F

Peloton Interactive, Inc. — Earnings Quality Grade F

PTON · Consumer Cyclical

Major red flags

Revenue
$2.5B
2025
Net Income
-$119M
2025
Gross Margin
50.9%
Free Cash Flow
$324M
01

Screening Summary

10
Passed
4
Watch
3
Failed
-3.58
M-Score

Management Signals

No recent CEO, CFO, board, or accounting leadership signals found in SEC 8-K filings.
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 15 days, change +1 days YoY

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

A3Revenue vs CFFO

Revenue -7.8%, CFFO 603.8%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -37.6% vs COGS -18.2%. Normal

B2CapEx vs Revenue

CapEx growth -52.8% vs revenue -7.8%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 72.1%, exceeds 70%

!
B4Gross Margin

Gross margin swung +6.2pp (44.7% → 50.9%)

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO < Net Income for 3 consecutive years

C2Free Cash Flow

FCF $0.3B, FCF/NI = -2.72

C3Accruals Ratio

Accruals ratio = -21.3%. Low accruals

!
C4Cash vs Debt

Cash $1.0B covers 53% of debt $2.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.0B = -11% of equity. Manageable

D2Leverage

Debt/EBITDA = 18.2x (>4x). Interest coverage = 0.5x (<2x). Financial stress

D3Soft Asset Growth

Other assets -15.1% vs revenue -7.8%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

!
E1Serial Acquirer FCF

FCF after acquisitions negative for 2/3 years

E2Goodwill Surge

Goodwill+Intangibles change -16% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.58 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor PTON continuously

The full checks and model details are free to read. Use Watchlist to track your holdings; Pro adds automatic quarterly rescoring, risk-event email alerts, scans up to 50 tickers, and export workflows.

04

Beneish M-Score

Manipulation Probability-3.58
-4.0 Clean-2.22 Grey-1.78 Danger0
1.059
DSRI
AR growing faster than revenue?
0.877
GMI
Gross margin declining?
0.864
AQI
Asset quality deteriorating?
0.922
SGI
Revenue growth rate
0.902
DEPI
Depreciation slowing?
0.785
SGAI
SG&A ratio changing?
-0.2126
TATA
Accruals level
0.99
LVGI
Leverage increasing?
05

Altman Z-Score

-6.75
Distress Zone
0 Distress1.102.605.0+ Safe
0.2982
Liquidity
-2.6361
Cumulative profit
0.0089
Operating efficiency
-0.1629
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-25