Financhill
Sell
50

ROKU Quote, Financials, Valuation and Earnings

Last price:
$77.83
Seasonality move :
19.22%
Day range:
$79.79 - $82.34
52-week range:
$48.33 - $104.96
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.87x
P/B ratio:
4.79x
Volume:
2.5M
Avg. volume:
4.6M
1-year change:
26.44%
Market cap:
$11.9B
Revenue:
$4.1B
EPS (TTM):
-$0.89
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $649.9M $865.3M $867.1M $984.4M $1.2B
Revenue Growth (YoY) 58.04% 33.15% 0.2% 13.54% 22.01%
 
Cost of Revenues $344.4M $485.7M $502.7M $546.5M $688.5M
Gross Profit $305.5M $379.6M $364.4M $437.9M $512.6M
Gross Profit Margin 47% 43.87% 42.03% 44.49% 42.68%
 
R&D Expenses $94.7M $126.4M $220.7M $183.8M $185.4M
Selling, General & Admin $145.6M $231.8M $393.6M $358.3M $366.3M
Other Inc / (Exp) $2.2M $2M $13.6M $28.4M $13.7M
Operating Expenses $240.3M $358.3M $614.3M $542.1M $551.7M
Operating Income $65.2M $21.4M -$249.9M -$104.2M -$39.1M
 
Net Interest Expenses $762K $749K $1.9M -- $666K
EBT. Incl. Unusual Items $66.6M $22.6M -$238.2M -$76.5M -$25.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$704K -$1.1M -$975K $1.8M $9.7M
Net Income to Company $67.3M $23.7M -$237.2M -$78.3M -$35.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $67.3M $23.7M -$237.2M -$78.3M -$35.5M
 
Basic EPS (Cont. Ops) $0.53 $0.18 -$1.70 -$0.55 -$0.24
Diluted EPS (Cont. Ops) $0.49 $0.17 -$1.70 -$0.55 -$0.24
Weighted Average Basic Share $127.4M $134.7M $139.7M $143M $145.6M
Weighted Average Diluted Share $127.4M $141.9M $139.7M $143M $145.6M
 
EBITDA $88.6M $83.1M -$137.7M $72.4M $156.7M
EBIT $67.4M $23.4M -$236.3M -$10.5M $59.5M
 
Revenue (Reported) $649.9M $865.3M $867.1M $984.4M $1.2B
Operating Income (Reported) $65.2M $21.4M -$249.9M -$104.2M -$39.1M
Operating Income (Adjusted) $67.4M $23.4M -$236.3M -$10.5M $59.5M
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) -- -- -- -- --
 
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 -- -- -- -- --
 
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 $94.4M $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 $681K $10K
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) -$0.17 $1.84 -$3.59 -$5.02 -$0.89
Diluted EPS (Cont. Ops) -$0.22 $1.71 -$3.59 -$5.02 -$0.89
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $72.3M $408.8M -$148.6M -$339.8M $245.8M
EBIT -$15M $239.6M -$487.1M -$675.6M -$93.6M
 
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 -$675.6M -$93.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.8B $3.1B $3.5B $4.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.7B $2B $2.3B --
Gross Profit $1.4B $1.4B $1.5B $1.8B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $461.6M $788.9M $878.5M $720.1M --
Selling, General & Admin $711.9M $1.2B $1.4B $1.3B --
Other Inc / (Exp) $4.5M $43.8M $94.4M $98.6M --
Operating Expenses $1.2B $2B $2.3B $2B --
Operating Income $235.1M -$530.9M -$792.4M -$218.2M --
 
Net Interest Expenses $3M $5.2M $681K $676K --
EBT. Incl. Unusual Items $236.6M -$492.3M -$699.4M -$120M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.8M $5.7M $10.1M $9.4M --
Net Income to Company $242.4M -$498M -$709.6M -$129.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $242.4M -$498M -$709.6M -$129.4M --
 
Basic EPS (Cont. Ops) $1.84 -$3.59 -$5.02 -$0.89 --
Diluted EPS (Cont. Ops) $1.71 -$3.59 -$5.02 -$0.89 --
Weighted Average Basic Share $530.8M $550.6M $566.3M $578.5M --
Weighted Average Diluted Share $566.6M $550.6M $566.3M $578.5M --
 
