Financhill
Sell
31

ROKU Quote, Financials, Valuation and Earnings

Last price:
$60.93
Seasonality move :
25.44%
Day range:
$60.43 - $62.84
52-week range:
$48.33 - $104.96
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.08x
P/B ratio:
3.54x
Volume:
3.1M
Avg. volume:
4.9M
1-year change:
1.15%
Market cap:
$8.9B
Revenue:
$4.1B
EPS (TTM):
-$0.73
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.8B $2.8B $3.1B $3.5B $4.1B
Revenue Growth (YoY) 57.53% 55.46% 13.09% 11.45% 18.03%
 
Cost of Revenues $970.2M $1.4B $1.7B $2B $2.3B
Gross Profit $808.2M $1.4B $1.4B $1.5B $1.8B
Gross Profit Margin 45.45% 50.95% 46.09% 43.7% 43.9%
 
R&D Expenses $355.8M $461.6M $788.9M $878.5M $720.1M
Selling, General & Admin $472.7M $711.9M $1.2B $1.4B $1.3B
Other Inc / (Exp) $5.2M $4.5M $43.8M $93.7M $98.6M
Operating Expenses $828.5M $1.2B $2B $2.3B $2B
Operating Income -$20.3M $235.1M -$530.9M -$792.4M -$218.2M
 
Net Interest Expenses $3.4M $3M $5.2M $730K $411K
EBT. Incl. Unusual Items -$18.5M $236.6M -$492.3M -$699.4M -$120M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$945K -$5.8M $5.7M $10.1M $9.4M
Net Income to Company -$17.5M $242.4M -$498M -$709.6M -$129.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$17.5M $242.4M -$498M -$709.6M -$129.4M
 
Basic EPS (Cont. Ops) -$0.14 $1.83 -$3.62 -$5.01 -$0.89
Diluted EPS (Cont. Ops) -$0.14 $1.71 -$3.62 -$5.01 -$0.89
Weighted Average Basic Share $124M $132.7M $137.7M $141.6M $144.6M
Weighted Average Diluted Share $124M $141.7M $137.7M $141.6M $144.6M
 
EBITDA $72.3M $408.8M -$148.6M -$362.9M $219.9M
EBIT -$15M $239.6M -$487.1M -$698.7M -$119.5M
 
Revenue (Reported) $1.8B $2.8B $3.1B $3.5B $4.1B
Operating Income (Reported) -$20.3M $235.1M -$530.9M -$792.4M -$218.2M
Operating Income (Adjusted) -$15M $239.6M -$487.1M -$698.7M -$119.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $574.2M $733.7M $741M $881.5M $1B
Revenue Growth (YoY) 79% 27.78% 0.99% 18.96% 15.79%
 
Cost of Revenues $247.4M $368.9M $403.4M $493.2M $575.6M
Gross Profit $326.8M $364.8M $337.6M $388.3M $445M
Gross Profit Margin 56.91% 49.72% 45.56% 44.05% 43.6%
 
R&D Expenses $101.6M $164M $220.1M $180.5M $184.6M
Selling, General & Admin $149.4M $224.3M $330M $279.9M $318.2M
Other Inc / (Exp) $441K $409K $23.1M $26M $17.6M
Operating Expenses $251M $388.3M $550.1M $460.3M $502.8M
Operating Income $75.8M -$23.5M -$212.5M -$72M -$57.7M
 
Net Interest Expenses $742K $1.1M $681K $10K $433K
EBT. Incl. Unusual Items $75.5M -$24.1M -$190M -$46.1M -$40.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$791K $2.2M $3.6M $4.8M -$13.1M
Net Income to Company $76.3M -$26.3M -$193.6M -$50.9M -$27.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $76.3M -$26.3M -$193.6M -$50.9M -$27.4M
 
Basic EPS (Cont. Ops) $0.59 -$0.19 -$1.38 -$0.35 -$0.19
Diluted EPS (Cont. Ops) $0.54 -$0.19 -$1.38 -$0.35 -$0.19
Weighted Average Basic Share $129.7M $135.5M $140.3M $143.8M $146.2M
Weighted Average Diluted Share $140.3M $135.5M $140.3M $143.8M $146.2M
 
