Biggest changeFiscal Year Ended June 30, 2022 2021 2020 (in millions) Consolidated Statement of Operations Data: Revenue Connected Fitness Products $ 2,187.5 $ 3,149.6 $ 1,462.2 Subscription 1,394.7 872.2 363.7 Total revenue 3,582.1 4,021.8 1,825.9 Cost of revenue (1)(2) Connected Fitness Products 2,433.8 2,236.9 832.5 Subscription 450.0 330.5 155.7 Total cost of revenue 2,883.8 2,567.4 988.2 Gross profit 698.4 1,454.4 837.7 Operating expenses Sales and marketing (1)(2) 1,018.9 728.3 476.7 General and administrative (1)(2) 963.4 661.8 351.4 Research and development (1)(2) 359.5 247.6 89.1 Goodwill impairment 181.9 — — Impairment expense 390.5 4.5 1.2 Restructuring expense (1) 180.7 — — Supplier settlements 337.6 — — Total operating expenses 3,432.4 1,642.2 918.4 Loss from operations (2,734.0) (187.8) (80.7) Other (expense) income, net: Interest expense (43.0) (14.8) (2.0) Interest income 2.3 7.9 18.2 Foreign exchange losses (31.8) (3.5) (4.0) Other (expense) income, net (1.5) 0.1 0.1 Total other (expense) income, net (74.1) (10.4) 12.3 Loss before provision for income taxes (2,808.1) (198.2) (68.4) Income tax expense (benefit) 19.6 (9.2) 3.3 Net loss $ (2,827.7) $ (189.0) $ (71.6) ____________________ 51 (1) Includes stock-based compensation expense as follows: Fiscal Year Ended June 30, 2022 2021 2020 (in millions) Cost of revenue Connected Fitness Products $ 20.2 $ 12.6 $ 3.2 Subscription 22.7 25.9 7.5 Total cost of revenue 42.9 38.5 10.7 Sales and marketing 30.5 26.2 15.3 General and administrative 152.4 102.1 52.4 Research and development 46.0 27.2 10.4 Restructuring 56.5 — — Total stock-based compensation expense $ 328.4 $ 194.0 $ 88.8 ____________________ (2) Includes depreciation and amortization expense as follows: Fiscal Year Ended June 30, 2022 2021 2020 (in millions) Cost of revenue Connected Fitness Products $ 20.0 $ 7.7 $ 3.2 Subscription 26.8 19.0 16.6 Total cost of revenue 46.8 26.7 19.9 Sales and marketing 29.6 14.3 9.3 General and administrative 45.7 13.0 10.6 Research and development 20.7 9.9 0.3 Total depreciation and amortization expense $ 142.8 $ 63.8 $ 40.2 Comparison of the fiscal years ended June 30, 2022 and 2021 Revenue Fiscal Year Ended June 30, 2022 2021 % Change (dollars in millions) Revenue: Connected Fitness Products $ 2,187.5 $ 3,149.6 (30.5)% Subscription 1,394.7 872.2 59.9 Total revenue $ 3,582.1 $ 4,021.8 (10.9)% Percentage of revenue Connected Fitness Products 61.1 % 78.3 % Subscription 38.9 21.7 Total 100.0 % 100.0 % Connected Fitness Products revenue decreased $962.2 million for the fiscal year ended June 30, 2022 compared to the fiscal year ended June 30, 2021.
Biggest changeFiscal Year Ended June 30, 2023 2022 2021 (in millions) Consolidated Statement of Operations Data: Revenue Connected Fitness Products $ 1,130.2 $ 2,187.5 $ 3,149.6 Subscription 1,670.1 1,394.7 872.2 Total revenue 2,800.2 3,582.1 4,021.8 Cost of revenue (1)(2) Connected Fitness Products 1,328.8 2,433.8 2,236.9 Subscription 547.9 450.0 330.5 Total cost of revenue 1,876.7 2,883.8 2,567.4 Gross profit 923.5 698.4 1,454.4 Operating expenses Sales and marketing (1)(2) 648.2 1,018.9 728.3 General and administrative (1)(2) 798.1 963.4 661.8 Research and development (1)(2) 318.4 359.5 247.6 Goodwill impairment — 181.9 — Impairment expense 144.5 390.5 4.5 Restructuring expense (1) 189.4 180.7 — Supplier settlements 22.0 337.6 — Total operating expenses 2,120.6 3,432.4 1,642.2 Loss from operations (1,197.1) (2,734.0) (187.8) Other expense, net: Interest expense (97.1) (43.0) (14.8) Interest income 26.4 2.3 7.9 Foreign exchange gain (loss) 7.0 (31.8) (3.5) Other income (expense), net 2.9 (1.5) 0.1 Total other expense, net (60.9) (74.1) (10.4) Loss before provision (benefit) for income taxes (1,258.0) (2,808.1) (198.2) Income tax expense (benefit) 3.7 19.6 (9.2) Net loss $ (1,261.7) $ (2,827.7) $ (189.0) ____________________ 51 (1) Includes stock-based compensation expense as follows: Fiscal Year Ended June 30, 2023 2022 2021 (in millions) Cost of revenue Connected Fitness Products $ 14.3 $ 20.2 $ 12.6 Subscription 42.8 22.7 25.9 Total cost of revenue 57.1 42.9 38.5 Sales and marketing 28.9 30.5 26.2 General and administrative 167.2 152.4 102.1 Research and development 66.7 46.0 27.2 Restructuring expense 85.0 56.5 — Total stock-based compensation expense $ 405.0 $ 328.4 $ 194.0 On July 1, 2022, the Compensation Committee of the Board of Directors of the Company (the “Compensation Committee”) approved accelerating the vesting requirement for unvested restricted stock units held by certain employees by one year.
Some of these limitations are as follows: • Although depreciation and amortization expense are non-cash charges, the assets being depreciated and amortized may have to be replaced in the future, and Subscription Contribution and Subscription Contribution Margin do not reflect cash capital expenditure requirements for such replacements or for new capital expenditure requirements; and • Subscription Contribution and Subscription Contribution Margin exclude stock-based compensation expense, which has recently been, and will continue to be for the foreseeable future, a significant recurring expense for our business and an important part of our compensation strategy.
Some of these limitations are as follows: 57 • Although depreciation and amortization expense are non-cash charges, the assets being depreciated and amortized may have to be replaced in the future, and Subscription Contribution and Subscription Contribution Margin do not reflect cash capital expenditure requirements for such replacements or for new capital expenditure requirements; and • Subscription Contribution and Subscription Contribution Margin exclude stock-based compensation expense, which has recently been, and will continue to be for the foreseeable future, a significant recurring expense for our business and an important part of our compensation strategy.
Events that trigger a test for recoverability include material adverse changes in projected revenues and expenses, present cash flow losses combined with a history 63 of cash flow losses and a forecast that demonstrates significant continuing losses, significant negative industry or economic trends, a current expectation that a long-lived asset group will be disposed of significantly before the end of its useful life, a significant adverse change in the manner in which an asset group is used or in its physical condition, or when there is a change in the asset grouping.
Events that trigger a test for recoverability include material adverse changes in projected revenues and expenses, present cash flow losses combined with a history of cash flow losses and a forecast that demonstrates significant continuing losses, significant negative industry or economic trends, a current expectation that a long-lived asset group will be disposed of significantly before the end of its useful life, a significant adverse change in the manner in which an asset group is used or in its physical condition, or when there is a change in the asset grouping.
Cost of revenue Connected Fitness Products Connected Fitness Product cost of revenue consists of our portfolio of Connected Fitness Products and branded apparel product costs, including manufacturing costs, duties and other applicable importing costs, shipping and handling costs, packaging, warranty replacement and service costs, fulfillment costs, warehousing costs, depreciation of property and equipment, and certain costs related to management, facilities, and personnel-related expenses associated with supply chain logistics.
