Financhill
Buy
58

NFLX Quote, Financials, Valuation and Earnings

Last price:
$1,214.31
Seasonality move :
11.72%
Day range:
$1,177.46 - $1,201.37
52-week range:
$677.88 - $1,341.15
Dividend yield:
0%
P/E ratio:
50.76x
P/S ratio:
12.55x
P/B ratio:
20.28x
Volume:
3.3M
Avg. volume:
3M
1-year change:
69.69%
Market cap:
$506.1B
Revenue:
$38.9B
EPS (TTM):
$23.47
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $25B $29.7B $31.6B $33.7B $38.9B
Revenue Growth (YoY) 24.01% 18.81% 6.46% 6.67% 15.28%
 
Cost of Revenues $15.3B $17.3B $19.2B $19.7B $21B
Gross Profit $9.7B $12.4B $12.4B $14B $17.8B
Gross Profit Margin 38.89% 41.64% 39.37% 41.54% 45.88%
 
R&D Expenses $1.8B $2.3B $2.7B $2.7B $2.9B
Selling, General & Admin $3.3B $3.9B $4.1B $4.4B $4.6B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.1B $6.2B $6.8B $7.1B $7.5B
Operating Income $4.6B $6.2B $5.6B $7B $10.3B
 
Net Interest Expenses $767.5M $765.6M $706.2M $699.8M $718.7M
EBT. Incl. Unusual Items $3.2B $5.8B $5.3B $6.2B $10B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $438M $723.9M $772M $797.4M $1.3B
Net Income to Company $2.8B $5.1B $4.5B $5.4B $8.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.8B $5.1B $4.5B $5.4B $8.7B
 
Basic EPS (Cont. Ops) $6.26 $11.55 $10.10 $12.25 $20.28
Diluted EPS (Cont. Ops) $6.08 $11.24 $9.95 $12.03 $19.83
Weighted Average Basic Share $440.9M $443.2M $444.7M $441.6M $429.5M
Weighted Average Diluted Share $454.2M $455.4M $451.3M $449.5M $439.3M
 
EBITDA $15.5B $18.6B $20B $21.5B $25.9B
EBIT $4.6B $6.2B $5.6B $7B $10.3B
 
Revenue (Reported) $25B $29.7B $31.6B $33.7B $38.9B
Operating Income (Reported) $4.6B $6.2B $5.6B $7B $10.3B
Operating Income (Adjusted) $4.6B $6.2B $5.6B $7B $10.3B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $7.3B $8B $8.2B $9.5B $11.1B
Revenue Growth (YoY) 19.41% 8.56% 2.73% 16.35% 16.7%
 
Cost of Revenues $4B $4.7B $4.7B $5.2B $5.3B
Gross Profit $3.3B $3.3B $3.5B $4.4B $5.8B
Gross Profit Margin 45.27% 41.15% 42.92% 45.68% 52.09%
 
R&D Expenses $537.3M $716.8M $658M $711.3M $824.7M
Selling, General & Admin $938.8M $984.3M $1B $1.1B $1.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.5B $1.7B $1.7B $1.8B $2B
Operating Income $1.8B $1.6B $1.8B $2.6B $3.8B
 
Net Interest Expenses $191.3M $175.5M $174.8M $168M $182.6M
EBT. Incl. Unusual Items $1.6B $1.6B $1.7B $2.5B $3.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $240.8M $182.1M $191.7M $366.6M $506.3M
Net Income to Company $1.4B $1.4B $1.5B $2.1B $3.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.4B $1.4B $1.5B $2.1B $3.1B
 
Basic EPS (Cont. Ops) $3.05 $3.24 $3.35 $4.99 $7.35
Diluted EPS (Cont. Ops) $2.97 $3.20 $3.29 $4.88 $7.19
Weighted Average Basic Share $443.2M $444.6M $443.9M $430.1M $425.2M
Weighted Average Diluted Share $455.1M $450.2M $451.6M $439.7M $434.9M
 
EBITDA $4.7B $4.9B $5.3B $6.4B $7.7B
EBIT $1.8B $1.6B $1.8B $2.6B $3.8B
 
Revenue (Reported) $7.3B $8B $8.2B $9.5B $11.1B
Operating Income (Reported) $1.8B $1.6B $1.8B $2.6B $3.8B
Operating Income (Adjusted) $1.8B $1.6B $1.8B $2.6B $3.8B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $27.6B $31B $32.1B $36.3B $41.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15.9B $18.4B $19.7B $20.4B $21.5B
Gross Profit $11.7B $12.6B $12.5B $15.9B $20B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2B $2.6B $2.7B $2.7B $3.2B
Selling, General & Admin $3.6B $4.1B $4.2B $4.5B $4.8B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.6B $6.7B $6.8B $7.3B $7.9B
Operating Income $6.1B $5.9B $5.6B $8.6B $12.1B
 
Net Interest Expenses $780M $742.9M $692.2M $692.1M $744.3M
EBT. Incl. Unusual Items $5B $5.8B $4.8B $8.2B $11.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $604.3M $719.7M $563.1M $1.1B $1.4B
Net Income to Company $4.4B $5.1B $4.2B $7.1B $10.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.4B $5.1B $4.2B $7.1B $10.2B
 
Basic EPS (Cont. Ops) $9.92 $11.48 $9.55 $16.34 $24.00
Diluted EPS (Cont. Ops) $9.65 $11.25 $9.41 $16.00 $23.47
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $17.5B $19.4B $20.5B $23.7B $27.9B
EBIT $6.1B $5.9B $5.6B $8.6B $12.1B
 
Revenue (Reported) $27.6B $31B $32.1B $36.3B $41.5B
Operating Income (Reported) $6.1B $5.9B $5.6B $8.6B $12.1B
Operating Income (Adjusted) $6.1B $5.9B $5.6B $8.6B $12.1B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $14.5B $15.8B $16.3B $18.9B $21.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.9B $9B $9.5B $10.2B $10.6B
Gross Profit $6.6B $6.9B $6.9B $8.8B $10.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.1B $1.4B $1.3B $1.4B $1.6B
Selling, General & Admin $1.7B $1.9B $2B $2.1B $2.3B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.8B $3.3B $3.3B $3.5B $3.9B
Operating Income $3.8B $3.5B $3.5B $5.2B $7B
 
Net Interest Expenses $385.8M $363M $349.1M $341.3M $366.8M
EBT. Incl. Unusual Items $3.6B $3.6B $3.1B $5.1B $6.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $568.6M $564.3M $355.5M $648.9M $829.6M
Net Income to Company $3.1B $3B $2.8B $4.5B $6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.1B $3B $2.8B $4.5B $6B
 
Basic EPS (Cont. Ops) $6.90 $6.84 $6.28 $10.39 $14.12
Diluted EPS (Cont. Ops) $6.72 $6.73 $6.18 $10.16 $13.80
Weighted Average Basic Share $886.4M $888.7M $889.1M $862.2M $852.5M
Weighted Average Diluted Share $910.8M $903.2M $904M $881.4M $871.8M
 
EBITDA $9.4B $10.1B $10.6B $12.8B $14.8B
EBIT $3.8B $3.5B $3.5B $5.2B $7B
 
Revenue (Reported) $14.5B $15.8B $16.3B $18.9B $21.5B
Operating Income (Reported) $3.8B $3.5B $3.5B $5.2B $7B
Operating Income (Adjusted) $3.8B $3.5B $3.5B $5.2B $7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $8.2B $6B $6.1B $7.1B $9.6B
Short Term Investments -- -- $911.3M $21M $1.8B
Accounts Receivable, Net $610.8M $804.3M $988.9M $1.3B $1.3B
Inventory -- -- -- -- --
Prepaid Expenses $203M $323.8M $392.7M $408.9M $431.9M
Other Current Assets $742.2M $913.9M $1.2B $529.3M $1.1B
Total Current Assets $9.8B $8.1B $9.3B $9.9B $13.1B
 
Property Plant And Equipment $3B $3.8B $3.6B $3.6B $3.7B
Long-Term Investments $31.5M $24.1M $20M $4.7M $406.8M
Goodwill -- -- -- -- --
Other Intangibles $25.4B $30.9B $32.7B $31.7B $32.5B
Other Long-Term Assets $3.2B $4.3B $5.2B $5.7B $6.5B
Total Assets $39.3B $44.6B $48.6B $49.8B $55B
 
Accounts Payable $656.2M $837.5M $671.5M $747.4M $899.9M
Accrued Expenses $1.1B $1.4B $1.5B $1.8B $2.2B
Current Portion Of Long-Term Debt -- -- -- $399.8M $1.8B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $4.4B $4.3B $4.5B $4.5B $4.4B
Total Current Liabilities $7.8B $8.5B $7.9B $8.9B $10.8B
 
Long-Term Debt $17.8B $17.1B $16.6B $16.2B $15.8B
Capital Leases -- -- -- -- --
Total Liabilities $28.2B $28.7B $27.8B $29.2B $30.2B
 
Common Stock $3.4B $4B $4.6B $5.1B $6.3B
Other Common Equity Adj $44.4M -$40.5M -$217.3M -$223.9M $362.2M
Common Equity $11.1B $15.8B $20.8B $20.6B $24.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $11.1B $15.8B $20.8B $20.6B $24.7B
 
Total Liabilities and Equity $39.3B $44.6B $48.6B $49.8B $55B
Cash and Short Terms $8.2B $6B $6.1B $7.1B $9.6B
Total Debt $18.5B $18.1B $16.9B $17B $18B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $7.8B $5.8B $8.6B $6.7B $8.4B
Short Term Investments -- -- $914.2M $31M $213.1M
Accounts Receivable, Net $775.2M $765.4M $1.2B $1.3B $1.6B
Inventory -- -- -- -- --
Prepaid Expenses $294.8M $368.3M $481.5M $445.6M $451.1M
Other Current Assets $756.7M $887.6M $1.2B $1.2B $1.6B
Total Current Assets $9.6B $7.8B $11.5B $9.6B $12B
 
Property Plant And Equipment $3.2B $3.7B $3.7B $3.7B $3.9B
Long-Term Investments $24.4M $24.1M $1.7M $41.2M $25.7M
Goodwill -- -- -- -- --
Other Intangibles $27.3B $32.5B $32.5B $31.9B $32.1B
Other Long-Term Assets $3B $4.6B $3.1B $6B $7.3B
Total Assets $41B $46.4B $50.8B $49.1B $53.1B
 
Accounts Payable $622.9M $504.3M $615.4M $598.6M $632.7M
Accrued Expenses $1.1B $1.6B $1.5B $1.9B $2.5B
Current Portion Of Long-Term Debt -- -- $399.4M -- --
Current Portion Of Capital Lease Obligations -- -- $376.8M -- --
Other Current Liabilities $4.2B $4.2B $4.4B $4.4B $4.1B
Total Current Liabilities $7.8B $7.5B $8.7B $10.1B $8.9B
 
Long-Term Debt $17B $16.6B $16.2B $14.3B $16.5B
Capital Leases -- -- -- -- --
Total Liabilities $27.1B $27.3B $28B $27B $28.1B
 
Common Stock $3.7B $4.3B $4.9B $5.7B $6.9B
Other Common Equity Adj $9.8M -$144.5M -$139.3M -$89.1M -$904.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $13.9B $19.1B $22.8B $22.1B $25B
 
Total Liabilities and Equity $41B $46.4B $50.8B $49.1B $53.1B
Cash and Short Terms $7.8B $5.8B $8.6B $6.7B $8.4B
Total Debt $17.9B $16.9B $17B $16.5B $16.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.8B $5.1B $4.5B $5.4B $8.7B
Depreciation & Amoritzation $10.9B $12.4B $14.4B $14.6B $15.6B
Stock-Based Compensation $415.2M $403.2M $575.5M $339.4M $272.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.4B $392.6M $2B $7.3B $7.4B
 
Capital Expenditures $505.4M $551.5M $407.7M $348.6M $439.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$505.4M -$1.3B -$2.1B $541.8M -$2.2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1B -- -- -- $1.8B
Long-Term Debt Repaid -- -$500M -$700M -- -$400M
Repurchase of Common Stock -- $600M -- $6B $6.3B
Other Financing Activities -$7.6M -$224.2M -- -$75.4M -$38M
Cash From Financing $1.2B -$1.1B -$664.3M -$6B -$4.1B
 
Beginning Cash (CF) $8.2B $6B $5.1B $6.9B $7.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.2B -$2.2B -$884.5M $1.9B $688.8M
Ending Cash (CF) $11.4B $3.8B $4.1B $8.9B $7.8B
 
Levered Free Cash Flow $1.9B -$158.9M $1.6B $6.9B $6.9B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $1.4B $1.4B $1.5B $2.1B $3.1B
Depreciation & Amoritzation $2.8B $3.3B $3.5B $3.9B $3.9B
Stock-Based Compensation $101.6M $150.4M $78M $68.8M $80.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$63.8M $102.8M $1.4B $1.3B $2.4B
 
Capital Expenditures $111.3M $90M $101M $78.3M $155.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$111.3M -$158.9M $97.7M -$78.3M $768.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$1B
Repurchase of Common Stock $500M -- $645.1M $1.6B $1.7B
Other Financing Activities -- -- -$38.9M -$8.1M $15.8M
Cash From Financing -$480.3M $11.3M -$649.3M -$1.5B -$2.5B
 
Beginning Cash (CF) $7.8B $5.8B $7.7B $6.4B $7.8B
Foreign Exchange Rate Adjustment $23.5M -$145.2M $39.6M -$122.7M $287.5M
Additions / Reductions -$631.8M -$190.1M $928.2M -$399.5M $976.5M
Ending Cash (CF) $7.2B $5.5B $8.6B $5.8B $9.1B
 
Levered Free Cash Flow -$175M $12.7M $1.3B $1.2B $2.3B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $4.4B $5.1B $4.2B $7.1B $10.2B
Depreciation & Amoritzation $11.4B $13.4B $14.8B $15.1B $15.8B
Stock-Based Compensation $422.8M $464M $483M $307.4M $280.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.8B $704.7M $4.6B $7.2B $9.1B
 
Capital Expenditures $461.9M $565.8M $359.5M $339.6M $569.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$461.9M -$1.5B -$1.8B $553.7M -$773.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$500M -$700M -- -$400M -$1.8B
Repurchase of Common Stock $500M $100M $1B $8.6B $7.9B
Other Financing Activities -- -- -- -$46.5M -$55.7M
Cash From Financing -$829.6M -$892.6M -$1B -$8.5B -$7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $624.6M -$2B $1.8B -$1B $1.6B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.4B $138.9M $4.3B $6.8B $8.5B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $3.1B $3B $2.8B $4.5B $6B
Depreciation & Amoritzation $5.6B $6.6B $7B $7.6B $7.8B
Stock-Based Compensation $208.8M $269.6M $177.1M $145.1M $152.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $713.5M $1B $3.6B $3.5B $5.2B
 
Capital Expenditures $196.9M $211.2M $163M $154M $284.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$196.9M -$404.6M -$165.9M -$154M $1.3B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$500M -$700M -- -$400M -$1.8B
Repurchase of Common Stock $500M -- $1B $3.6B $5.2B
Other Financing Activities -- -- -$38.9M -$10M -$27.7M
Cash From Financing -$932.2M -$675.1M -$1B -$3.6B -$6.5B
 
Beginning Cash (CF) $16.2B $11.8B $14.4B $13.1B $14.8B
Foreign Exchange Rate Adjustment -$18.7M -$156.6M $66M -$218.5M $437.6M
Additions / Reductions -$434.3M -$210.7M $2.5B -$491.5M $373.2M
Ending Cash (CF) $15.7B $11.5B $16.9B $12.4B $15.6B
 
Levered Free Cash Flow $516.6M $814.4M $3.5B $3.3B $4.9B

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

GET BETTER TRADE IDEAS

Popular

Why Is AST SpaceMobile Stock Up So Much?
Why Is AST SpaceMobile Stock Up So Much?

AST SpaceMobile (NASDAQ:ASTS) has notched massive gains in the past…

Why Did QuantumScape Go Up So Much?
Why Did QuantumScape Go Up So Much?

QuantumScape (NYSE:QS) is one of the leading startups attempting to…

What Makes Equifax Such a Good Stock Long-Term?
What Makes Equifax Such a Good Stock Long-Term?

Equifax (NYSE:EFX) is one of America’s three large credit bureaus,…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
61
Is MSFT Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 38x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Alerts

Sell
43
VLGEA alert for Oct 8

Village Super Market, Inc. [VLGEA] is down 1.92% over the past day.

Buy
61
KRRO alert for Oct 8

Korro Bio, Inc. [KRRO] is down 6.68% over the past day.

Buy
69
SANM alert for Oct 8

Sanmina Corp. [SANM] is up 7.2% over the past day.

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

Show me the best stock