 | $105,100 | $197,100 | $245,800 | $288,700 | $328,700 | $424,800 | $1,288,000 | $1,699,200 | ||
|
Sales and marketing
|
101,100 | 77,900 | 77,600 | 160,500 | 154,800 | 84,200 | 114,600 | 177,400 | 531,000 | 709,600 | ||
|
Research and development
|
13,800 | 17,000 | 17,400 | 20,700 | 22,500 | 28,400 | 36,600 | 47,500 | 135,000 | 190,000 | ||
|
General and administrative
|
47,000 | 54,600 | 60,900 | 77,500 | 126,900 | 86,200 | 108,600 | 141,100 | 462,800 | 564,400 | ||
|
Total operating expenses
|
162,000 | 149,400 | 156,000 | 258,700 | 304,200 | 198,800 | 259,800 | 366,000 | 1,128,800 | 1,464,000 |
Selected Quarter:
31-Dec
2020
2020
Operating Income
Income after excluding Operating Expenses from Total Revenue
5.5%
5.5% —
Operating Income
Key metric that shows earnings potential of the company's business model
Selected Quarter:
31-Dec
2020
2020
Non-operating expenses
Cost usually unrelated to delivering service or manufacturing a product that business sells
0.0%
0.0% —
Other expense net
Selected Quarter:
31-Dec
2020
2020
Earnings before Interest and Taxes (EBIT)
Income after excluding Operating and Non-operating Expenses from Total Revenue
5.5%
5.5% —
EBIT
Another income metric but unlike Operating Income it is closer to the ultimate income metric - Net Income by removing expenses that are not related to earning Revenue as they are supposed to be accidental and transitory
Selected Quarter:
31-Dec
2020
2020
Interest Expense and Income, Taxes
Expenses driven mostly by company management's choices, nature of business (capital intensive vs not) about financing (debt vs equity) and legal structure
0.5%
0.3% —
Income tax expense or benefit
0.2% —
Interest income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Interest income
|
3,000 | 1,800 | 1,300 | 5,900 | 5,600 | 3,500 | 2,400 | 1,900 | 13,400 | 7,600 | ||
|
Total other expense or income
|
3,000 | 1,800 | 1,200 | 5,700 | 2,700 | 2,800 | 1,700 | 1,800 | 9,000 | 7,200 | ||
|
Income before income taxes
|
(38,400) | (47,600) | (49,700) | (55,800) | (55,700) | 92,800 | 70,600 | 60,600 | 168,300 | 242,400 | ||
|
Income tax expense or benefit
|
200 | - | 100 | (400) | (100) | 3,800 | 1,300 | (3,000) | 2,000 | (12,000) |
Selected Quarter:
31-Dec
2020
2020
Net income (loss)
Ultimate measure of Income - Net result after excluding all expenses from Total Revenue
6.0%
6.0% —
Net income (loss)
It is a residue that is left from Total Revenue after paying all kind of expenses and belongs to all equity holders in the company. Some of these shareholders such Non-controlling interest or Preferred equity gets their share before Common shareholders
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Net income (loss)
|
($38,600) | ($47,400) | ($49,800) | ($55,400) | ($55,600) | $89,100 | $69,300 | $63,600 | $166,400 | $254,400 | ||
|
Net income (loss) attributable to Class A and B common stock
Net income (loss) attributable to Class A and B common stock
|
(38,600) | (47,400) | (49,800) | (55,400) | (55,600) | 89,100 | 69,300 | 63,600 | 166,400 | 254,400 |
Basic Shares Outstanding
Basic shares outstanding as of certain dates reported by Company on its annual and quarterly filings, these numbers are NOT used calculation of basic EPS. They help to see share issuance by company in perspective
Selected Quarter:
31-Dec
2020
2020
EPS
Net Income / Shares Outstanding = EPS before dilution or Basic EPS; Net Income/ ( Shares Outstanding + potentially available shares from conversion of various option instruments)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income per basic share - Class A | ($1.76) | ($2.35) | ($1.29) | ($0.20) | ($0.20) | $0.48 | - | - | $0.28 | - | ||
| Net Income per diluted share - Class A | ($1.76) | ($2.35) | ($1.29) | ($0.20) | ($0.20) | $0.48 | - | - | $0.28 | - | ||
| Net Income per basic share | - | - | ($1.29) | ($0.20) | - | - | $0.24 | $0.22 | $0.46 | $0.88 | ||
| Net Income per diluted share | - | - | ($1.29) | ($0.20) | - | - | $0.20 | $0.18 | $0.38 | $0.72 |