Cost of revenue Connected Fitness Products Connected Fitness Products cost of revenue consists of our portfolio of Connected Fitness Products and branded apparel product costs, including duties and other applicable importing costs, shipping and handling costs, packaging, warranty replacement and service costs, fulfillment costs, warehousing costs, depreciation of property and equipment, and certain costs related to management, facilities, and personnel-related expenses associated with supply chain logistics.
We maintain a valuation allowance on the majority of our deferred tax assets as we have concluded that it is more likely than not that the deferred assets will not be utilized. Results of Operations The following tables set forth our consolidated results of operations in dollars and as a percentage of total revenue for the periods presented.
We maintain a valuation allowance on the majority of our deferred tax assets as we have concluded that it is more likely than not that the deferred assets will not be utilized. 50 Results of Operations The following tables set forth our consolidated results of operations in dollars and as a percentage of total revenue for the periods presented.
The fair values of intangible assets are determined utilizing information available near the acquisition date based on expectations and assumptions that are deemed reasonable by management. Given the considerable judgment involved in determining fair values, we typically obtain assistance from third-party valuation specialists for significant items.
The fair values of intangible assets are determined utilizing information available near the acquisition date based on expectations and assumptions that are deemed reasonable by management. Given the considerable judgment involved in determining fair 64 values, we typically obtain assistance from third-party valuation specialists for significant items.
These costs consist of both fixed costs, including studio rent and occupancy, other studio overhead, instructor and production personnel-related expenses, depreciation of property and equipment as well as variable costs, including music royalty fees, content costs for past use, third-party platform streaming costs, and payment processing fees for our monthly subscription billings.
These costs consist of both fixed costs, including studio rent and occupancy, other studio overhead, instructor and production personnel-related expenses, 49 depreciation of property and equipment as well as variable costs, including music royalty fees, content costs for past use, third-party platform streaming costs, and payment processing fees for our monthly subscription billings.
Product Warranty We offer a standard product warranty that our Connected Fitness Products and Precor branded fitness products will operate under normal, non-commercial use for a period of one year covering the touchscreen and most original Bike, Bike+, Tread, Tread+, and Guide components from the date of original delivery.
Product Warranty We offer a standard product warranty that our Connected Fitness Products and Precor branded fitness products will operate under normal, non-commercial use for a period of one year covering the touchscreen and most original Bike, Bike+, Tread, Tread+, Row, and Guide components from the date of original delivery.
Restructuring expense Restructuring expense consists of severance and other personnel costs, including stock-based compensation expense, professional services, facility closures and other costs associated with exit and disposal activities. 50 Supplier settlements Supplier settlements are payments made to third-party suppliers to terminate certain future inventory purchase commitments.
Restructuring expense Restructuring expense consists of severance and other personnel costs, including stock-based compensation expense, professional services, facility closures and other costs associated with exit and disposal activities. Supplier settlements Supplier settlements are payments made to third-party suppliers to terminate certain future inventory purchase commitments.
Components of our Results of Operations Revenue Connected Fitness Products Connected Fitness Product revenue consists of sales of our portfolio of Connected Fitness Products and related accessories, delivery and installation services, branded apparel, extended warranty agreements, and the sale, service, installation, and delivery contracts of our commercial business.
Components of our Results of Operations Revenue Connected Fitness Products Connected Fitness Products revenue consists of sales of our portfolio of Connected Fitness Products and related accessories, delivery and installation services, branded apparel, extended warranty agreements, and the sale, service, installation, and delivery contracts of our commercial business.
We believe our existing cash and cash equivalent balances and cash flow from operations will be sufficient to meet our working capital and capital expenditure needs for at least the next 12 months.
We believe our existing cash and cash equivalent balances and cash flow from operations will be sufficient to meet our working capital and capital expenditure needs for at least the next 12 months and beyond.
We also offer the option for customers in some markets to purchase a third-party extended warranty and service contract that extends or enhances the technical support, parts, and labor coverage offered as part of the base warranty included with the Connected Fitness Product for an additional period of 12 to 36 months.
We also offer the option for customers in some markets to purchase a third-party extended warranty and service contract that extends or enhances the technical support, parts, and labor coverage offered as part of the base warranty included with the Connected Fitness Products for an additional period of 12 to 36 months.
Our future capital requirements may vary materially from those currently planned and will depend on many factors, including our rate of revenue growth, timing to adjust our supply chain and cost structures in response to material fluctuations in product demand, timing and amount of spending related to acquisitions, the timing and amount of spending on research and development and manufacturing initiatives, the timing and financial impact of product recalls, sales and marketing activities, the timing of new 58 product introductions, market acceptance of our Connected Fitness Products, timing and investments needed for international expansion, and overall economic conditions.
Our future capital requirements may vary materially from those currently planned and will depend on many factors, including our rate of revenue growth, timing to adjust our supply chain and cost structures in response to material fluctuations in product demand, timing and amount of spending related to acquisitions, the timing and amount of spending on research and development, the timing and financial impact of product recalls, sales and marketing activities, the timing of new product introductions, market acceptance of our Connected Fitness Products, timing and investments needed for international expansion, and overall economic conditions.
Therefore, if one or more of these matters were resolved against us for amounts in excess of management’s expectations, our results of operations and financial condition, including in a particular reporting period in which any such outcome becomes probable and estimable, could be materially adversely affected. 64
Therefore, if one or more of these matters were resolved against us for amounts in excess of management’s expectations, our results of operations and financial condition, including in a particular reporting period in which any such outcome becomes probable and estimable, could be materially adversely affected. 65
Research and development Research and development expense primarily consists of personnel and facilities-related expenses, consulting and contractor expenses, tooling and prototype materials, software platform expenses, and depreciation of property and equipment. We capitalize certain qualified costs incurred in connection with the development of internal-use software which may also cause research and development expenses to vary from period to period.
Research and development Research and development expense primarily consists of personnel and facilities-related expenses, consulting and contractor expenses, tooling and prototype materials, software platform expenses, and depreciation of property and equipment. We capitalize certain qualified costs incurred in connection with the development of internal-use software that may also cause research and development expenses to vary from period to period.
The Second Amended and Restated Credit Agreement provides for a $750.0 million term loan facility (the “Term Loan”), which will be due and payable on May 25, 2027 or, if greater than $200.0 million of our 0% convertible senior notes are outstanding on November 16, 2025 (the “Springing Maturity Condition”), November 16, 2025 (the “Springing Maturity Date”).
The Second Amended and Restated Credit Agreement provides for a $750.0 million term loan facility (the “Term Loan”), which will be due and payable on May 25, 2027 or, if greater than $200.0 million of the Notes are outstanding on November 16, 2025 (the “Springing Maturity Condition”), November 16, 2025 (the “Springing Maturity Date”).
On May 25, 2022, the Company entered into an Amendment and Restatement Agreement to which the Second Amended and Restated Credit Agreement is attached (as amended, restated or otherwise modified from time to time, the “Second Amended and Restated Credit Agreement”) with JPMorgan Chase Bank, N.A., as administrative agent, and certain banks and financial institutions party thereto as lenders and issuing banks.
On May 25, 2022, the Company entered into an Amendment and Restatement Agreement to the Second Amended and Restated Credit Agreement (as amended, restated or otherwise modified from time to time, the “Second Amended and Restated Credit Agreement”) with JPMorgan Chase Bank, N.A., as administrative agent, and certain banks and financial institutions party thereto as lenders and issuing banks.
The Restructuring Plan includes: (i) reducing our headcount; (ii) closing several assembly and manufacturing plants, including the completion and subsequent sale of the shell facility for our previously planned Peloton Output Park; (iii) closing and consolidating several distribution facilities, and (iv) shifting to third-party logistics providers in certain locations.
The Restructuring Plan originally included: (i) reducing our headcount; (ii) closing several assembly and manufacturing plants, including the completion and subsequent sale of the shell facility for our previously planned Peloton Output Park; (iii) closing and consolidating several distribution facilities; and (iv) shifting to third-party logistics providers in certain locations.
The Restructuring Plan includes: (i) reducing our headcount; (ii) closing several assembly and manufacturing plants, including the completion and subsequent sale of the shell facility for our previously planned Peloton Output Park; (iii) closing and consolidating several distribution facilities, and (iv) shifting to third-party logistics providers in certain locations.
The Restructuring Plan originally included: (i) reducing our headcount; (ii) closing several assembly and manufacturing plants, including the completion and subsequent sale of the shell facility for our previously planned Peloton Output Park; (iii) closing and consolidating several distribution facilities; and (iv) shifting to third-party logistics providers in certain locations.
If we determine that substantially all of the fair value of gross assets included in a transaction is concentrated in a single asset (or a group of similar assets), the assets would not represent a business.
If we determine that substantially all of the fair value of gross assets included in a transaction is concentrated in a single asset (or a group of similar assets), the assets will not represent a business.
The Second Amended and Restated Credit Agreement also provides for a $500.0 million revolving credit facility (the “Revolving Facility”), $35.0 million of which will mature on June 20, 2024 (the “Non-Consenting Commitments”), with the rest ($465.0 million) maturing on December 10, 2026 (the “Consenting Commitments”) or if the Springing Maturity Condition is met and the Term Loan is outstanding on such date, the Springing Maturity Date.
The Second Amended and Restated Credit Agreement also provided for a $500.0 million revolving credit facility (the “Revolving Facility”), $35.0 million of which would mature on June 20, 2024 (the “Non-Consenting Commitments”), with the rest ($465.0 million) maturing on December 10, 2026 (the “Consenting Commitments”) or if the Springing Maturity Condition is met and the Term Loan is outstanding on such date, the Springing Maturity Date.
These estimates have been based on our assessment of the facts and circumstances at each balance sheet date and are subject to change based on new information and future events. The outcome of legal proceedings, claims, and regulatory, tax, and government inquiries and investigations is inherently uncertain.
These estimates have been based on our assessment of the facts and circumstances at each balance sheet date and are subject to change based on new information and future events. The outcomes of legal proceedings, claims, and regulatory, tax, and government inquiries and investigations are inherently uncertain.
We believe that these non-GAAP financial measures are useful to investors for period-to-period comparisons of our business and in understanding and evaluating our operating results for the following reasons: • Adjusted EBITDA and Adjusted EBITDA Margin are widely used by investors and securities analysts to measure a company’s operating performance without regard to items such as stock-based compensation expense, depreciation and amortization expense, other expense (income), net, and provision for income taxes that can vary substantially from company to company depending upon their financing, capital structures, and the method by which assets were acquired; • Our management uses Adjusted EBITDA and Adjusted EBITDA Margin in conjunction with financial measures prepared in accordance with GAAP for planning purposes, including the preparation of our annual operating budget, as a measure of our core operating results and the effectiveness of our business strategy, and in evaluating our financial performance; and • Adjusted EBITDA and Adjusted EBITDA Margin provide consistency and comparability with our past financial performance, facilitate period-to-period comparisons of our core operating results, and may also facilitate comparisons with other peer companies, many of which use similar non-GAAP financial measures to supplement their GAAP results.
We believe that this non-GAAP financial measure is useful to investors for period-to-period comparisons of our business and in understanding and evaluating our operating results for the following reasons: • Adjusted EBITDA is widely used by investors and securities analysts to measure a company’s operating performance without regard to items such as stock-based compensation expense, depreciation and amortization expense, other expense (income), net, and provision for income taxes that can vary substantially from company to company depending upon their financing, capital structures, and the method by which assets were acquired; • Our management uses Adjusted EBITDA in conjunction with financial measures prepared in accordance with GAAP for planning purposes, including the preparation of our annual operating budget, as a measure of our core operating results and the effectiveness of our business strategy, and in evaluating our financial performance; and • Adjusted EBITDA provides consistency and comparability with our past financial performance, facilitates period-to-period comparisons of our core operating results, and may also facilitate comparisons with other peer companies, many of which use a similar non-GAAP financial measure to supplement their GAAP results.
Non-operating income and expenses Other (expense) income, net Other (expense) income, net consists of interest (expense) income, unrealized and realized gains (losses) on investments, and impacts from foreign exchange transactions. Income tax provision The provision for income taxes consists primarily of income taxes related to state and international taxes for jurisdictions in which we conduct business.
Non-operating income and expenses Other (expense) income, net Other (expense) income, net consists of interest (expense) income, unrealized and realized gains (losses) on investments, and foreign exchange gains (losses). Income tax provision The provision for income taxes consists primarily of income taxes related to state and international taxes for jurisdictions in which we conduct business.
(3) Please see the section titled “Non-GAAP Financial Measures—Free Cash Flow” for a reconciliation of net cash provided by (used in) operating activities to Free Cash Flow and an explanation of why we consider Free Cash Flow to be a helpful metric for investors.
(3) Please see the section titled “Non-GAAP Financial Measures—Free Cash Flow” for a reconciliation of net cash used in operating activities to Free Cash Flow and an explanation of why we consider Free Cash Flow to be a helpful measures for investors.
We utilize contract manufacturers to build our products and accessories. These contract manufacturers acquire components and build products based on demand forecast information we supply, which typically covers a rolling 12-month period. Consistent with industry practice, we acquire inventories from such manufacturers through blanket purchase orders against which orders are applied based on projected demand information and availability of goods.
These contract manufacturers acquire components and build products based on demand forecast information we supply, which typically covers a rolling 12-month period. Consistent with industry practice, we acquire inventories from such manufacturers through blanket purchase orders against which orders are applied based on projected demand information and availability of goods.
During fiscal 2022, we identified various qualitative factors that collectively indicated that the Company had triggering events, including (i) realignment of cost structure in connection with the Restructuring Plan, (ii) softening demand and (iii) a sustained decrease in stock price.
During fiscal 2022 and fiscal 2023, management identified various qualitative factors that collectively indicated that the Company had impairment triggering events, including (i) realignment of cost structure in connection with the Restructuring Plan, (ii) softening demand and (iii) a sustained decrease in stock price.
Adjusted EBITDA and Adjusted EBITDA Margin We calculate Adjusted EBITDA as net (loss) income adjusted to exclude: other expense (income), net; income tax expense (benefit); depreciation and amortization expense; stock-based compensation expense; impairment expense; product recall costs; litigation and settlement expenses; transaction and integration costs; reorganization, severance, exit, disposal and other costs associated with restructuring plans; supplier 55 settlements; and other adjustment items that arise outside the ordinary course of our business.
Adjusted EBITDA We calculate Adjusted EBITDA as net (loss) income adjusted to exclude: other expense (income), net; income tax expense (benefit); depreciation and amortization expense; stock-based compensation expense; goodwill impairment; impairment expense; product recall related matters; certain litigation and settlement expenses; transaction and integration costs; reorganization, severance, exit, disposal and other costs associated with restructuring plans; supplier settlements; and other adjustment items that arise outside the ordinary course of our business.