EBITDA $102.1M $44M -$109M $30.2M $34.7M
EBIT $76.2M -$23.1M -$189.4M -$46.1M -$40.1M
 
Revenue (Reported) $574.2M $733.7M $741M $881.5M $1B
Operating Income (Reported) $75.8M -$23.5M -$212.5M -$72M -$57.7M
Operating Income (Adjusted) $76.2M -$23.1M -$189.4M -$46.1M -$40.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2B $2.9B $3.1B $3.6B $4.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1B $1.5B $1.7B $2.1B $2.4B
Gross Profit $993.9M $1.4B $1.4B $1.6B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $369.1M $524M $845M $838.8M $724.3M
Selling, General & Admin $514.1M $786.8M $1.3B $1.4B $1.3B
Other Inc / (Exp) $4.4M $4.4M $66.5M $97.2M $90.3M
Operating Expenses $883.2M $1.3B $2.1B $2.2B $2.1B
Operating Income $110.7M $135.8M -$719.9M -$652M -$203.9M
 
Net Interest Expenses $3.3M $3.3M $4.8M $10K $433K
EBT. Incl. Unusual Items $111.8M $136.9M -$658.2M -$555.5M -$114.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.6M -$2.8M $7.1M $11.3M -$8.4M
Net Income to Company $113.4M $139.8M -$665.3M -$566.8M -$106M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $113.4M $139.8M -$665.3M -$566.8M -$106M
 
Basic EPS (Cont. Ops) $0.87 $1.06 -$4.78 -$3.99 -$0.73
Diluted EPS (Cont. Ops) $0.77 $0.98 -$4.78 -$3.99 -$0.73
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $204.6M $350.7M -$301.6M -$200.6M $250.4M
EBIT $115.1M $140.2M -$653.4M -$532.3M -$87.6M
 
Revenue (Reported) $2B $2.9B $3.1B $3.6B $4.3B
Operating Income (Reported) $110.7M $135.8M -$719.9M -$652M -$203.9M
Operating Income (Adjusted) $115.1M $140.2M -$653.4M -$532.3M -$87.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $574.2M $733.7M $741M $881.5M $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $247.4M $368.9M $403.4M $493.2M $575.6M
Gross Profit $326.8M $364.8M $337.6M $388.3M $445M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $101.6M $164M $220.1M $180.5M $184.6M
Selling, General & Admin $149.4M $224.3M $330M $279.9M $318.2M
Other Inc / (Exp) $441K $409K $23.1M $26M $17.6M
Operating Expenses $251M $388.3M $550.1M $460.3M $502.8M
Operating Income $75.8M -$23.5M -$212.5M -$72M -$57.7M
 
Net Interest Expenses $742K $1.1M $681K $10K $433K
EBT. Incl. Unusual Items $75.5M -$24.1M -$190M -$46.1M -$40.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$791K $2.2M $3.6M $4.8M -$13.1M
Net Income to Company $76.3M -$26.3M -$193.6M -$50.9M -$27.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $76.3M -$26.3M -$193.6M -$50.9M -$27.4M
 
Basic EPS (Cont. Ops) $0.59 -$0.19 -$1.38 -$0.35 -$0.19
Diluted EPS (Cont. Ops) $0.54 -$0.19 -$1.38 -$0.35 -$0.19
Weighted Average Basic Share $129.7M $135.5M $140.3M $143.8M $146.2M
Weighted Average Diluted Share $140.3M $135.5M $140.3M $143.8M $146.2M
 
EBITDA $102.1M $44M -$109M $30.2M $34.7M
EBIT $76.2M -$23.1M -$189.4M -$46.1M -$40.1M
 
Revenue (Reported) $574.2M $733.7M $741M $881.5M $1B
Operating Income (Reported) $75.8M -$23.5M -$212.5M -$72M -$57.7M
Operating Income (Adjusted) $76.2M -$23.1M -$189.4M -$46.1M -$40.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.1B $2.1B $2B $2B $2.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $523.9M $752.4M $760.8M $816.3M $812.5M
Inventory $53.9M $50.3M $106.7M $92.1M $158.3M
Prepaid Expenses $27.1M -- -- -- --
Other Current Assets -- $105.8M $135.4M $138.6M $103.1M
Total Current Assets $1.7B $3.1B $3B $3.1B $3.2B
 
