Roku, Inc. Financial Ratios — R35 Stock

Profitability (USD)

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	-4.46	-12.71	-1.73	11.84	-18.4	-28.54	-5.37	3.43
Return on Assets (%)	- -	-24.05	-23.05	-2.12	-6.19	-0.94	7.63	-11.73	-16.36	-3.02	2.02
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.88
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.17
Gross Margin (%)	28.07	30.36	38.97	44.73	43.87	45.45	50.95	46.09	43.7	43.9	43.79
EBITDA Margin (%)	-10.94	-9.55	-2.78	-0.66	-2.14	3.77	14.62	-6.15	-13.1	2.95	7.07
Operating Margin (%)	-11.74	-10.88	-3.83	-1.79	-5.76	-1.14	8.5	-16.98	-22.74	-5.3	-0.12
Incremental Operating Margin (%)	- -	- -	20.81	2.75	- -	6.9	25.89	- -	- -	91.39	34.04
Pretax Margin (%)	-12.65	-10.67	-12.32	-1.26	-5.4	-1.04	8.56	-15.75	-20.07	-2.92	1.98
Profit Margin (%)	-12.7	-10.73	-12.39	-1.19	-5.31	-0.98	8.77	-15.93	-20.36	-3.15	1.87
Net Income to Common Margin (%)	-12.7	-10.73	-12.39	-1.19	-5.31	-0.98	8.77	-15.93	-20.36	-3.15	1.87
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.9
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-4.46	-12.71	-1.73	11.84	-18.4	-28.54	-5.37	3.43

Credit (USD)

Credit Ratios API ChatGPT

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	15	15	- -	- -	419	438	522	719	654	592	523
ST Debt	- -	15	- -	- -	23	41	47	135	68	79	87
LT Debt	15	- -	- -	- -	396	398	475	585	586	513	436
Total Debt/EBITDA	-0.43	-0.39	- -	- -	-17.36	6.53	1.29	-3.74	-1.43	4.88	1.56
Net Debt/EBITDA	1.74	0.51	12.41	31.7	17.22	-14.88	-5.09	9.78	4.44	-17.82	-4.74
Total Debt/EBIT	-0.4	-0.35	- -	- -	-6.44	-21.64	2.22	-1.35	-0.83	-2.71	-93.05
Net Debt/EBIT	1.62	0.45	9.04	11.7	6.39	49.28	-8.75	3.54	2.56	9.9	282.2
EBITDA to Interest Expense	-50.28	-260.68	-8.86	-14.18	-10.21	19.55	135.68	-37.27	-625.34	295.03	175.75
EBITDA-CapEx/Interest Expense	-57.49	-319.55	-14.58	-67.15	-45.97	-4.46	122.24	-68.61	-738.52	282.72	172.98
EBIT to Interest Expense	-53.95	-296.99	-12.17	-38.43	-27.5	-5.9	78.89	-102.87	-1,085.45	-530.82	-2.95
Interest Expense	1	- -	2	- -	2	3	3	5	1	- -	2
Common Equity/Total Assets	-90.5	-108.23	40.95	52.61	47.5	58.49	67.77	59.98	54.59	57.92	59.95
Long-Term Debt/Equity (%)	- -	- -	- -	- -	56.76	29.95	17.16	22.09	25.2	20.57	16.4
Long-Term Debt/Capital (%)	-10.36	- -	- -	- -	35.47	22.52	14.44	17.37	19.67	16.62	13.7
Long-Term Debt/Total Assets (%)	8.5	- -	- -	- -	26.96	17.52	11.63	13.25	13.75	11.91	9.83
Total Debt/Equity (%)	-9.39	-7.74	- -	- -	60.02	33.01	18.86	27.18	28.12	23.75	19.69
Total Debt/Capital (%)	-10.36	-8.39	- -	- -	37.51	24.82	15.87	21.37	21.95	19.19	16.45
Total Debt/Total Assets (%)	8.5	8.38	- -	- -	28.51	19.3	12.78	16.3	15.35	13.75	11.8
Net Debt to Equity	38.03	10.09	-116.4	-63.59	-59.54	-75.16	-74.32	-71.11	-87.09	-86.66	-59.71
Net Debt/Capital (%)	27.55	9.17	709.82	-174.62	-69.06	-148.19	-180.01	-134.05	-212.2	-233.68	-99.55
EBITDA	-35	-38	-14	-5	-24	67	404	-192	-456	121	335
EBITDA-CapEx	-40	-47	-24	-23	-109	-15	364	-354	-539	116	330
Operating Income (Loss)	-38	-43	-20	-13	-65	-20	235	-531	-792	-218	-6

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.99	0.3	1.09	1.02	1.44	2.1	2.94	1.81	1.59	1.75	1.87
Current Ratio	2.16	1.42	2.11	2.23	2.58	3.26	4.19	2.74	2.41	2.62	2.75
Quick Ratio	1.69	0.98	1.82	1.96	2.37	3.11	3.97	2.51	2.23	2.41	2.58
CFO/Avg Current Liab	- -	-0.34	0.27	0.08	0.05	0.34	0.36	0.01	0.22	0.17	0.39
Common Equity/Total Assets	-90.5	-108.23	40.95	52.61	47.5	58.49	67.77	59.98	54.59	57.92	59.95
Long-Term Debt/Equity (%)	- -	- -	- -	- -	56.76	29.95	17.16	22.09	25.2	20.57	16.4
Long-Term Debt/Capital (%)	-10.36	- -	- -	- -	35.47	22.52	14.44	17.37	19.67	16.62	13.7
Long-Term Debt/Total Assets (%)	8.5	- -	- -	- -	26.96	17.52	11.63	13.25	13.75	11.91	9.83
Total Debt/Equity (%)	-9.39	-7.74	- -	- -	60.02	33.01	18.86	27.18	28.12	23.75	19.69
Total Debt/Capital (%)	-10.36	-8.39	- -	- -	37.51	24.82	15.87	21.37	21.95	19.19	16.45
Total Debt/Total Assets (%)	8.5	8.38	- -	- -	28.51	19.3	12.78	16.3	15.35	13.75	11.8
CFO/Total Liabilities	-9.7	-8.71	16.98	6.32	1.78	15.72	17.34	0.67	13.22	12.04	27.24
CFO/CapEx	-6.5	-3.78	4.04	0.76	0.16	1.8	5.7	0.07	3.1	43.08	91.61
Altman's Z-Score	- -	- -	15.07	10.51	13.86	29.14	15.56	2.61	4.48	4.71	6.85

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	6.01	5.13	4.89	4.38	4.15	4.33	4.13	4.42	5.05	5.6
Days Sales Outstanding	- -	60.72	71.19	74.63	83.38	87.9	84.25	88.33	82.6	72.28	65.2
Inventory Turnover	- -	7.51	8.2	12.01	14.86	18.73	26.03	21.47	19.73	18.43	19.51
Days Inventory Outstanding	- -	48.57	44.5	30.39	24.57	19.49	14.02	17	18.5	19.81	18.7
Accounts Payable Turnover	- -	8.87	6.88	7.31	7.54	8.56	11.4	12.02	7.08	7.2	12.11
Accounts Payable Turnover Days	- -	41.16	53.05	49.9	48.4	42.62	32.01	30.35	51.56	50.7	30.14
Cash Conversion Cycle	- -	68.13	62.65	55.11	59.54	64.77	66.26	74.97	49.54	41.39	53.76
Inventory to Cash Days	- -	12.15	26.69	44.24	58.81	68.41	70.23	71.32	64.1	52.47	46.49
Inventories	30	44	33	36	50	54	50	107	92	158	115
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	30	44	33	36	50	54	50	107	92	158	115

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	5,248	3,361	16,708	43,820	30,356	5,570	13,430	11,266	16,314
- Cash & Cash Equivalents	76	35	177	156	515	1,093	2,146	1,962	2,026	2,160	1,587
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	15	15	- -	- -	419	438	522	719	654	592	523
Enterprise Value	- -	- -	5,071	3,163	16,612	43,166	28,731	4,328	12,058	9,698	14,520
Total Capital	-145	-179	152	245	1,118	1,766	3,288	3,366	2,981	3,085	3,181
Total Debt/Capital (%)	-10.36	-8.39	- -	- -	37.51	24.82	15.87	21.37	21.95	19.19	16.45
Total Debt / EV	- -	- -	- -	- -	0.03	0.01	0.02	0.17	0.05	0.06	0.04
EV/Sales	- -	- -	9.89	4.26	14.71	24.27	10.39	1.38	3.46	2.36	3.07
EV/EBITDA	- -	- -	- -	- -	- -	643.42	71.06	- -	- -	79.98	43.35
EV/EBIT	- -	- -	- -	- -	- -	- -	122.21	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.91
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	30.23
Diluted Market Cap	- -	- -	1,498	3,203	16,056	42,442	31,823	5,476	13,070	11,167	16,652
Diluted Enterprise Value	- -	- -	1,321	3,005	15,960	41,788	30,198	4,234	11,698	9,599	14,858
EV per Share	- -	- -	51.14	28.82	138.55	337.22	212.61	30.91	84.03	66.46	98.21
TTM Sales	320	399	513	743	1,129	1,778	2,765	3,127	3,485	4,113	4,737
TTM EBITDA	-35	-38	-14	-5	-24	67	404	-192	-456	121	335
TTM Operating Income	-38	-43	-20	-13	-65	-20	235	-531	-792	-218	-6
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	486
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	480

Multiples (USD)

Valuation Multiples API ChatGPT

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	53.39	-727.15	-226.46	644.92	169.23	-36.53	75.45	52.43	34.8
EV/EBIT	- -	- -	- -	- -	- -	- -	122.21	- -	- -	- -	- -
Enterprise Value	- -	- -	5,071	3,163	16,612	43,166	28,731	4,328	12,058	9,698	14,520
Low Price	- -	- -	18.41	29.2	29.65	60.57	194.62	38.62	39.45	48.75	49.12
EV/Sales	- -	- -	9.89	4.26	14.71	24.27	10.39	1.38	3.46	2.36	3.07
EV/EBITDA	- -	- -	- -	- -	- -	643.42	71.06	- -	- -	79.98	43.35
Price/Earnings	- -	- -	- -	- -	- -	- -	122.99	- -	- -	- -	183.76
Price/Earnings Average	- -	- -	- -	- -	- -	- -	190.92	- -	- -	- -	142.97
Price/Earnings High	- -	- -	- -	- -	- -	- -	266	- -	- -	- -	192.86
Price/Earnings Low	- -	- -	- -	- -	- -	- -	106.56	- -	- -	- -	81.81
Price/Book Value	- -	- -	34.46	13.74	23.92	33	10.97	2.1	5.77	4.52	6.14
Price/Book Value Average	- -	- -	22.65	20.48	16.93	15.63	17.03	4.9	4.33	4.03	4.78
Price/Book Value High	- -	- -	37.65	34.48	29.81	34.72	23.73	12.5	6.7	5.75	6.44
Price/Book Value Low	- -	- -	11.99	13.1	5.09	5.84	9.51	2.04	2.43	2.85	2.73
Price/Tangible Book Value	- -	- -	35.25	13.9	30.51	36.74	13.21	2.61	7.2	5.45	7.66
Price/Tangible Book Value Average	- -	- -	23.17	20.72	21.59	17.4	20.51	6.08	5.39	4.86	5.96
Price/Tangible Book Value High	- -	- -	38.52	34.89	38.02	38.66	28.58	15.51	8.35	6.94	8.04
Price/Tangible Book Value Low	- -	- -	12.27	13.26	6.49	6.5	11.45	2.53	3.03	3.44	3.41
Price/Sales	- -	- -	2.92	4.31	14.22	23.87	10.78	1.75	3.75	2.72	3.43
Price/Sales Average	- -	- -	1.92	6.43	10.07	11.31	16.74	4.08	2.81	2.42	2.67
Price/Sales High	- -	- -	3.19	10.83	17.72	25.11	23.32	10.41	4.35	3.46	3.6
Price/Sales Low	- -	- -	1.02	4.11	3.03	4.22	9.34	1.7	1.58	1.71	1.53
Price/Cash Flow	- -	- -	40.18	230.07	1,171.37	286.4	130.7	464.29	51.08	51.22	33.57
Price/Cash Flow Average	- -	- -	26.4	342.98	829.09	135.68	202.9	1,080.7	38.28	45.65	26.12
Price/Cash Flow High	- -	- -	43.9	577.48	1,459.76	301.36	282.68	2,758.5	59.28	65.18	35.23
Price/Cash Flow Low	- -	- -	13.98	219.44	249.2	50.68	113.24	450.73	21.53	32.34	14.94
Price/Free Cash Flow Average	- -	- -	35.09	-1,083.99	-160.29	305.52	262.71	-85.04	56.53	46.73	27.08
Price/Free Cash Flow High	- -	- -	58.33	-1,825.11	-282.21	678.6	366.02	-217.05	87.56	66.73	36.53
Price/Free Cash Flow Low	- -	- -	18.58	-693.54	-48.18	114.11	146.63	-35.47	31.8	33.11	15.49
EV/Sales Average	- -	- -	6.38	6.48	10.39	11.31	16.46	3.75	2.49	2.06	2.3
EV/Sales High	- -	- -	10.84	11.09	18.36	25.56	23.16	10.19	4.08	3.1	3.24
EV/Sales Low	- -	- -	3.22	4.05	3.06	3.99	8.93	1.33	1.23	1.35	1.15
EV/EBITDA Average	- -	- -	- -	- -	- -	299.68	112.53	- -	- -	69.88	32.54
EV/EBITDA High	- -	- -	- -	- -	- -	677.54	158.37	- -	- -	105.31	45.76
EV/EBITDA Low	- -	- -	- -	- -	- -	105.82	61.03	- -	- -	45.73	16.33
EV/EBIT Average	- -	- -	- -	- -	- -	- -	193.53	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	272.35	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	104.96	- -	- -	- -	- -
Last Price	- -	- -	52.93	30.62	139.35	342.34	224.63	39.78	93.59	77.21	110.34
High Price	- -	- -	57.83	76.85	173.66	360.22	485.83	236.34	108.61	98.27	115.81
Enterprise Value Average	- -	- -	3,272	4,812	11,730	20,105	45,499	11,723	8,692	8,473	10,898
Enterprise Value High	- -	- -	5,557	8,238	20,725	45,454	64,030	31,851	14,214	12,770	15,328
Enterprise Value Low	- -	- -	1,649	3,008	3,458	7,099	24,676	4,165	4,290	5,545	5,469

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	95	95	99	110	120	128	135	140	144	146	148
Diluted Weighted Avg Shares	86	86	28	105	115	124	142	138	140	145	151
Basic Weighted Avg Shares	86	86	28	105	115	124	133	138	140	145	147
Revenue per Share	3.73	4.65	18.11	7.1	9.8	14.34	20.83	22.71	24.95	28.44	32.19
EBITDA per Share	-0.41	-0.44	-0.5	-0.05	-0.21	0.54	3.05	-1.4	-3.27	0.84	2.28
Operating Income per Share	-0.44	-0.51	-0.69	-0.13	-0.56	-0.16	1.77	-3.86	-5.67	-1.51	-0.04
Basic EPS, GAAP	-0.47	-0.5	-2.24	-0.08	-0.52	-0.14	1.83	-3.62	-5.08	-0.89	0.6
Basic EPS from Cont Ops	-0.47	-0.5	-2.24	-0.08	-0.52	-0.14	1.83	-3.62	-5.08	-0.89	0.6
Diluted EPS, GAAP	-0.47	-0.5	-2.24	-0.08	-0.52	-0.14	1.71	-3.62	-5.08	-0.89	0.59
Diluted EPS from Cont Ops	-0.47	-0.5	-2.24	-0.08	-0.52	-0.14	1.71	-3.62	-5.08	-0.89	0.59
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.38	-0.38	1.32	0.13	0.12	1.2	1.72	0.09	1.83	1.51	3.29
Free Cash Flow per Basic Share	-0.44	-0.48	0.99	-0.04	-0.62	0.53	1.42	-1.09	1.24	1.47	3.25
Cash & Equivalents per Share	0.8	0.36	1.79	1.8	4.3	8.54	15.88	14.01	14.12	14.81	15.67
Book Value per Share	-1.69	-2.05	1.54	2.23	5.83	10.37	20.47	18.9	16.21	17.08	17.98
Tangible Book Value per Share	-1.69	-2.05	1.5	2.2	4.57	9.32	17	15.24	13	14.16	14.41