figure out the math please.

use the resource analysis sheet with the calculations and use the income sheet to do the math.

Ratie Calculation

Peloton 2018)

Peloton 2020

Peloton 2021

NINS

COG/SINS

SG&A Exp/NS

Deprec. Exp/NS

lot, Exp/NS

ROE NUSE

Equity Multiplier TA/SE

ROA: NI/TA

TAT NS/TA

CAT NS/CA

Inv. Tum: NS/Inv

NS/Cash

ARTurn NS/AR

NS/prop, plant, & equip

LT Debt/TA

Current CA/CL

Acid Test CA-Inv/CL

Co owned total stores

NS store

NS/Employee

NS/ t

31, 2022AsofMarch31, Current assets: Restricted cash Available-for-sale securities Trade receivables, net of allowances Inventories Prepaids and other current assets Other current assets - restricted, current income taxes receivable Total current assets Property, plant and equipment, net Operating lease right-of-use assets Goodwill Other intangible assets, net Deferred income tax assets, non-current Income taxes receivable, non-current Other assets Total assets Trade payables Accrued liabilities Operating lease liabilities, current portion Financing lease liabilities, current portion Warranty obligations, current portion Income taxes payable Debt payable, current portion, net of unamortized debt issuance costs Total current liabilities Operating lease liabilities, non-current Financing lease liabilities, non-current Warranty obligations, non-current Income taxes payable, non-current Other long-term liabilities Debt payable, nn-current, net of unamortized debt issuance costs Total liabilities Commitments and contingencies (Note 23) Shareholders' equity: Common stock - no par value, 75,000 shares authorized, 31,268,30,576 and 30,330 shares issued and outstanding Retained earnings Accumulated other comprehensive (loss) income Total shareholders' equity Total liabilities and shareholders' equity 31, 2022AsofMarch31, Current assets: Restricted cash Available-for-sale securities Trade receivables, net of allowances Inventories Prepaids and other current assets Other current assets - restricted, current income taxes receivable Total current assets Property, plant and equipment, net Operating lease right-of-use assets Goodwill Other intangible assets, net Deferred income tax assets, non-current Income taxes receivable, non-current Other assets Total assets Trade payables Accrued liabilities Operating lease liabilities, current portion Financing lease liabilities, current portion Warranty obligations, current portion Income taxes payable Debt payable, current portion, net of unamortized debt issuance costs Total current liabilities Operating lease liabilities, non-current Financing lease liabilities, non-current Warranty obligations, non-current Income taxes payable, non-current Other long-term liabilities Debt payable, nn-current, net of unamortized debt issuance costs Total liabilities Commitments and contingencies (Note 23) Shareholders' equity: Common stock - no par value, 75,000 shares authorized, 31,268,30,576 and 30,330 shares issued and outstanding Retained earnings Accumulated other comprehensive (loss) income Total shareholders' equity Total liabilities and shareholders' equity