Property Plant And Equipment $421.4M $523.2M $856.7M $636M $518.2M
Long-Term Investments -- -- -- -- --
Goodwill $73.1M $161.5M $161.5M $161.5M $161.5M
Other Intangibles $62.2M $307.8M $351.6M $299.1M $264.8M
Other Long-Term Assets $16.3M $35.1M $77.8M $92.2M $125.2M
Total Assets $2.3B $4.1B $4.4B $4.3B $4.3B
 
Accounts Payable $112.3M $124.9M $164.8M $385.3M $274M
Accrued Expenses $312M $346M $696.1M $480.7M $506.4M
Current Portion Of Long-Term Debt $4.9M $9.9M $80M -- --
Current Portion Of Capital Lease Obligations $35.6M $37.1M $54.7M $68.1M $79.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $520.3M $729.6M $1.1B $1.3B $1.2B
 
Long-Term Debt $89.9M $80M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $942.5M $1.3B $1.8B $1.9B $1.8B
 
Common Stock $13K $14K $14K $14K $15K
Other Common Equity Adj $29K $41K -$292K $159K -$1.7M
Common Equity $1.3B $2.8B $2.6B $2.3B $2.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.3B $2.8B $2.6B $2.3B $2.5B
 
Total Liabilities and Equity $2.3B $4.1B $4.4B $4.3B $4.3B
Cash and Short Terms $1.1B $2.1B $2B $2B $2.2B
Total Debt $94.7M $89.9M $80M -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $2.1B $2.2B $1.6B $2.1B $2.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $496.2M $675.7M $703.4M $716.7M $650.2M
Inventory $41.2M $72.9M $109.2M $94.5M $135.3M
Prepaid Expenses $134.4M $119.1M -- -- --
Other Current Assets -- -- $111.9M $129.1M $105.4M
Total Current Assets $2.7B $3.1B $2.6B $3B $3.1B
 
Property Plant And Equipment $420.2M $587.5M $864.2M $609.6M $495.8M
Long-Term Investments -- -- -- -- --
Goodwill $125.7M $161.5M $161.5M $161.5M $161.5M
Other Intangibles $79.3M $79.7M $352.3M $287.6M $251.8M
Other Long-Term Assets $112.6M $294.8M $82M $96.9M $123.7M
Total Assets $3.5B $4.2B $4.1B $4.2B $4.2B
 
Accounts Payable $96.5M $137.6M $86.9M $385.7M $194.6M
Accrued Expenses $444.7M $531.6M $363.1M $601.4M $427.1M
Current Portion Of Long-Term Debt $6.1M $88.6M -- -- --
Current Portion Of Capital Lease Obligations $32.7M $43.3M $55.9M $71.1M $81M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $628.1M $855.5M $831.3M $1.2B $1.1B
 
Long-Term Debt $87.4M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1B $1.4B $1.5B $1.8B $1.7B
 
Common Stock $13K $14K $14K $14K $15K
Other Common Equity Adj $29K -$41K $35K -$178K -$756K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.4B $2.8B $2.6B $2.4B $2.5B
 
Total Liabilities and Equity $3.5B $4.2B $4.1B $4.2B $4.2B
Cash and Short Terms $2.1B $2.2B $1.6B $2.1B $2.3B
Total Debt $93.5M $88.6M -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$17.5M $242.4M -$498M -$709.6M -$129.4M
Depreciation & Amoritzation $87.3M $169.2M $338.5M $335.8M $339.4M
Stock-Based Compensation $134.1M $187.5M $359.9M $370.1M $384.7M
Change in Accounts Receivable -$196M -$221.8M -$10.9M -$56.9M $1.9M
Change in Inventories -$4.2M $3.6M -$56.5M $14.7M -$66.1M
Cash From Operations $148.2M $228.1M $11.8M $255.9M $218M
 
Capital Expenditures $82.4M $40M $161.7M $82.6M $5.1M
Cash Acquisitions -- -$136.8M -- -- --
Cash From Investing -$81.3M -$176.8M -$201.7M -$92.6M -$25.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $69.3M -- -- -- --
Long-Term Debt Repaid -$74.3M -$5M -$10M -$80M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$98.6M
Cash From Financing $509M $1B $8.4M -$61.2M -$89.2M
 
