KINETIC specializes in in-gym smart display solutions and building cutting-edge AI technologies and products.

KINETIC

Amazon.com, Inc. engages in the retail sale of consumer products and subscriptions through online and physical stores in North America and internationally. The company operates through three segments: North America, International, and Amazon Web Services (AWS). Its products offered through its stores include merchandise and content purchased for resale; and products offered by third-party sellers The company also manufactures and sells electronic devices, including Kindle, Fire tablets, Fire TVs, Rings, Blink, eero, and Echo; and develops and produces media content. In addition, it offers programs that enable sellers to sell their products in its stores; and programs that allow authors, musicians, filmmakers, Twitch streamers, skill and app developers, and others to publish and sell content. Further, the company provides compute, storage, database, analytics, machine learning, and other services, as well as fulfillment, advertising, and digital content subscriptions. Additionally, it offers Amazon Prime, a membership program. The company serves consumers, sellers, developers, enterprises, content creators, and advertisers. Amazon.com, Inc. was incorporated in 1994 and is headquartered in Seattle, Washington.

Jeff Bezos

Vinit Bharara

Amazon.com, Inc.

Mirrorscape develops augmented reality technology for playing tabletop games in a virtual environment.

Mirrorscape

Peloton Interactive, Inc. provides interactive fitness products in North America and internationally. It offers connected fitness products with touchscreen that streams live and on-demand classes under the Peloton Bike, Peloton Bike+, Peloton Tread, and Peloton Tread+ names. The company also provides connected fitness subscriptions for various household users, and access to various live and on-demand classes, as well as Peloton Digital app for connected fitness subscribers to provide access to its classes. As of June 30, 2021, it had approximately 5.9 million members. The company markets and sells its interactive fitness products directly through its retail showrooms and at onepeloton.com. Peloton Interactive, Inc. was founded in 2012 and is headquartered in New York, New York.

Metric
Company Name	KINETIC	Amazon.com, Inc.	Mirrorscape	Peloton Interactive, Inc.
Symbol		AMZN		PTON
MSH ID	COM:PUNCHPOSE	COM:AMAZON	COM:MIRRORSCAPE	COM:ONEPELOTON
Market	PRIVATE	STOCKS	PRIVATE	STOCKS
Sector	Technology	Consumer Cyclical	Technology	Consumer Cyclical
Industry	Fitness Technology	Specialty Retail	Gaming and Entertainment Technology	Leisure
Country	GB	US	US	US
Stage
Employee Count		1.52M		400
Website	punchpose.com	amazon.com	mirrorscape.com	onepeloton.com
LinkedIn				peloton-interactive-
Founders

Metric
Market Cap	2.08T	1.26B
Enterprise Value
Monthly Web Traffic	3.42B
Web Traffic Growth	0.10
Valuation
Raised Capital	8B

Metric
Revenue	574.78B	2.70B
Revenue (LTM)
Revenue (NTM)
Gross Profit	93.81B	1.15B
EBITDA	88.29B	-288.60M
Operating Income	36.85B	-397.40M
Net Income	30.43B	-551.90M
EPS	2.95	-1.51
Diluted EPS	2.90	-1.51
Revenue 2022
Revenue 2023
Revenue 2024
Revenue 2025
Revenue 2026

Metric
Revenue Growth (LTM)
Revenue Growth (NTM)
Gross Profit Growth (LTM)
EBITDA Growth (LTM)
Net Income Growth (LTM)
14-Day Growth Score
28-Day Growth Score
90-Day Growth Score
365-Day Growth Score

Metric
Gross Profit Margin	0.48	0.44
Operating Profit Margin	0.09	-0.16
EBITDA Margin	0.15	-0.11
Net Profit Margin	0.07	-0.20
Return on Equity	0.21	2.70
Return on Assets	0.08
Return on Capital Employed	0.14

COM:PUNCHPOSE

KINETIC

Company Overview

Market Metrics

Financial Performance

Growth Metrics

Profitability Ratios

Valuation Multiples

Operational Metrics

Cash Flow Metrics

Balance Sheet Metrics

Efficiency Metrics

Metric
P/E Ratio	57.79	-1.67
P/B Ratio	8.71
Revenue Multiple (LTM)
Revenue Multiple (NTM)
EBITDA Multiple (LTM)
EBITDA Multiple (NTM)
Price to Sales Ratio	3.52	0.77
EV Multiple	21.89	1.29

Metric
Days Sales Outstanding	33.18
Days Payables Outstanding	87.90
Days Inventory Outstanding	39.91	125.82
Operating Cycle	72.77	125.82
Cash Conversion Cycle	-16.59	125.82
Asset Turnover	1.11	4.84

Metric
Operating Cash Flow	107.95B	-66.10M
Free Cash Flow	48.34B	-85.80M
Cash Flow to Debt	1.97
Operating Cash Flow/Sales	0.18	-0.02
Free Cash Flow Yield	0.02	-0.17

Metric
Cash & Equivalents	73.39B	697.60M
Accounts Receivable	-9.56B	-7M
Inventory	33.32B	329.70M
Goodwill	22.79B	41.20M
Debt to Capitalization	0.38	1.50
Debt to Assets	0.26
Current Ratio	1.05
Quick Ratio	0.88	1.43

Metric
Rule of 40 (LTM)
Rule of 40 (NTM)
Stock Comp to Revenue	0.04	0.08
R&D to Revenue	0.10	0.11
SG&A to Revenue	0.02	0.27