Some of these limitations are, or may in the future be, as follows: • Although depreciation and amortization expense are non-cash charges, the assets being depreciated and amortized may have to be replaced in the future, and Adjusted EBITDA and Adjusted EBITDA Margin do not reflect cash capital expenditure requirements for such replacements or for new capital expenditure requirements; • Adjusted EBITDA and Adjusted EBITDA Margin exclude stock-based compensation expense, which has recently been, and will continue to be for the foreseeable future, a significant recurring expense for our business and an important part of our compensation strategy; • Adjusted EBITDA and Adjusted EBITDA Margin do not reflect: (1) changes in, or cash requirements for, our working capital needs; (2) interest expense, or the cash requirements necessary to service interest or principal payments on our debt, which reduces cash available to us; or (3) tax payments that may represent a reduction in cash available to us; • Adjusted EBITDA and Adjusted EBITDA Margin do not reflect certain litigation expenses, consisting of legal settlements and related fees for specific proceedings that we have determined arise outside of the ordinary course of business based on the following considerations which we assess regularly: (1) the frequency of similar cases that have been brought to date, or are expected to be brought within two years; (2) the complexity of the case; (3) the nature of the remedy(ies) sought, including the size of any monetary damages sought; (4) offensive versus defensive posture of us; (5) the counterparty involved; and (6) our overall litigation strategy; • Adjusted EBITDA and Adjusted EBITDA Margin do not reflect transaction and integration costs related to acquisitions; • Adjusted EBITDA and Adjusted EBITDA Margin do not reflect incremental costs associated with the COVID-19 pandemic, which consist of hazard pay for field operations employees; • Adjusted EBITDA and Adjusted EBITDA Margin do not reflect impairment charges for goodwill and fixed assets, and gains (losses) on disposals for fixed assets; • Adjusted EBITDA and Adjusted EBITDA Margin do not reflect the impact of purchase accounting adjustments to inventory related to the Precor acquisition; • Adjusted EBITDA and Adjusted EBITDA Margin do not reflect costs associated with Tread and Tread+ product recalls including increases to the return reserves, Tread+ inventory write-downs, logistics costs associated with Member requests on Tread and Tread+, the cost to move the Tread+ for those that elect the option, subscription waiver costs of service, and recall-related hardware development and repair costs; • Adjusted EBITDA and Adjusted EBITDA Margin do not reflect reorganization, severance, exit, disposal and other costs associated with restructuring plans; • Adjusted EBITDA and Adjusted EBITDA Margin do not reflect non-recurring supplier settlements; and • The expenses and other items that we exclude in our calculation of Adjusted EBITDA and Adjusted EBITDA Margin may differ from the expenses and other items, if any, that other companies may exclude from Adjusted EBITDA when they report their operating results and we may, in the future, exclude other significant, unusual expenses or other items from these financial measures.
Some of these limitations are, or may in the future be, as follows: • Although depreciation and amortization expense are non-cash charges, the assets being depreciated and amortized may have to be replaced in the future, and Adjusted EBITDA does not reflect cash capital expenditure requirements for such replacements or for new capital expenditure requirements; • Adjusted EBITDA excludes stock-based compensation expense, which has recently been, and will continue to be for the foreseeable future, a significant recurring expense for our business and an important part of our compensation strategy; • Adjusted EBITDA does not reflect: (1) changes in, or cash requirements for, our working capital needs; (2) interest expense, or the cash requirements necessary to service interest or principal payments on our debt, which reduces cash available to us; or (3) tax payments that may represent a reduction in cash available to us; • Adjusted EBITDA does not reflect certain litigation expenses, consisting of legal settlements and related fees for specific proceedings that we have determined arise outside of the ordinary course of business based on the following considerations which we assess regularly: (1) the frequency of similar cases that have been brought to date, or are expected to be brought within two years; (2) the complexity of the case; (3) the nature of the remedy(ies) sought, including the size of any monetary damages sought; (4) offensive versus defensive posture of us; (5) the counterparty involved; and (6) our overall litigation strategy; • Adjusted EBITDA does not reflect transaction and integration costs related to acquisitions; • Adjusted EBITDA does not reflect impairment charges for goodwill and fixed assets, and gains (losses) on disposals for fixed assets; • Adjusted EBITDA does not reflect the impact of purchase accounting adjustments to inventory related to the Precor acquisition; 56 • Adjusted EBITDA does not reflect costs associated with product recall related matters including adjustments to the return reserves, inventory write-downs, logistics costs associated with Member requests, the cost to move the recalled product for those that elect the option, subscription waiver costs of service, and recall-related hardware development and repair costs; • Adjusted EBITDA does not reflect reorganization, severance, exit, disposal and other costs associated with restructuring plans; • Adjusted EBITDA does not reflect non-recurring supplier settlements; and • The expenses and other items that we exclude in our calculation of Adjusted EBITDA may differ from the expenses and other items, if any, that other companies may exclude from Adjusted EBITDA when they report their operating results and we may, in the future, exclude other significant, unusual expenses or other items from this financial measure.
Income tax expense for the fiscal year ended June 30, 2022 of $19.6 million was primarily due to state and international taxes. Non-GAAP Financial Measures In addition to our results determined in accordance with accounting principles generally accepted in the United States, or GAAP, we believe the following non-GAAP financial measures are useful in evaluating our operating performance.
Income tax expense for the fiscal year ended June 30, 2023 of $3.7 million was primarily due to state and international taxes. Non-GAAP Financial Measures In addition to our results determined in accordance with accounting principles generally accepted in the United States, or GAAP, we believe the following non-GAAP financial measures are useful in evaluating our operating performance.
If a Connected Fitness Subscription owns a combination of a Bike, Tread or Guide product in the same household, the price of the Subscription remains $44.00 monthly (price increased from $39 to $44 USD effective as of June 1, 2022). As of June 30, 2022, approximately 6% of our Connected Fitness Subscriptions owned both a Bike and Tread product.
If a Connected Fitness Subscription owns a combination of a Bike, Tread, Guide or Row product in the same household, the price of the Subscription remains $44 monthly (price increased from $39 to $44 USD effective as of June 1, 2022). As of June 30, 2023, approximately 8% of our Connected Fitness Subscriptions owned both a Bike and Tread product.
However, with current uncertainty in the global economy, negative press and general sentiment surrounding Peloton’s post-pandemic business and financial performance, absence of a remediation plan with the Consumer Product Safety Commission, predicting expected product returns based on historical returns becomes less relevant, requiring reliance on highly subjective estimates based on our interpretation of how current conditions and factors will drive consumer behavior.
However, with current uncertainty in the global economy, negative press and general sentiment surrounding Peloton’s post-pandemic business and financial performance, predicting expected product returns based on historical returns becomes less relevant, requiring reliance on highly subjective estimates based on our interpretation of how current conditions and factors will drive consumer behavior.
See “Risk Factors—Risks Related to Our Business—Our operating results could be adversely affected if we are unable to accurately forecast consumer demand for our products and services and adequately manage our inventory .” Off-Balance Sheet Arrangements We did not have any undisclosed off-balance sheet arrangements as of June 30, 2022.
See “Risk Factors—Risks Related to Our Business—Our operating results have been, and could in the future be, adversely affected if we are unable to accurately forecast consumer demand for our products and services and adequately manage our inventory .” Off-Balance Sheet Arrangements We did not have any undisclosed off-balance sheet arrangements as of June 30, 2023.
(2) Please see the section titled “Non-GAAP Financial Measures—Adjusted EBITDA and Adjusted EBITDA Margin” for a reconciliation of Net (loss) income to Adjusted EBITDA and an explanation of why we consider Adjusted EBITDA to be a helpful metric for investors.
(2) Please see the section titled “Non-GAAP Financial Measures—Adjusted EBITDA” for a reconciliation of Net loss to Adjusted EBITDA and an explanation of why we consider Adjusted EBITDA to be a helpful measures for investors.
We may continue to incur additional costs which could include costs for which we have not accrued or established adequate reserves, including increases to the return reserves, inventory write-downs, logistics costs associated with Member requests to return or move their hardware, subscription waiver variable costs of service, anticipated recall-related hardware development and repair costs, and related legal and advisory fees.
We may continue to incur additional costs beyond what we have currently estimated to be probable and reasonably estimable which could include costs for which we have not accrued or established adequate reserves, including increases to the return reserves, inventory write-downs, logistics costs associated with Member requests to return or move their hardware, subscription waiver variable costs of service, anticipated recall-related hardware development and repair costs, and related legal and advisory fees.
The amount of a refund customers are eligible to receive may differ based on the status of an approved remediation of the issue driving the recall, and the age of the CFU being returned. We estimate a returns reserve 62 primarily based on historical and expected product returns, product warranty and service call trends.
The amount of a refund customers are eligible to receive may differ based on the status of an approved remediation of the issue driving the recall, and the age of the Connected Fitness product being returned. We estimate return reserves primarily based on historical and expected product returns, product warranty, and service call trends.
If the carrying value of the reporting unit continues to exceed its fair value, the fair value of the reporting unit’s goodwill is calculated and an impairment loss equal to the excess is recorded. We assess the impairment of intangible assets whenever events or changes in circumstances indicate that the carrying amount may not be recoverable.
If the carrying value of the reporting unit exceeds its fair value, an impairment loss equal to the excess is recorded. We assess the impairment of intangible assets whenever events or changes in circumstances indicate that the carrying amount may not be recoverable.
As of June 30, 2022, our commitments to contract with third-party manufacturers for their inventory on-hand and component purchase commitments related to the manufacture of our products were estimated to be approximately $334.7 million.
As of June 30, 2023, our commitments to contract with third-party manufacturers for their inventory on-hand and component purchase commitments related to the manufacture of our products were estimated to be approximately $174.6 million.
These include a reduction to Connected Fitness Products revenue for actual and estimated future returns of $48.9 million and $81.1 million, recorded costs in Connected Fitness Products cost of revenue associated with inventory write-downs and logistic costs of $8.1 million and $15.7 million, and operating expenses of $5.4 million and $3.2 million associated with recall-related hardware development costs, in each case for the fiscal years ended June 30, 2022 and 2021, respectively.
These include recorded costs in Connected Fitness Products cost of revenue associated with recall related matters of $61.6 million, zero, and zero, adjustments to Connected Fitness Products revenue for actual and estimated future returns of $14.6 million, $48.9 million and $81.1 million, recorded costs in Connected Fitness Products cost of revenue associated with inventory write-downs and logistics costs of $2.5 million, $8.1 million and $15.7 million, and operating expenses of $2.3 million, $5.4 million and $3.2 million associated with recall-related hardware development costs, in each case for the fiscal years ended June 30, 2023, 2022 and 2021, respectively.
The following table presents a reconciliation of Free Cash Flow to Net cash provided by (used in) operating activities, the most directly comparable financial measure prepared in accordance with GAAP, for each of the periods indicated: Fiscal Year Ended June 30, 2022 2021 2020 (in millions) Net cash (used in) provided by operating activities $ (2,020.0) $ (239.7) $ 376.4 Capital expenditures, including software (337.3) (252.2) (156.4) Free Cash Flow $ (2,357.4) $ (491.9) $ 220.0 Liquidity and Capital Resources Our operations have been funded primarily through net proceeds from the sales of our equity and convertible debt securities, and term loan, as well as cash flows from operating activities.
The following table presents a reconciliation of Free Cash Flow to Net cash used in operating activities, the most directly comparable financial measure prepared in accordance with GAAP, for each of the periods indicated: Fiscal Year Ended June 30, 2023 2022 2021 (in millions) Net cash used in operating activities $ (387.6) $ (2,020.0) $ (239.7) Capital expenditures and capitalized internal-use software development costs (82.4) (337.3) (252.2) Free Cash Flow $ (470.0) $ (2,357.4) $ (491.9) Liquidity and Capital Resources Our operations have been funded primarily through net proceeds from the sales of our equity and convertible debt securities, and term loan, as well as cash flows from operating activities.
We define “Average Net Monthly Connected Fitness Churn” as Connected Fitness Subscription cancellations, net of reactivations, in the quarter, divided by the average number of beginning Connected Fitness Subscriptions in each month, divided by three months.
Average Net Monthly Connected Fitness Churn We use Average Net Monthly Connected Fitness Churn to measure the retention of our Connected Fitness Subscriptions. We define “Average Net Monthly Connected Fitness Churn” as Connected Fitness Subscription cancellations, net of reactivations, in the quarter, divided by the average number of beginning Connected Fitness Subscriptions in each month, divided by three months.
Because of these limitations, Subscription Contribution and Subscription Contribution Margin should be considered along with other operating and financial performance measures presented in accordance with GAAP. 57 The following table presents a reconciliation of Subscription Contribution to Subscription Gross Profit, the most directly comparable financial measure prepared in accordance with GAAP, for each of the periods indicated: Fiscal Year Ended June 30, 2022 2021 (dollars in millions) Subscription Revenue $ 1,394.7 $ 872.2 Less: Cost of Subscription 450.0 330.5 Subscription Gross Profit $ 944.7 $ 541.7 Subscription Gross Margin 67.7 % 62.1 % Add back: Depreciation and amortization expense $ 26.8 $ 19.0 Stock-based compensation expense 22.7 25.9 Subscription Contribution $ 994.2 $ 586.5 Subscription Contribution Margin 71.3 % 67.2 % The continued growth of our Connected Fitness Subscription base will allow us to improve our Subscription Contribution Margin.
The following table presents a reconciliation of Subscription Contribution to Subscription Gross Profit, the most directly comparable financial measure prepared in accordance with GAAP, for each of the periods indicated: Fiscal Year Ended June 30, 2023 2022 2021 (dollars in millions) Subscription Revenue $ 1,670.1 $ 1,394.7 $ 872.2 Less: Cost of Subscription 547.9 450.0 330.5 Subscription Gross Profit $ 1,122.1 $ 944.7 $ 541.7 Subscription Gross Margin 67.2 % 67.7 % 62.1 % Add back: Depreciation and amortization expense $ 36.9 $ 26.8 $ 19.0 Stock-based compensation expense 42.8 22.7 25.9 Subscription Contribution $ 1,201.8 $ 994.2 $ 586.5 Subscription Contribution Margin 72.0 % 71.3 % 67.2 % The continued growth of our Connected Fitness Subscription base will allow us to improve our Subscription Contribution Margin.
Non-cash adjustments primarily consisted of goodwill and long lived asset impairment expense, stock-based compensation expense, excess and obsolete inventory reserves, depreciation and amortization, and non-cash operating lease expense.
Non-cash adjustments primarily consisted of stock-based compensation expense, depreciation and amortization, long-lived asset impairment expense, and non-cash operating lease expense.
If the carrying value of the reporting unit continues to exceed its fair value, the fair value of the reporting unit’s goodwill is calculated and an impairment loss equal to the excess is recorded. Impairment expense Impairment expense consists of non-cash impairment charges relating to long-lived assets.
If the carrying value of the reporting unit exceeds its fair value, an impairment loss equal to the excess is recorded. Impairment expense Impairment expense consists of non-cash impairment charges relating to long-lived assets.
If actual return costs differ from previous estimates, the amount of the liability and corresponding revenue are adjusted in the period in which such costs occur. There is not significant judgement required in the determination of performance obligations, allocation of our transaction price, or the recognition of revenue. See further discussion in Note 3 to the consolidated financial statements.
If actual return costs differ from previous estimates, the amount of the liability and corresponding revenue are adjusted in the period in which such costs occur. 62 There is not significant judgement required in the determination of performance obligations, allocation of our transaction price, or the recognition of revenue.
The obligations under the Second Amended and Restated Credit Agreement with respect to the Term Loan and the Revolving Facility are secured by substantially all of our assets, with certain exceptions set forth in the Second Amended and Restated Credit Agreement, and are required to be guaranteed by certain material subsidiaries of the Company if, at the end of future financial quarters, certain conditions are not met.
After the repayment in full of the Term Loan, such baskets and levels will revert to those previously disclosed in connection with the Amended and Restated Credit Agreement. 60 The obligations under the Second Amended and Restated Credit Agreement with respect to the Term Loan and the Revolving Facility are secured by substantially all of our assets, with certain exceptions set forth in the Second Amended and Restated Credit Agreement, and are required to be guaranteed by certain material subsidiaries of the Company if, at the end of future financial quarters, certain conditions are not met.
Additionally, on August 12, 2022, we announced our decision to perform the following additional restructuring activities: (i) eliminate our North American Field Ops warehouses, including the significant reduction of our delivery workforce teams; (ii) eliminate a significant number of roles on the North America Member Support team and exit our real-estate footprints in our Plano and Tempe locations; and (iii) reduce our North America retail showroom presence.
Additionally, on August 12, 2022, we announced our decision to perform the following additional restructuring activities: (i) fully transitioning our North American Field Operations to third-party providers, including the significant reduction of our delivery workforce teams; (ii) eliminating a significant number of roles on the North America Member Support team and exiting our real-estate footprints in our Plano and Tempe locations; and (iii) reducing our retail showroom presence.
Additionally, on August 12, 2022 we announced the decision to perform the following additional restructuring activities: (i) eliminate our North American Field Ops warehouses, including the significant reduction of our delivery workforce teams; (ii) eliminate a significant number of roles on the North America Member Support team and exit our real-estate footprints in our Plano and Tempe locations; and (iii) reduce our North America retail showroom presence.
Additionally, on August 12, 2022, we announced the decision to perform the following additional restructuring activities: (i) fully transitioning our North American Field Operations to third-party providers, including the significant reduction of our delivery workforce teams; (ii) eliminating a significant number of roles on the North America Member Support team and exiting our real-estate footprints in our Plano and Tempe locations; and (iii) reducing our retail showroom presence.
We have the obligation, at our option, to either repair or replace the defective product. At the time revenue is recognized, an estimate of future warranty costs, including costs associated with service of Connected Fitness Products outside of the warranty period, is recorded as a component of cost of revenue.
We have the obligation, at our option, to either repair or replace the defective product. At the time revenue is recognized, an estimate of future warranty costs is recorded as a component of cost of revenue.
Because of these limitations, Adjusted EBITDA and Adjusted EBITDA Margin should be considered along with other operating and financial performance measures presented in accordance with GAAP. 56 The following table presents a reconciliation of Adjusted EBITDA to Net (loss) income, the most directly comparable financial measure prepared in accordance with GAAP, for each of the periods indicated: Adjusted EBITDA and Adjusted EBITDA Margin Fiscal Year Ended June 30, 2022 2021 (dollars in millions) Net loss $ (2,827.7) $ (189.0) Adjusted to exclude the following: Other expense (income), net 74.1 10.4 Income tax expense (benefit) 19.6 (9.2) Depreciation and amortization expense 142.8 63.8 Stock-based compensation expense 271.8 194.0 Goodwill impairment 181.9 — Impairment expense 390.5 4.5 Restructuring expense 237.5 — Supplier settlements 337.6 — Product recalls(1) 62.3 100.0 Litigation and settlement expenses(2) 118.6 35.8 Transaction and integration costs(3) 5.5 28.9 Other adjustment items (4) 2.9 14.5 Adjusted EBITDA $ (982.7) $ 253.7 Adjusted EBITDA margin (27.4) % 6.3 % ______________________ (1) Represents adjustments and charges associated with the Tread and Tread+ product recall, as well as accrual adjustments.
The following table presents a reconciliation of Adjusted EBITDA to Net loss, the most directly comparable financial measure prepared in accordance with GAAP, for each of the periods indicated: Adjusted EBITDA Fiscal Year Ended June 30, 2023 2022 2021 (dollars in millions) Net loss $ (1,261.7) $ (2,827.7) $ (189.0) Adjusted to exclude the following: Total other expense, net 60.9 74.1 10.4 Income tax expense (benefit) 3.7 19.6 (9.2) Depreciation and amortization expense 124.3 142.8 63.8 Stock-based compensation expense 319.9 271.8 194.0 Goodwill impairment — 181.9 — Impairment expense 144.5 390.5 4.5 Restructuring expense 193.0 237.5 — Supplier settlements 22.0 337.6 — Product recall related matters (1) 80.9 62.3 100.0 Litigation and settlement expenses (2) 102.8 118.6 35.8 Other adjustment items 1.0 8.4 43.4 Adjusted EBITDA $ (208.5) $ (982.7) $ 253.7 ______________________ (1) Represents adjustments and charges associated with product recall related matters, as well as accrual adjustments.
In connection with the Restructuring Plan, we estimate that we will incur additional cash charges of approximately $95.0 million primarily composed of severance and other exit costs in fiscal year 2023 and beyond.
In connection with the Restructuring Plan, we estimate that we will incur additional cash charges of approximately $40.0 million, primarily composed of lease termination and other exit costs, by the end of fiscal year 2024.
Intangible assets other than goodwill are comprised of acquired developed technology, brand name, customer relationships, distributor relationships, and other finite-lived intangible assets. At initial recognition, intangible assets acquired in a business combination or asset acquisition are recognized at their fair value as of the date of acquisition.
The Company has no intangible assets with indefinite useful lives. Intangible assets other than goodwill are comprised of acquired developed technology and other finite-lived intangible assets. At initial recognition, intangible assets acquired in a business combination or asset acquisition are recognized at their fair value as of the date of acquisition.
Fiscal Year Ended June 30, 2022 2021 2020 Ending Connected Fitness Subscriptions 2,965,677 2,330,700 1,091,100 Average Net Monthly Connected Fitness Churn 0.96 % 0.61 % 0.62 % Total Workouts (in millions) 540.0 459.7 164.5 Average Monthly Workouts per Connected Fitness Subscription 16.4 22.0 17.9 Subscription Gross Profit (in millions) $ 944.7 $ 541.7 $ 208.0 Subscription Contribution (in millions) (1) $ 994.2 $ 586.5 $ 232.1 Subscription Gross Margin 67.7 % 62.1 % 57.2 % Subscription Contribution Margin (1) 71.3 % 67.2 % 63.8 % Net loss (in millions) $ (2,827.7) $ (189.0) $ (71.6) Adjusted EBITDA (in millions) (2) $ (982.7) $ 253.7 $ 117.7 Adjusted EBITDA Margin (2) (27.4) % 6.3 % 6.4 % Net Cash (Used in) Provided by Operating Activities (in millions) (3) $ (2,020.0) $ (239.7) $ 376.4 Free Cash Flow (in millions) (3) $ (2,357.4) $ (491.9) $ 220.0 ______________________________ (1) Please see the section titled “Non-GAAP Financial Measures—Subscription Contribution and Subscription Contribution Margin” for a reconciliation of Subscription Gross Profit to Subscription Contribution and an explanation of why we consider Subscription Contribution and Subscription Contribution Margin to be helpful metrics for investors.
Fiscal Year Ended June 30, 2023 2022 2021 Ending Connected Fitness Subscriptions 3,077,779 2,965,677 2,330,700 Average Net Monthly Connected Fitness Churn 1.2 % 1.0 % 0.6 % Subscription Gross Profit (in millions) $ 1,122.1 $ 944.7 $ 541.7 Subscription Contribution (in millions) (1) $ 1,201.8 $ 994.2 $ 586.5 Subscription Gross Margin 67.2 % 67.7 % 62.1 % Subscription Contribution Margin (1) 72.0 % 71.3 % 67.2 % Net loss (in millions) $ (1,261.7) $ (2,827.7) $ (189.0) Adjusted EBITDA (in millions) (2) $ (208.5) $ (982.7) $ 253.7 Net Cash Used in Operating Activities (in millions) $ (387.6) $ (2,020.0) $ (239.7) Free Cash Flow (in millions) (3) $ (470.0) $ (2,357.4) $ (491.9) ______________________________ (1) Please see the section titled “Non-GAAP Financial Measures—Subscription Contribution and Subscription Contribution Margin” for a reconciliation of Subscription Gross Profit to Subscription Contribution and an explanation of why we consider Subscription Contribution and Subscription Contribution Margin to be helpful measures for investors.
As of June 30, 2022, we had outstanding letters of credit totaling $77.6 million, of which $69.9 million was secured against the Revolver. (4) Other purchase obligations include all other non-cancelable contractual obligations. These contracts are primarily related to cloud computing costs.
As of June 30, 2023, we had outstanding letters of credit totaling $71.6 million. (4) Other purchase obligations include all other non-cancelable contractual obligations. These contracts are primarily related to cloud computing costs.
Other expense, net, was comprised of the following for the fiscal year ended June 30, 2021: • Interest expense primarily related to the amortization of the convertible notes discount and deferred financing costs of $(14.8) million; • Interest income from cash, cash equivalents, and short-term investments of $7.9 million; and • Foreign exchange losses of $(3.5) million.