Beginning Cash (CF) $517.3M $1.1B $2.1B $2B $2.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $575.9M $1.1B -$181.5M $102M $103.8M
Ending Cash (CF) $1.1B $2.1B $2B $2.1B $2.2B
 
Levered Free Cash Flow $65.8M $188M -$149.9M $173.2M $213M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $76.3M -$26.3M -$193.6M -$50.9M -$27.4M
Depreciation & Amoritzation $25.9M $67.1M $80.3M $76.2M $74.8M
Stock-Based Compensation $40.5M $69.6M $96.5M $94.6M $95.5M
Change in Accounts Receivable $32.6M $75.7M $55.6M $99.5M $161.1M
Change in Inventories $12.6M -$22.6M -$2.5M -$2.4M $23M
Cash From Operations $95.8M $101.8M -$153.4M $46.7M $138.7M
 
Capital Expenditures $3.7M $14.8M $54.2M $672K $1.9M
Cash Acquisitions -$102.8M -- -- -- --
Cash From Investing -$106.5M -$14.8M -$59.2M -$672K -$8.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.3M -$1.3M -$80M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$22.2M -$38.5M
Cash From Financing $995.1M $2.1M -$79.1M -$13.9M -$36.1M
 
Beginning Cash (CF) $1.1B $2.1B $2B $2.1B $2.2B
Foreign Exchange Rate Adjustment -- -$82K $573K -$2.2M $2.2M
Additions / Reductions $984.3M $89.1M -$291.8M $32.1M $93.7M
Ending Cash (CF) $2.1B $2.2B $1.7B $2.1B $2.3B
 
Levered Free Cash Flow $92.1M $87M -$207.7M $46M $136.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $113.4M $139.8M -$665.3M -$566.8M -$106M
Depreciation & Amoritzation $89.4M $210.4M $351.8M $331.7M $338M
Stock-Based Compensation $144.2M $216.6M $386.8M $368.3M $385.5M
Change in Accounts Receivable -$195.9M -$178.7M -$31M -$13M $63.5M
Change in Inventories $2.7M -$31.6M -$36.4M $14.8M -$40.8M
Cash From Operations $198.1M $234.1M -$243.4M $456M $310.1M
 
Capital Expenditures $40.8M $51.1M $201.2M $29M $6.3M
Cash Acquisitions -$102.8M -$34M -- -- --
Cash From Investing -$143.6M -$85.1M -$246.2M -$34M -$33.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$74.3M -$5M -$88.8M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$114.9M
Cash From Financing $1.4B $10.2M -$72.9M $3.9M -$111.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5B $159.2M -$562.4M $425.8M $165.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $157.3M $183M -$444.6M $426.9M $303.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $76.3M -$26.3M -$193.6M -$50.9M -$27.4M
Depreciation & Amoritzation $25.9M $67.1M $80.3M $76.2M $74.8M
Stock-Based Compensation $40.5M $69.6M $96.5M $94.6M $95.5M
Change in Accounts Receivable $32.6M $75.7M $55.6M $99.5M $161.1M
Change in Inventories $12.6M -$22.6M -$2.5M -$2.4M $23M
Cash From Operations $95.8M $101.8M -$153.4M $46.7M $138.7M
 
Capital Expenditures $3.7M $14.8M $54.2M $672K $1.9M
Cash Acquisitions -$102.8M -- -- -- --
Cash From Investing -$106.5M -$14.8M -$59.2M -$672K -$8.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.3M -$1.3M -$80M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$22.2M -$38.5M
Cash From Financing $995.1M $2.1M -$79.1M -$13.9M -$36.1M
 
Beginning Cash (CF) $1.1B $2.1B $2B $2.1B $2.2B
Foreign Exchange Rate Adjustment -- -$82K $573K -$2.2M $2.2M
Additions / Reductions $984.3M $89.1M -$291.8M $32.1M $93.7M
Ending Cash (CF) $2.1B $2.2B $1.7B $2.1B $2.3B
 
Levered Free Cash Flow $92.1M $87M -$207.7M $46M $136.8M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock