Roku's Income Statement Analysis: Revenue to Profit Breakdown
Roku's Income Statement Analysis: Revenue to Profit Breakdown
|
|
Chart |
FY21
Dec 31, 2021
|
FY22
Dec 31, 2022
|
FY23
Dec 31, 2023
|
FY24
Dec 31, 2024
|
FY25
Dec 31, 2025
|
TTM
Trailing 12M
|
|---|---|---|---|---|---|---|---|
|
Revenue
Total sales generated. |
|
$2.76 B | $3.13 B | $3.48 B | $4.11 B | $4.74 B | $4.97 B |
|
Cost of Revenue Direct cost of goods/services. |
|
$1.36 B | $1.69 B | $1.96 B | $2.31 B | $2.66 B | $2.77 B |
Gross Profit Revenue minus cost of revenue. |
|
$1.41 B | $1.44 B | $1.52 B | $1.81 B | $2.07 B | $2.19 B |
|
Operating Expense
Costs to run business. |
|
$1.17 B | $1.97 B | $2.31 B | $2.02 B | $2.08 B | $2.09 B |
Research and Development Investment in innovation. |
|
$461.60 M | $788.91 M | $878.47 M | $720.15 M | $729.48 M | $734.39 M |
|
Sales, General and Administrative
Selling and admin costs. |
|
$711.90 M | $1.18 B | $1.44 B | $1.30 B | $1.35 B | $1.75 B |
General and Administrative Corporate overhead costs. |
|
$256.30 M | $344.68 M | $403.16 M | $370.96 M | $386.22 M | $394.16 M |
Sales and Marketing Customer acquisition costs. |
|
$455.60 M | $838.42 M | $1.03 B | $932.71 M | $964.36 M | $1.35 B |
Other Expenses Other operating costs. |
|
- | - | - | - | - | -$391.48 M |
Operating Income Profit from operations. |
|
$235.10 M | -$530.89 M | -$792.38 M | -$218.17 M | -$5.62 M | $103.88 M |
|
Net Interest Income
Interest income minus expense. |
|
-$2.98 M | -$5.16 M | -$730.00 K | -$411.00 K | -$1.91 M | -$2.10 M |
Interest Income Income from investments. |
|
- | - | - | - | - | - |
Interest Expense Cost of borrowing. |
|
$2.98 M | $5.16 M | $730.00 K | $411.00 K | $1.91 M | $2.10 M |
Non-Operating Income (ex-Int) Income outside core operations. |
|
-$4.47 M | -$43.77 M | -$93.68 M | -$98.62 M | - | -$57.49 M |
Total Other Income (Net) Net non-operating items. |
|
$1.49 M | $38.61 M | $92.95 M | $98.21 M | $99.52 M | $119.18 M |
Income Before Tax Profit before taxes. |
|
$236.59 M | -$492.28 M | -$699.43 M | -$119.96 M | $93.90 M | $223.06 M |
Income Tax Expense Taxes on income. |
|
-$5.80 M | $5.72 M | $10.13 M | $9.43 M | $5.54 M | $21.57 M |
|
Net Income
Final profit. |
|
$242.39 M | -$498.01 M | -$709.56 M | -$129.39 M | $88.36 M | $201.49 M |
Net Income From Continuing Operations Profit from core business. |
|
$242.39 M | -$498.01 M | -$709.56 M | -$129.39 M | $88.36 M | $201.49 M |
Net Income From Discontinued Operations Profit/loss from sold units. |
|
- | - | - | - | - | - |
Other Adjustments to Net Income Additional accounting adjustments. |
|
- | - | - | - | - | - |
Net Income Deductions Reductions from net income. |
|
- | - | - | - | - | - |
|
Earnings Per Share
Company profit allocated to each outstanding share. |
|||||||
EPS Earnings per share. Formula: Net Income ÷ Shares |
|
$1.83 | -$3.62 | -$5.01 | -$0.89 | $0.60 | $1.36 |
Diluted EPS EPS including dilution. Formula: Net Income ÷ Diluted Shares |
|
$1.71 | -$3.62 | -$5.01 | -$0.89 | $0.59 | $1.33 |
|
Shares for EPS
Number of shares used to calculate EPS. |
|||||||
Weighted Average Shares Outst. Avg shares used for EPS. |
|
132.71 M | 137.67 M | 141.57 M | 144.63 M | 147.15 M | 147.51 M |
Diluted Average Shares Outst. Shares including dilution. |
|
141.67 M | 137.67 M | 141.57 M | 144.63 M | 150.91 M | 151.02 M |
| Supplemental Items | |||||||
EBIT Earnings before interest and tax. |
|
$239.57 M | -$487.12 M | -$698.70 M | -$119.55 M | -$5.62 M | $161.36 M |
EBITDA Earnings before interest, tax, D&A. |
|
$408.78 M | -$148.61 M | -$362.87 M | $219.86 M | $334.98 M | $356.31 M |
Depreciation and Amortization Non-cash expense for assets. |
|
$169.22 M | $338.51 M | $335.83 M | $339.41 M | $340.60 M | $194.95 M |
| Company Report |
Roku's Assets vs Liabilities & Equity
Roku's Assets vs Liabilities & Equity
| Loading balance sheet when needed... |
| Loading cash flow statement when needed... |
| Loading profitability metrics when needed... |




