Financhill
Sell
47

ROKU Quote, Financials, Valuation and Earnings

Last price:
$80.64
Seasonality move :
-2.52%
Day range:
$77.09 - $81.84
52-week range:
$48.33 - $99.80
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.98x
P/B ratio:
4.76x
Volume:
3.5M
Avg. volume:
3.9M
1-year change:
-9.56%
Market cap:
$11.7B
Revenue:
$3.5B
EPS (TTM):
-$1.20
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.1B $1.8B $2.8B $3.1B $3.5B
Revenue Growth (YoY) 52.04% 57.53% 55.46% 13.09% 11.45%
 
Cost of Revenues $633.7M $970.2M $1.4B $1.7B $2B
Gross Profit $495.2M $808.2M $1.4B $1.4B $1.5B
Gross Profit Margin 43.87% 45.45% 50.95% 46.09% 43.7%
 
R&D Expenses $265M $355.8M $461.6M $788.9M $878.5M
Selling, General & Admin $295.3M $472.7M $711.9M $1.2B $1.4B
Other Inc / (Exp) $6.5M $5.2M $4.5M $43.8M $93.7M
Operating Expenses $560.3M $828.5M $1.2B $2B $2.3B
Operating Income -$65.1M -$20.3M $235.1M -$530.9M -$792.4M
 
Net Interest Expenses $2.4M $3.4M $3M $5.2M $730K
EBT. Incl. Unusual Items -$60.9M -$18.5M $236.6M -$492.3M -$699.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$982K -$945K -$5.8M $5.7M $10.1M
Net Income to Company -$59.9M -$17.5M $242.4M -$498M -$709.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$59.9M -$17.5M $242.4M -$498M -$709.6M
 
Basic EPS (Cont. Ops) -$0.52 -$0.14 $1.83 -$3.62 -$5.01
Diluted EPS (Cont. Ops) -$0.52 -$0.14 $1.71 -$3.62 -$5.01
Weighted Average Basic Share $115.2M $124M $132.7M $137.7M $141.6M
Weighted Average Diluted Share $115.2M $124M $141.7M $137.7M $141.6M
 
EBITDA -$17.6M $72.3M $408.8M -$148.6M -$362.8M
EBIT -$58.6M -$15M $239.6M -$487.1M -$698.7M
 
Revenue (Reported) $1.1B $1.8B $2.8B $3.1B $3.5B
Operating Income (Reported) -$65.1M -$20.3M $235.1M -$530.9M -$792.4M
Operating Income (Adjusted) -$58.6M -$15M $239.6M -$487.1M -$698.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $451.7M $680M $761.4M $912M $1.1B
Revenue Growth (YoY) 73.1% 50.54% 11.97% 19.79% 16.47%
 
Cost of Revenues $236.8M $316M $404.6M $543.2M $582.1M
Gross Profit $214.8M $363.9M $356.8M $368.8M $480.1M
Gross Profit Margin 47.56% 53.52% 46.86% 40.44% 45.2%
 
R&D Expenses $88.4M $120.3M $207.6M $282.2M $178.8M
Selling, General & Admin $114.5M $174.8M $296.2M $436.4M $337M
Other Inc / (Exp) $1.2M $500K $27.9M $22.9M $30.9M
Operating Expenses $202.9M $295.1M $503.8M $718.6M $515.8M
Operating Income $12M $68.8M -$147M -$349.8M -$35.8M
 
Net Interest Expenses $773K $743K $1.2M -- --
EBT. Incl. Unusual Items $12.4M $68.6M -$120.2M -$326.9M -$4.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$548K -$332K $2M $3.2M $4.1M
Net Income to Company $12.9M $68.9M -$122.2M -$330.1M -$9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $12.9M $68.9M -$122.2M -$330.1M -$9M
 
Basic EPS (Cont. Ops) $0.10 $0.52 -$0.88 -$2.33 -$0.06
Diluted EPS (Cont. Ops) $0.09 $0.48 -$0.88 -$2.33 -$0.06
Weighted Average Basic Share $125.7M $133.7M $138.6M $141.9M $144.9M
Weighted Average Diluted Share $136.7M $142.3M $138.6M $141.9M $144.9M
 