EBITDA $408.8M -$148.6M -$339.8M $245.8M --
EBIT $239.6M -$487.1M -$675.6M -$93.6M --
 
Revenue (Reported) $2.8B $3.1B $3.5B $4.1B --
Operating Income (Reported) $235.1M -$530.9M -$792.4M -$218.2M --
Operating Income (Adjusted) $239.6M -$487.1M -$675.6M -$93.6M --
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 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 -- -- -- -- --
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 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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $67.3M $23.7M -$237.2M -$78.3M -$35.5M
Depreciation & Amoritzation $21.2M $59.7M $98.6M $82.8M $97.2M
Stock-Based Compensation $38.7M $54.1M $104.3M $92.8M $101.5M
Change in Accounts Receivable -$133.3M -$157.1M -$43.1M -$95.4M -$81.9M
Change in Inventories $8.7M $25.7M $12.5M $13.4M $32.9M
Cash From Operations $47M -$25.4M $7.4M $16.3M $79.3M
 
Capital Expenditures $6.4M $12M $65.4M $3.5M $2.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.4M -$12M -$65.4M -$3.5M -$2.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.3M -$1.3M -$2.5M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$32.9M
Cash From Financing $4.4M $3.8M -$1.7M $4.1M -$32.5M
 
Beginning Cash (CF) $1B $2.2B $2B $2B $2.1B
Foreign Exchange Rate Adjustment -- $12K $1.4M $5.6M -$12.5M
Additions / Reductions $45M -$33.6M -$59.8M $16.9M $44.4M
Ending Cash (CF) $1.1B $2.1B $2B $2.1B $2.2B
 
Levered Free Cash Flow $40.7M -$37.4M -$58M $12.8M $76.8M
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) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $575.9M $1.1B -$181.5M $102M $103.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $65.8M $188M -$149.9M $173.2M $213M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $242.4M -$498M -$709.6M -$129.4M --
Depreciation & Amoritzation $169.2M $338.5M $335.8M $339.4M --
Stock-Based Compensation $187.5M $359.9M $370.1M $384.7M --
Change in Accounts Receivable -$221.8M -$10.9M -$56.9M $1.9M --
Change in Inventories $3.6M -$56.5M $14.7M -$66.1M --
Cash From Operations $228.1M $11.8M $255.9M $218M --
 
Capital Expenditures $40M $161.7M $82.6M $5.1M --
Cash Acquisitions -$136.8M -- -- -- --
Cash From Investing -$176.8M -$201.7M -$92.6M -$25.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$5M -$10M -$80M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$98.6M --
Cash From Financing $1B $8.4M -$61.2M -$89.2M --
 
Beginning Cash (CF) $7.4B $8.5B $7.5B $8.4B --
Foreign Exchange Rate Adjustment $12K -$4.2M $2.7M -$9.7M --
Additions / Reductions $1.1B -$181.5M $102M $103.8M --
Ending Cash (CF) $8.5B $8.3B $7.6B $8.5B --
 
Levered Free Cash Flow $188M -$149.9M $173.2M $213M --

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

GET BETTER TRADE IDEAS

Popular

Is Diamondback Energy a Good Stock to Buy?
Is Diamondback Energy a Good Stock to Buy?

Diamondback Energy (FANG) is a lesser-known diamond in the rough…

What Is Hindsight Bias In Investing?
What Is Hindsight Bias In Investing?

You’ve probably heard the expression “hindsight is 20/20.” That saying…

Is Rivian a Good Stock a Buy?
Is Rivian a Good Stock a Buy?

Rivian Automotive (RIVN) had an initial IPO of close to…

Stock Ideas

Buy
58
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 41x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Sell
29
UNF alert for Mar 26

UniFirst [UNF] is up 0.24% over the past day.

Sell
30
KEQU alert for Mar 26

Kewaunee Scientific [KEQU] is down 1.45% over the past day.

Buy
82
EPAC alert for Mar 26

Enerpac Tool Group [EPAC] is down 3.19% over the past day.

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

Show me the best stock