XNASROKU
Market cap12bUSD
Jan 08, Last price
83.00USD
1D
6.42%
1Q
7.28%
IPO
212.74%
Name
Roku Inc
Chart & Performance
Profile
Roku, Inc., together with its subsidiaries, operates a TV streaming platform. The company operates in two segments, Platform and Player. Its platform allows users to discover and access various movies and TV episodes, as well as live TV, news sports, shows, and others. As of December 31, 2021, the company had 60.1 million active accounts. It also provides digital and video advertising, content distribution, subscription, and billing services, as well as other commerce transactions, and brand sponsorship and promotions; and manufactures, sells, and licenses smart TVs under the Roku TV name. In addition, the company offers streaming players, and audio products and accessories under the Roku brand name; and sells branded channel buttons on remote controls of streaming devices. It provides its products and services through retailers and distributors, as well as directly to customers through its website in the United States, Canada, the United Kingdom, France, Mexico, Brazil, Chile, Peru, North and South Americas, and Europe. Roku, Inc. was incorporated in 2002 and is headquartered in San Jose, California.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 3,484,619 11.45% | 3,126,534 13.09% | |||||||
Cost of revenue | 4,276,996 | 3,657,422 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (792,377) | (530,888) | |||||||
NOPBT Margin | |||||||||
Operating Taxes | 10,131 | 5,722 | |||||||
Tax Rate | |||||||||
NOPAT | (802,508) | (536,610) | |||||||
Net income | (709,561) 42.48% | (498,005) -305.46% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 18,357 | ||||||||
BB yield | -0.33% | ||||||||
Debt | |||||||||
Debt current | 68,099 | 79,985 | |||||||
Long-term debt | 1,172,348 | 1,169,302 | |||||||
Deferred revenue | 24,572 | 28,210 | |||||||
Other long-term liabilities | 49,186 | 69,911 | |||||||
Net debt | (785,444) | (712,669) | |||||||
Cash flow | |||||||||
Cash from operating activities | 255,856 | 11,795 | |||||||
CAPEX | (82,619) | (161,696) | |||||||
Cash from investing activities | (92,619) | (201,696) | |||||||
Cash from financing activities | (61,243) | 8,357 | |||||||
FCF | (581,782) | (681,381) | |||||||
Balance | |||||||||
Cash | 2,025,891 | 1,961,956 | |||||||
Long term investments | |||||||||
Excess cash | 1,851,660 | 1,805,629 | |||||||
Stockholders' equity | (1,297,414) | (588,304) | |||||||
Invested Capital | 4,351,778 | 3,997,617 | |||||||
ROIC | |||||||||
ROCE | |||||||||
EV | |||||||||
Common stock shares outstanding | 141,572 | 137,668 | |||||||
Price | 91.66 125.21% | 40.70 -82.16% | |||||||
Market cap | 12,976,490 131.60% | 5,603,088 -82.67% | |||||||
EV | 12,191,046 | 4,890,419 | |||||||
EBITDA | (664,351) | (426,730) | |||||||
EV/EBITDA | |||||||||
Interest | 730 | 5,161 | |||||||
Interest/NOPBT |