EBITDA $33.9M $116.3M -$27.8M -$263.8M $42.4M
EBIT $13.2M $69.3M -$119.1M -$349.8M -$35.8M
 
Revenue (Reported) $451.7M $680M $761.4M $912M $1.1B
Operating Income (Reported) $12M $68.8M -$147M -$349.8M -$35.8M
Operating Income (Adjusted) $13.2M $69.3M -$119.1M -$349.8M -$35.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.5B $2.5B $3.1B $3.4B $3.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $875.3M $1.2B $1.7B $1.9B $2.2B
Gross Profit $664.4M $1.3B $1.5B $1.4B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $339.8M $429.9M $694.7M $915.3M $718.5M
Selling, General & Admin $427.4M $625.6M $1B $1.5B $1.3B
Other Inc / (Exp) $5.3M $4.7M $32.2M $79.6M $113.3M
Operating Expenses $767.2M $1.1B $1.7B $2.4B $2B
Operating Income -$102.8M $278.9M -$259.6M -$938.1M -$283.2M
 
Net Interest Expenses $3.6M $3M $4M $2.6M $10K
EBT. Incl. Unusual Items -$101.1M $280.6M -$231.5M -$861.1M -$170.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$604K -$5.4M $5.6M $7.4M $1.5M
Net Income to Company -$100.5M $286M -$237.1M -$868.5M -$172.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$100.5M $286M -$237.1M -$868.5M -$172.1M
 
Basic EPS (Cont. Ops) -$0.83 $2.19 -$1.71 -$6.17 -$1.20
Diluted EPS (Cont. Ops) -$0.84 $2.03 -$1.72 -$6.17 -$1.20
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$14.6M $414.3M $72.2M -$549.8M $161.5M
EBIT -$97.5M $283.6M -$227.5M -$901.4M -$163.6M
 
Revenue (Reported) $1.5B $2.5B $3.1B $3.4B $3.9B
Operating Income (Reported) -$102.8M $278.9M -$259.6M -$938.1M -$283.2M
Operating Income (Adjusted) -$97.5M $283.6M -$227.5M -$901.4M -$163.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.1B $1.9B $2.3B $2.5B $2.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $625.7M $870.3M $1.2B $1.4B $1.6B
Gross Profit $502.8M $1B $1.1B $1.1B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $261.1M $335.2M $568.2M $694.7M $534.7M
Selling, General & Admin $327.1M $480.1M $789.5M $1.1B $937.4M
Other Inc / (Exp) $3M $2.5M $30.2M $66M $85M
Operating Expenses $588.2M $815.2M $1.4B $1.8B $1.5B
Operating Income -$85.4M $213.7M -$281M -$688.2M -$179M
 
Net Interest Expenses $2.7M $2.2M $3.3M $681K $10K
EBT. Incl. Unusual Items -$85.1M $214M -$254.1M -$622.9M -$94.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$241K -$4.7M $6.7M $8.4M -$249K
Net Income to Company -$84.8M $218.7M -$260.8M -$631.3M -$93.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$84.8M $218.7M -$260.8M -$631.3M -$93.8M
 
Basic EPS (Cont. Ops) -$0.70 $1.66 -$1.89 -$4.47 -$0.65
Diluted EPS (Cont. Ops) -$0.71 $1.54 -$1.89 -$4.47 -$0.65
Weighted Average Basic Share $368.5M $396.1M $411M $423.2M $433M
Weighted Average Diluted Share $379.5M $424.7M $411M $423.2M $433M
 
EBITDA -$16.3M $325.7M -$11M -$412.1M $89.1M
EBIT -$82.4M $216.2M -$250.8M -$665.1M -$153.1M
 
Revenue (Reported) $1.1B $1.9B $2.3B $2.5B $2.9B
Operating Income (Reported) -$85.4M $213.7M -$281M -$688.2M -$179M
Operating Income (Adjusted) -$82.4M $216.2M -$250.8M -$665.1M -$153.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $515.5M $1.1B $2.1B $2B $2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $332.7M $523.9M $752.4M $760.8M $816.3M
Inventory $49.7M $53.9M $50.3M $106.7M $92.1M
Prepaid Expenses $25.9M $27.1M -- -- --
Other Current Assets -- -- $105.8M $135.4M $138.6M
Total Current Assets $925.7M $1.7B $3.1B $3B $3.1B
 