Total other expense, net, was comprised of the following for the fiscal year ended June 30, 2022: • Interest expense primarily related to the Notes, the Term Loan, and deferred financing costs of $43.0 million; • Interest income from cash, cash equivalents, and short-term investments of $2.3 million; • Foreign exchange losses of $31.8 million; and • Other expense, net of $1.5 million.
If, however, the market price per share of Class A Common Stock, as measured under the terms of the Capped Call Transactions, exceeds the cap price of the Capped Call Transactions, there would be dilution and/or there would not be an offset of such potential cash payments, in each case, to the extent that the then-market price per share of the Class A Common Stock exceeds the cap price of the Capped Call Transactions.
If, however, the market price per share of Class A common stock, as measured under the terms of the Capped Call Transactions, exceeds the cap price of the Capped Call Transactions, there would be dilution and/or there would not be an offset of such potential cash payments, in each case, to the extent that the then-market price per share of the Class A common stock exceeds the cap price of the Capped Call Transactions. 59 Class A Common Stock Offering On November 16, 2021, we entered into an underwriting agreement (the “Underwriting Agreement”) with Goldman Sachs & Co.
A discussion of our results of operations for our fiscal year ended June 30, 2021 compared to the year ended June 30, 2020 is included our Annual Report on Form 10-K for the fiscal year ended June 30, 2021, filed with the SEC on August 27, 2021 (File No. 001-39058) under the heading “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” Overview Peloton is the largest interactive fitness platform in the world with a loyal community of 6.9 million Members as of June 30, 2022.
A discussion of our results of operations for our fiscal year ended June 30, 2022 compared to the year ended June 30, 2021 is included our Annual Report on Form 10-K for the fiscal year ended June 30, 2022, filed with the SEC on September 7, 2022 (File No. 001-39058) under the heading “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” Overview Peloton is a leading global fitness company with a highly engaged community of over 6.5 million Members as of June 30, 2023.
Additionally, we expect to recognize approximately $75.0 million of asset impairment charges in fiscal year 2023 in connection with the Restructuring Plan. 47 We may not be able to fully realize the cost savings and benefits initially anticipated from the Restructuring Plan, and the expected costs may be greater than expected.
Additionally, the Company expects to recognize additional non-cash charges of approximately $20.0 million during fiscal year 2024, primarily composed of non-inventory asset impairment charges in connection with the Restructuring Plan. We may not be able to fully realize the cost savings and benefits initially anticipated from the Restructuring Plan, and the expected costs may be greater than expected.
Connected Fitness Product revenue is recognized at the time of delivery, except for extended warranty revenue which is recognized over the warranty period and service revenue which is recognized over the term, and is recorded net of returns and discounts and third-party financing program fees, when applicable. 49 Subscription Subscription revenue consists of revenue generated from our monthly Connected Fitness Subscription and Peloton Digital subscription.
Connected Fitness Products revenue is recognized at the time of delivery, except for extended warranty revenue that is recognized over the warranty period and service revenue that is recognized over the term, and is recorded net of returns and discounts and third-party financing program fees, when applicable.
Other Expense, Net and Income Tax Expense Fiscal Year Ended June 30, 2022 2021 % Change (dollars in millions) Other expense, net $ (74.1) $ (10.4) NM Income tax expense (benefit) $ 19.6 $ (9.2) NM ___________________________ *NM - not meaningful Other expense, net, was comprised of the following for the fiscal year ended June 30, 2022: • Interest expense primarily related to the amortization of the convertible notes discount and deferred financing costs of $(43.0) million; • Interest income from cash, cash equivalents, and short-term investments of $2.3 million; • Foreign exchange losses of $(31.8) million; and • Unrealized losses on short-term investments partially offset by gain on lease termination of $(1.5) million.
Total Other Expense, Net and Income Tax Expense Fiscal Year Ended June 30, 2023 2022 % Change (dollars in millions) Interest Expense $ (97.1) $ (43.0) 125.8% Interest Income 26.4 2.3 1,062.5% Foreign exchange gains (losses) 7.0 (31.8) NM* Other income (expense), net 2.9 (1.5) NM* Income tax expense (benefit) 3.7 19.6 (81.3)% ___________________________ *NM - not meaningful 55 Fiscal Years Ended June 30, 2023 and 2022 Total other expense, net, was comprised of the following for the fiscal year ended June 30, 2023: • Interest expense primarily related to the Term Loan, the Notes, and deferred financing costs of $97.1 million; • Interest income from cash, cash equivalents, and short-term investments of $26.4 million; • Foreign exchange gains of $7.0 million; and • Other income, net of $2.9 million.
For the recall-to-date period, the Company recognized a reduction to Connected Fitness Products revenue for actual and estimated future returns of $139.9 million, and a return reserve of $39.9 million and $40.8 million is included within Accounts payable and accrued expenses in the accompanying Consolidated Balance Sheets related to the impacts of the recall as of June 30, 2022 and June 30, 2021, respectively .
As a result of these recalls, we recognized a reduction to Connected Fitness Products revenue for actual and estimated future returns of $14.6 million, $48.9 million, and $81.1 million for the fiscal years ended June 30, 2023, 2022 and 2021, respectively, and a return reserve of $24.4 million and $39.9 million is included within Accounts payable and accrued expenses in the accompanying Consolidated Balance Sheets related to the impacts of the recall as of June 30, 2023 and June 30, 2022, respectively .
Supplier settlements Fiscal Year Ended June 30, 2022 2021 % Change (dollars in millions) Supplier settlements $ 337.6 $ — NM Supplier settlements were $337.6 million in the fiscal year ended June 30, 2022, which consist of settlement and related costs paid to third-party suppliers to terminate certain future inventory purchase commitments.
Supplier settlements Fiscal Year Ended June 30, 2023 2022 % Change (dollars in millions) Supplier settlements $ 22.0 $ 337.6 (93.5)% Fiscal Years Ended June 30, 2023 and 2022 Supplier settlements decreased $315.6 million in the fiscal year ended June 30, 2023 compared to the fiscal year ended June 30, 2022, due to settlement and related costs paid to third-party suppliers to terminate certain future inventory purchase commitments, the majority of which were accrued for during the fiscal year ended June 30, 2022.
As of June 30, 2022, we had outstanding letters of credit totaling $77.6 million, of which $69.9 million was secured against the Revolver. 60 Cash Flows Fiscal Year Ended June 30, 2022 2021 2020 (in millions) Net cash (used in) provided by operating activities $ (2,020.0) $ (239.7) $ 376.4 Net cash provided by (used in) investing activities 153.3 (585.1) (741.3) Net cash provided by financing activities 2,015.1 916.8 1,240.2 Operating Activities Net cash used in operating activities of $2,020.0 million for the fiscal year ended June 30, 2022 was primarily due to a net loss of $2,827.7 million and a net increase in operating assets and liabilities of $623.6 million, partially offset by an increase in non-cash adjustments of $1,431.2 million.
Cash Flows Fiscal Year Ended June 30, 2023 2022 2021 (in millions) Net cash used in operating activities $ (387.6) $ (2,020.0) $ (239.7) Net cash (used in) provided by investing activities (69.9) 153.3 (585.1) Net cash provided by financing activities 76.8 2,015.1 916.8 Operating Activities Net cash used in operating activities of $387.6 million for the fiscal year ended June 30, 2023 was primarily due to a net loss of $1,261.7 million, partially offset by an increase in non-cash adjustments of $760.2 million and a net decrease in operating assets and liabilities of $113.8 million.
Goodwill impairment Fiscal Year Ended June 30, 2022 2021 % Change (dollars in millions) Goodwill impairment $ 181.9 $ — NM During the fiscal year ended June 30, 2022, we recognized a Goodwill impairment charge of $181.9 million representing the entire amount of goodwill related to the Connected Fitness Products reporting unit in the Connected Fitness Products Segment.
Given the results of our quantitative assessment, we determined that the Connected Fitness Products reporting unit’s goodwill was impaired. During the fiscal year ended June 30, 2022, we recognized a goodwill impairment 54 charge of $181.9 million representing the entire amount of goodwill related to the Connected Fitness Products reporting unit in the Connected Fitness Products Segment.
(5) Refer to Note 12 - Debt in the Notes to Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for further details regarding our convertible senior notes obligations. (6) Supplier settlements relate to payments to third-party suppliers to exit purchase commitments.
(5) Refer to Note 12 - Debt in the Notes to Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for further details regarding our Notes and Term Loan obligations.
Total charges related to the Restructuring Plan were $611.3 million for the fiscal year ended June 30, 2022, consisting of cash charges of $109.1 million for severance and other personnel and $15.4 million for professional fees and other related charges, and non-cash charges of $373.8 million related to non-inventory asset write-downs and write-offs, $56.5 million for stock-based compensation expense and $56.4 million for inventory markdowns.
Total charges related to the Restructuring Plan were $332.4 million for the fiscal year ended June 30, 2023, consisting of cash charges of $85.1 million for severance and other personnel costs and $19.3 million for exit and disposal costs and professional fees, and non-cash charges of $139.3 million related to non-inventory asset write-downs and write-offs, $85.0 million for stock-based compensation expense and $3.7 million for write-offs of inventory related to restructuring activities.
Total charges related to the Restructuring Plan were $611.3 million for fiscal year ended June 30, 2022 consisting of cash charges of $124.5 million for severance and other personnel costs and $15.4 million for professional fees and other related charges, and non-cash charges of $373.8 million related to non-inventory asset write-downs and write-offs, $56.5 million for stock-based compensation expense and $56.4 million for inventory markdowns.
Total charges related to the Restructuring Plan were $332.4 million for fiscal year ended June 30, 2023 consisting of cash charges of $85.1 million for severance and other personnel costs and $19.3 million for exit and disposal costs and professional fees, and non-cash charges of $139.3 million related to non-inventory asset write-downs and write-offs, $85.0 million for stock-based compensation expense and $3.7 million for write-offs of inventory related to restructuring activities.
Operating Expenses Sales and Marketing Fiscal Year Ended June 30, 2022 2021 % Change (dollars in millions) Sales and marketing $ 1,018.9 $ 728.3 39.9% As a percentage of total revenue 28.4 % 18.1 % Sales and marketing expense increased $290.6 million in the fiscal year ended June 30, 2022 compared to the fiscal year ended June 30, 2021.
Operating Expenses Sales and Marketing Fiscal Year Ended June 30, 2023 2022 % Change (dollars in millions) Sales and marketing $ 648.2 $ 1,018.9 (36.4)% As a percentage of total revenue 23.1 % 28.4 % Fiscal Years Ended June 30, 2023 and 2022 Sales and marketing expense decreased $370.7 million in the fiscal year ended June 30, 2023 compared to the fiscal year ended June 30, 2022.
As described in Note 13 of the consolidated financial statements, the Company announced voluntary recalls of the Company's Tread+ and Tread products, permitting customers to return the products for a refund.
As described in Note 13 - Commitments and Contingencies in the Notes to Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K, the Company announced voluntary recalls of the Company's Tread+ and Tread products, permitting customers to return the products for a refund.
Our use of Adjusted EBITDA and Adjusted EBITDA Margin have limitations as analytical tools, and you should not consider these measures in isolation or as substitutes for analysis of our financial results as reported under GAAP.
Our use of Adjusted EBITDA has limitations as an analytical tool, and you should not consider this measure in isolation or as a substitute for analysis of our financial results as reported under GAAP.
The Company has finance lease obligations of $3.1 million, also included above. (2) We are subject to minimum royalty payments associated with our license agreements for the use of licensed content.
The original lease terms are between one and 21 years, and the majority of the lease agreements are renewable at the end of the lease period. The Company has finance lease obligations of $0.7 million, also included above. (2) We are subject to minimum royalty payments associated with our license agreements for the use of licensed content.
Subscription cost of revenue for the fiscal year ended June 30, 2022 increased $119.5 million, or 36.1%, compared to the fiscal year ended June 30, 2021.
Subscription cost of revenue for the fiscal year ended June 30, 2023 increased $98.0 million, or 21.8%, compared to the fiscal year ended June 30, 2022.
Each such margin will increase one time by 0.50% per annum if the Company chooses not to obtain a public rating for the Term Loan from S&P Global Ratings or Moody’s Investors Services, Inc. on or prior to November 25, 2022.
As stipulated in the Second Amended and Restated Credit Agreement, the applicable rates applicable to the Term Loan increased one time by 0.50% per annum as the Company chose not to obtain a public rating for the Term Loan from S&P Global Ratings or Moody’s Investors Services, Inc. on or prior to November 25, 2022.
This metric does not include data related to our Peloton Digital subscriptions for Members who pay a monthly fee for access to our content library on their own devices.
This metric does not include data related to our Peloton App subscriptions for Members who pay a monthly fee for access to our content library on their own devices. Upcoming changes to our reporting metrics Starting in fiscal year 2024, we are making changes to our reported operating metrics.
Revenue and related fees paid to the third-party provider are recognized on a gross basis as we have a continuing obligation to perform over the service period. Extended warranty revenue is recognized ratably over the extended warranty coverage period and is included in Connected Fitness Products revenue in the Consolidated Statements of Operations and Comprehensive Loss.
Revenue and related fees paid to the third-party provider are recognized on a gross basis as we have a continuing obligation to perform over the service period.
In connection with the Restructuring Plan, we estimate that we will incur additional cash charges of approximately $95.0 million primarily composed of severance and other exit costs in fiscal year 2023 and beyond. Additionally, we expect to recognize approximately $75.0 million of asset impairment charges in fiscal year 2023 in connection with the Restructuring Plan.
In connection with the Restructuring Plan, we estimate that we will incur additional cash charges of approximately $40.0 million, primarily composed of lease termination and other exit costs, by the end of fiscal year 2024.
Financing activities Net cash provided by financing activities of $2,015.1 million for the fiscal year ended June 30, 2022 was primarily related to proceeds of $1,218.8 million from the Offering, proceeds from issuance of the Term Loan of $696.4 million, exercises of stock options of $84.3 million, and $17.3 million in net proceeds from withholdings under the 2019 Employee Stock Purchase Plan.
Financing activities Net cash provided by financing activities of $76.8 million for the fiscal year ended June 30, 2023 was primarily related to exercises of stock options of $79.8 million and $6.9 million in net proceeds from withholdings under the 2019 Employee Stock Purchase Plan, partially offset by $7.5 million in principal repayments of the Term Loan.
The net proceeds from the Offering were approximately $1.2 billion, after deducting the underwriters’ discounts and commissions and our offering expenses. 59 Second Amended and Restated Credit Agreement In 2019, the Company entered into an amended and restated revolving credit agreement (as amended, modified or supplemented prior to entrance into the Second Amended and Restated Credit Agreement (as defined below), the “Amended and Restated Credit Agreement”).
Second Amended and Restated Credit Agreement In 2019, the Company entered into an amended and restated revolving credit agreement (as amended, modified or supplemented prior to entrance into the Second Amended and Restated Credit Agreement (as defined below), the “Amended and Restated Credit Agreement”).
Adjusted EBITDA Margin is calculated by dividing Adjusted EBITDA by total revenue. We use Adjusted EBITDA and Adjusted EBITDA Margin as measures of operating performance and the operating leverage in our business.
We use Adjusted EBITDA as a measure of operating performance and the operating leverage in our business.
Subsequent to June 30, 2022 the Company entered into an additional $97.3 million to be paid through fiscal 2023. 61 The commitment amounts in the table above are associated with contracts that are enforceable and legally binding and that specify all significant terms, including fixed or minimum services to be used, fixed, minimum or variable price provisions, and the approximate timing of the actions under the contracts.
The commitment amounts in the table above are associated with contracts that are enforceable and legally binding and that specify all significant terms, including fixed or minimum services to be used, fixed, minimum or variable price provisions, and the approximate timing of the actions under the contracts. We utilize contract manufacturers to build our products and accessories.