Property Plant And Equipment $386.6M $421.4M $523.2M $856.7M $636M
Long-Term Investments -- -- -- -- --
Goodwill $74.1M $73.1M $161.5M $161.5M $161.5M
Other Intangibles $76.7M $62.2M $307.8M $351.6M $299.1M
Other Long-Term Assets $7.2M $16.3M $35.1M $77.8M $92.2M
Total Assets $1.5B $2.3B $4.1B $4.4B $4.3B
 
Accounts Payable $115.2M $112.3M $124.9M $164.8M $385.3M
Accrued Expenses $180.5M $312M $346M $696.1M $719.9M
Current Portion Of Long-Term Debt $4.9M $4.9M $9.9M $80M --
Current Portion Of Capital Lease Obligations $17.9M $35.6M $37.1M $54.7M $68.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $358.3M $520.3M $729.6M $1.1B $1.3B
 
Long-Term Debt $94.7M $89.9M $80M -- --
Capital Leases -- -- -- -- --
Total Liabilities $771.8M $942.5M $1.3B $1.8B $1.9B
 
Common Stock $12K $13K $14K $14K $14K
Other Common Equity Adj $29K $29K $41K -$292K $159K
Common Equity $698.4M $1.3B $2.8B $2.6B $2.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $698.4M $1.3B $2.8B $2.6B $2.3B
 
Total Liabilities and Equity $1.5B $2.3B $4.1B $4.4B $4.3B
Cash and Short Terms $515.5M $1.1B $2.1B $2B $2B
Total Debt $99.6M $94.7M $89.9M $80M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1B $2.2B $2B $2B $2.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $391.3M $595.9M $719.2M $720.4M $729.9M
Inventory $62.6M $75.9M $119.3M $105.4M $191.2M
Prepaid Expenses $31M $110.2M $113.9M -- --
Other Current Assets -- -- -- $101.1M $138.3M
Total Current Assets $1.5B $3B $3B $3B $3.2B
 
Property Plant And Equipment $425.7M $517.3M $807.2M $689.3M $537.3M
Long-Term Investments -- -- -- -- --
Goodwill $73.1M $146.8M $161.5M $161.5M $161.5M
Other Intangibles $65.7M $92.5M $70.8M $283.7M $278.4M
Other Long-Term Assets $6.4M $193.9M $381.7M $85.3M $139.7M
Total Assets $2.1B $3.9B $4.4B $4.2B $4.3B
 
Accounts Payable $121.8M $131.8M $175M $312.3M $327M
Accrued Expenses $248.6M $447.3M $574.5M $517.1M $742.4M
Current Portion Of Long-Term Debt $4.9M $8.6M $82.5M -- --
Current Portion Of Capital Lease Obligations $32.1M $34.7M $51.3M $63.8M $77.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $465.7M $668.1M $943.4M $1.2B $1.2B
 
Long-Term Debt $91.1M $82.5M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $887.6M $1.2B $1.6B $1.9B $1.8B
 
Common Stock $13K $13K $14K $14K $15K
Other Common Equity Adj $29K $29K -$1.1M -$166K -$47K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.2B $2.7B $2.8B $2.3B $2.5B
 
Total Liabilities and Equity $2.1B $3.9B $4.4B $4.2B $4.3B
Cash and Short Terms $1B $2.2B $2B $2B $2.1B
Total Debt $96M $91.1M $82.5M -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$59.9M -$17.5M $242.4M -$498M -$709.6M
Depreciation & Amoritzation $40.9M $87.3M $169.2M $338.5M $335.9M
Stock-Based Compensation $85.2M $134.1M $187.5M $359.9M $370.1M
Change in Accounts Receivable -$110.2M -$196M -$221.8M -$10.9M -$56.9M
Change in Inventories -$14.1M -$4.2M $3.6M -$56.5M $14.7M
Cash From Operations $13.7M $148.2M $228.1M $11.8M $255.9M
 
Capital Expenditures $84.6M $82.4M $40M $161.7M $82.6M
Cash Acquisitions -$68.1M -- -$136.8M -- --
Cash From Investing -$110.3M -$81.3M -$176.8M -$201.7M -$92.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $99.6M $69.3M -- -- --
Long-Term Debt Repaid -- -$74.3M -$5M -$10M -$80M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $458.3M $509M $1B $8.4M -$61.2M
 
Beginning Cash (CF) $155.6M $517.3M $1.1B $2.1B $2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $361.7M $575.9M $1.1B -$181.5M $102M
Ending Cash (CF) $517.3M $1.1B $2.1B $2B $2.1B
 
Levered Free Cash Flow -$70.9M $65.8M $188M -$149.9M $173.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $12.9M $68.9M -$122.2M -$330.1M -$9M
Depreciation & Amoritzation $20.7M $47M $91.3M $86M $78.1M
Stock-Based Compensation $34.9M $50.4M $99.1M $91.3M $100.1M
Change in Accounts Receivable -$84.1M -$8M -$5.1M -$12M -$58.6M
Change in Inventories -$17.6M -$27.9M -$43.2M -$12.2M -$94.9M
Cash From Operations $21.1M $108.7M $14.4M $245.9M $68.7M
 
Capital Expenditures $11.9M $14.1M $44.1M $6.8M $1.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11.9M -$14.1M -$44.1M -$6.8M -$21.1M
 
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 -- -- -- -- -$24.1M
Cash From Financing $151.7M $1.9M $3.4M $13.2M -$23.8M
 
Beginning Cash (CF) $887.4M $2.1B $2.1B $1.8B $2.1B
Foreign Exchange Rate Adjustment -- -- -$5.5M -$4.2M $6.8M
Additions / Reductions $160.9M $96.5M -$26.3M $252.3M $23.8M
Ending Cash (CF) $1B $2.2B $2B $2B $2.1B
 
Levered Free Cash Flow $9.1M $94.6M -$29.7M $239.1M $67.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$100.5M $286M -$237.1M -$868.5M -$172.1M
Depreciation & Amoritzation $82.9M $130.7M $299.6M $351.6M $325.1M
Stock-Based Compensation $121.4M $172.2M $309.7M $381.6M $375.9M
Change in Accounts Receivable -$159.9M -$198M -$124.9M -$4.7M -$11.5M
Change in Inventories $10.9M -$13.3M -$43.3M $13.9M -$85.7M
Cash From Operations $90.6M $300.6M -$21M $246.9M $155.1M
 
Capital Expenditures $122.6M $34.4M $108.3M $144.5M $6.1M
Cash Acquisitions -$68.1M -$136.8M -- -- --
Cash From Investing -$188.1M -$171.2M -$148.3M -$154.5M -$26.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $168.9M -- -- -- --
Long-Term Debt Repaid -$73.1M -$5M -$8.8M -$82.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $758.9M $1B $13.9M -$67M -$52.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $661.3M $1.1B -$155.4M $25.4M $76.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$32M $266.2M -$129.3M $102.4M $149M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$84.8M $218.7M -$260.8M -$631.3M -$93.8M
Depreciation & Amoritzation $66.1M $109.5M $239.9M $253M $242.2M
Stock-Based Compensation $95.3M $133.5M $255.7M $277.4M $283.1M
Change in Accounts Receivable -$62.8M -$64.7M $32.2M $38.4M $83.8M
Change in Inventories -$12.9M -$22.1M -$69M $1.4M -$99.1M
Cash From Operations $101.1M $253.5M $4.4M $239.5M $138.8M
 
Capital Expenditures $76M $28M $96.3M $79.1M $2.6M
Cash Acquisitions -- -$136.8M -- -- --
Cash From Investing -$75M -$164.8M -$136.3M -$89.1M -$22.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $69.3M -- -- -- --
Long-Term Debt Repaid -$73.1M -$3.8M -$7.5M -$80M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$65.7M
Cash From Financing $504.7M $999.3M $10.1M -$65.3M -$56.7M
 
Beginning Cash (CF) $2B $5.3B $6.4B $5.4B $6.3B
Foreign Exchange Rate Adjustment -- -- -$5.5M -$3M $2.8M
Additions / Reductions $530.9M $1.1B -$121.8M $85.1M $59.4M
Ending Cash (CF) $2.5B $6.3B $6.3B $5.5B $6.3B
 
Levered Free Cash Flow $25.1M $225.5M -$91.9M $160.4M $136.2M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

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

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock