Free Trial

Netflix (NFLX) Financials

Netflix logo
$1,204.65 -1.56 (-0.13%)
Closing price 08/22/2025 04:00 PM Eastern
Extended Trading
$1,203.20 -1.45 (-0.12%)
As of 08/22/2025 08:00 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Netflix

Annual Income Statements for Netflix

This table shows Netflix's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 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
Net Income / (Loss) Attributable to Common Shareholders
267 123 187 559 1,211 1,867 2,761 5,116 4,492 5,408 8,712
Consolidated Net Income / (Loss)
267 123 187 559 1,211 1,867 2,761 5,116 4,492 5,408 8,712
Net Income / (Loss) Continuing Operations
267 123 187 559 1,211 1,867 2,761 5,116 4,492 5,408 8,712
Total Pre-Tax Income
349 142 261 485 1,226 2,062 3,199 5,840 5,264 6,205 9,966
Total Operating Income
403 306 380 839 1,605 2,604 4,585 6,195 5,633 6,954 10,418
Total Gross Profit
1,752 2,188 2,573 3,660 5,827 7,716 9,720 12,365 12,447 14,008 17,963
Total Revenue
5,505 6,780 8,831 11,693 15,794 20,156 24,996 29,698 31,616 33,723 39,001
Operating Revenue
5,505 6,780 8,831 11,693 15,794 20,156 24,996 29,698 31,616 33,723 39,001
Total Cost of Revenue
3,753 4,591 6,257 8,033 9,968 12,440 15,276 17,333 19,168 19,715 21,038
Operating Cost of Revenue
3,753 4,591 6,257 8,033 9,968 12,440 15,276 17,333 19,168 19,715 21,038
Total Operating Expenses
1,349 1,882 2,193 2,821 4,222 5,112 5,134 6,171 6,814 7,054 7,545
Selling, General & Admin Expense
270 407 316 431 630 914 1,076 1,352 1,573 1,720 1,702
Marketing Expense
607 824 1,098 1,436 2,369 2,652 2,228 2,545 2,531 2,658 2,918
Research & Development Expense
472 651 780 954 1,222 1,545 1,830 2,274 2,711 2,676 2,925
Total Other Income / (Expense), net
-53 -164 -119 -353 -379 -542 -1,386 -354 -369 -749 -452
Interest Expense
50 133 150 238 420 626 767 766 706 700 719
Other Income / (Expense), net
-3.06 -31 31 -115 42 84 -618 411 337 -49 267
Income Tax Expense
83 19 74 -74 15 195 438 724 772 797 1,254
Basic Earnings per Share
$0.63 $0.29 $0.44 $1.29 $2.78 $4.26 $6.26 $11.55 $10.10 $12.25 $20.28
Weighted Average Basic Shares Outstanding
420.54M 425.89M 428.82M 431.89M 435.37M 437.80M 440.92M 443.16M 444.70M 441.57M 429.52M
Diluted Earnings per Share
$0.62 $0.28 $0.43 $1.25 $2.68 $4.13 $6.08 $11.24 $9.95 $12.03 $19.83
Weighted Average Diluted Shares Outstanding
431.89M 436.46M 438.65M 446.81M 451.24M 451.77M 454.21M 455.37M 451.29M 449.50M 439.26M
Weighted Average Basic & Diluted Shares Outstanding
423.50M 422.90M -6.22B 433.30M 435.70M 438.81M 442.90M 443.96M 445.35M 432.76M 427.76M

Quarterly Income Statements for Netflix

This table shows Netflix's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Income / (Loss) Attributable to Common Shareholders
55 1,305 1,488 1,677 938 2,332 2,147 2,364 1,869 2,890 3,125
Consolidated Net Income / (Loss)
55 1,305 1,488 1,677 938 2,332 2,147 2,364 1,869 2,890 3,125
Net Income / (Loss) Continuing Operations
55 1,305 1,488 1,677 938 2,332 2,147 2,364 1,869 2,890 3,125
Total Pre-Tax Income
39 1,469 1,679 1,909 1,148 2,615 2,514 2,703 2,134 3,214 3,632
Total Operating Income
550 1,714 1,827 1,916 1,496 2,633 2,603 2,909 2,273 3,347 3,775
Total Gross Profit
2,448 3,358 3,514 3,611 3,525 4,393 4,385 4,705 4,479 5,280 5,754
Total Revenue
7,852 8,162 8,187 8,542 8,833 9,370 9,559 9,825 10,247 10,543 11,079
Operating Revenue
7,852 8,162 8,187 8,542 8,833 9,370 9,559 9,825 10,247 10,543 11,079
Total Cost of Revenue
5,404 4,804 4,673 4,931 5,307 4,977 5,174 5,120 5,767 5,263 5,325
Operating Cost of Revenue
5,404 4,804 4,673 4,931 5,307 4,977 5,174 5,120 5,767 5,263 5,325
Total Operating Expenses
1,898 1,644 1,687 1,694 2,029 1,761 1,782 1,795 2,206 1,933 1,979
Selling, General & Admin Expense
392 401 401 479 439 404 427 417 454 421 441
Marketing Expense
832 555 627 559 917 654 644 643 976 688 713
Research & Development Expense
674 687 658 657 673 702 711 735 777 823 825
Total Other Income / (Expense), net
-511 -245 -148 -7.35 -348 -18 -89 -207 -138 -133 -143
Interest Expense
171 174 175 176 175 173 168 185 193 184 183
Other Income / (Expense), net
-340 -71 27 168 -173 155 79 -22 54 51 40
Income Tax Expense
-16 164 192 232 210 282 367 339 266 323 506
Basic Earnings per Share
$0.12 $2.93 $3.35 $3.80 $2.17 $5.40 $4.99 $5.52 $4.37 $6.76 $7.35
Weighted Average Basic Shares Outstanding
444.70M 445.24M 443.88M 441.54M 441.57M 432.09M 430.07M 428.24M 429.52M 427.27M 425.21M
Diluted Earnings per Share
$0.12 $2.88 $3.29 $3.73 $2.13 $5.28 $4.88 $5.40 $4.27 $6.61 $7.19
Weighted Average Diluted Shares Outstanding
451.29M 452.42M 451.57M 450.01M 449.50M 441.65M 439.74M 437.90M 439.26M 436.96M 434.88M
Weighted Average Basic & Diluted Shares Outstanding
445.35M 444.54M 443.15M 437.68M 432.76M 430.96M 429.16M 427.46M 427.76M 425.68M 424.93M

Annual Cash Flow Statements for Netflix

This table details how cash moves in and out of Netflix's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 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
Net Change in Cash & Equivalents
509 696 -342 1,355 1,029 1,231 3,195 -2,184 -885 1,948 689
Net Cash From Operating Activities
16 -749 -1,474 -1,786 -2,680 -2,887 2,427 393 2,026 7,274 7,361
Net Cash From Continuing Operating Activities
16 -749 -1,474 -1,786 -2,680 -2,887 2,427 393 2,026 7,274 7,361
Net Income / (Loss) Continuing Operations
267 123 187 559 1,211 1,867 2,761 5,116 4,492 5,408 8,712
Consolidated Net Income / (Loss)
267 123 187 559 1,211 1,867 2,761 5,116 4,492 5,408 8,712
Depreciation Expense
54 62 58 72 83 104 116 208 337 357 329
Amortization Expense
2,728 3,485 4,867 6,198 7,532 9,216 10,807 12,230 14,026 14,197 15,302
Non-Cash Adjustments To Reconcile Net Income
-3,732 -5,696 -8,504 -9,574 -12,715 -13,329 -10,538 -17,353 -16,083 -11,527 -15,578
Changes in Operating Assets and Liabilities, net
700 1,277 1,918 959 1,208 -745 -719 190 -745 -1,161 -1,403
Net Cash From Investing Activities
-43 -179 50 34 -339 -387 -505 -1,340 -2,076 542 -2,182
Net Cash From Continuing Investing Activities
-43 -179 50 34 -339 -387 -505 -1,340 -2,076 542 -2,182
Purchase of Property, Plant & Equipment
-70 -91 -108 -173 -174 -253 -498 -525 -408 -349 -440
Acquisitions
-75 -78 -77 - - 0.00 0.00 -788 -757 0.00 0.00
Purchase of Investments
-427 -372 -187 -75 - - 0.00 0.00 -911 -505 -1,742
Sale and/or Maturity of Investments
527 364 423 343 - - - 0.00 0.00 1,395 0.00
Net Cash From Financing Activities
542 1,640 1,092 3,077 4,049 4,506 1,237 -1,150 -664 -5,951 -4,074
Net Cash From Continuing Financing Activities
542 1,640 1,092 3,077 4,049 4,506 1,237 -1,150 -664 -5,951 -4,074
Repayment of Debt
-8.17 -18 -10 -32 -38 -36 -7.56 -500 -700 -75 -430
Repurchase of Common Equity
- - - - - 0.00 0.00 -600 0.00 -6,045 -6,264
Issuance of Debt
400 1,500 1,000 3,021 3,962 4,469 1,009 - 0.00 0.00 1,794
Other Financing Activities, net
89 80 65 - - - 235 -50 36 170 825
Effect of Exchange Rate Changes
-6.69 -16 -9.17 - - - - -87 - - -416
Cash Interest Paid
41 112 139 213 376 599 763 763 702 685 675
Cash Income Taxes Paid
51 28 27 114 131 401 292 509 812 1,155 1,642

Quarterly Cash Flow Statements for Netflix

This table details how cash moves in and out of Netflix's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Change in Cash & Equivalents
-970 1,567 928 -309 -238 -92 -400 832 348 -603 977
Net Cash From Operating Activities
444 2,179 1,440 1,992 1,663 2,213 1,291 2,321 1,537 2,789 2,423
Net Cash From Continuing Operating Activities
444 2,179 1,440 1,992 1,663 2,213 1,291 2,321 1,537 2,789 2,423
Net Income / (Loss) Continuing Operations
55 1,305 1,488 1,677 938 2,332 2,147 2,364 1,869 2,890 3,125
Consolidated Net Income / (Loss)
55 1,305 1,488 1,677 938 2,332 2,147 2,364 1,869 2,890 3,125
Depreciation Expense
93 90 89 91 87 87 81 81 80 80 80
Amortization Expense
3,945 3,460 3,410 3,573 3,754 3,671 3,770 3,700 4,162 3,823 3,832
Non-Cash Adjustments To Reconcile Net Income
-3,246 -2,159 -3,455 -2,861 -3,052 -3,686 -3,884 -3,718 -4,290 -3,334 -3,580
Changes in Operating Assets and Liabilities, net
-404 -518 -92 -488 -63 -191 -823 -105 -283 -670 -1,035
Net Cash From Investing Activities
-1,587 -264 98 296 412 -76 -78 -1,869 -159 486 769
Net Cash From Continuing Investing Activities
-1,587 -264 98 296 412 -76 -78 -1,869 -159 486 769
Purchase of Property, Plant & Equipment
-112 -62 -101 -104 -82 -76 -78 -127 -159 -128 -156
Purchase of Investments
-911 -202 -303 - - 0.00 - -1,742 - -156 -1.65
Sale and/or Maturity of Investments
- - - 400 493 0.00 - - - 770 962
Net Cash From Financing Activities
6.71 -374 -649 -2,475 -2,452 -2,133 -1,489 227 -679 -4,028 -2,503
Net Cash From Continuing Financing Activities
6.71 -374 -649 -2,475 -2,452 -2,133 -1,489 227 -679 -4,028 -2,503
Repayment of Debt
- 0.00 -39 -33 -3.70 -400 -6.25 -9.08 -14 -816 -1,011
Repurchase of Common Equity
- -400 -645 -2,500 -2,500 -2,000 -1,600 -1,700 -964 -3,536 -1,654
Other Financing Activities, net
6.71 26 35 58 51 267 117 141 299 324 163
Other Net Changes in Cash
- 26 40 -123 139 -96 -123 153 - 150 287

Annual Balance Sheets for Netflix

This table presents Netflix's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 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
Total Assets
7,043 10,203 13,587 19,013 25,974 33,976 39,280 44,585 48,595 48,732 53,630
Total Current Assets
3,927 5,432 5,720 7,670 9,694 6,179 9,762 8,070 9,266 9,918 13,100
Cash & Equivalents
1,114 1,809 1,468 2,823 3,794 5,018 8,206 6,028 5,147 7,117 7,805
Short-Term Investments
495 501 266 - - - - 0.00 911 21 1,779
Other Current Assets
2,319 3,121 3,987 4,847 5,900 1,160 1,556 2,042 3,208 2,780 3,517
Plant, Property, & Equipment, net
150 173 250 319 418 565 960 1,323 1,398 1,491 1,594
Total Noncurrent Assets
2,966 4,598 7,616 11,023 15,862 27,232 28,559 35,191 37,930 37,322 38,936
Other Noncurrent Operating Assets
2,966 4,598 7,616 11,023 15,862 27,232 28,559 35,191 37,930 37,322 38,936
Total Liabilities & Shareholders' Equity
7,043 10,203 13,587 19,013 25,974 33,976 39,280 44,585 48,595 48,732 53,630
Total Liabilities
5,185 7,979 10,907 15,431 20,736 26,394 28,215 28,735 27,817 28,144 28,887
Total Current Liabilities
2,663 3,530 4,587 5,466 6,487 6,856 7,806 8,489 7,931 8,861 10,755
Short-Term Debt
- - - - - 0.00 500 700 0.00 400 1,784
Accounts Payable
202 253 313 360 563 674 656 837 672 747 900
Accrued Expenses
70 140 198 315 482 843 1,102 1,449 1,515 1,804 2,157
Current Deferred Revenue
275 347 443 619 761 925 1,118 1,209 1,265 1,443 1,521
Other Current Liabilities
2,117 2,789 3,633 4,173 4,682 4,414 4,430 4,293 4,480 4,466 4,394
Total Noncurrent Liabilities
2,522 4,450 6,320 9,964 14,248 19,538 20,409 20,246 19,886 19,283 18,131
Long-Term Debt
886 2,371 3,364 6,499 10,360 14,759 15,809 14,693 14,353 14,143 13,798
Other Noncurrent Operating Liabilities
1,636 2,078 2,956 3,465 3,888 4,779 4,600 5,553 5,533 5,140 4,333
Commitments & Contingencies
- 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,858 2,223 2,680 3,582 5,239 7,582 11,065 15,849 20,777 20,588 24,744
Total Preferred & Common Equity
1,858 2,223 2,680 3,582 5,239 7,582 11,065 15,849 20,777 20,588 24,744
Total Common Equity
1,858 2,223 2,680 3,582 5,239 7,582 11,065 15,849 20,777 20,588 24,744
Common Stock
1,043 1,325 1,600 1,871 2,316 2,794 3,448 4,025 4,638 5,145 6,252
Retained Earnings
819 942 1,129 1,731 2,942 4,812 7,573 12,689 17,181 22,589 31,301
Treasury Stock
- - - - - - 0.00 -824 -824 -6,922 -13,172
Accumulated Other Comprehensive Income / (Loss)
-4.45 -43 -49 -21 -20 -24 44 -40 -217 -224 362

Quarterly Balance Sheets for Netflix

This table presents Netflix's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Total Assets
48,595 49,490 50,817 49,502 48,732 48,828 49,099 52,282 53,630 52,088 53,100
Total Current Assets
9,266 10,483 11,506 10,779 9,918 9,921 9,616 12,129 13,100 11,698 11,993
Cash & Equivalents
5,147 6,715 7,663 7,353 7,117 7,025 6,625 7,457 7,805 7,200 8,177
Short-Term Investments
911 1,113 914 514 21 21 31 1,767 1,779 1,171 213
Other Current Assets
3,208 2,655 2,929 2,912 2,780 2,876 2,960 2,905 3,517 3,327 3,603
Plant, Property, & Equipment, net
1,398 1,413 1,472 1,498 1,491 1,501 1,511 1,568 1,594 1,644 1,744
Total Noncurrent Assets
37,930 37,595 37,839 37,224 37,322 37,405 37,972 38,585 38,936 38,746 39,363
Other Noncurrent Operating Assets
37,930 37,595 37,839 37,224 37,322 37,405 37,972 38,585 38,936 38,746 39,363
Total Liabilities & Shareholders' Equity
48,595 49,490 50,817 49,502 48,732 48,828 49,099 52,282 53,630 52,088 53,100
Total Liabilities
27,817 27,662 27,985 27,394 28,144 27,462 26,986 29,561 28,887 28,060 28,148
Total Current Liabilities
7,931 8,316 8,676 8,339 8,861 9,289 10,140 10,707 10,755 9,719 8,942
Short-Term Debt
0.00 399 399 400 400 799 1,800 1,820 1,784 1,006 0.00
Accounts Payable
672 592 615 534 747 607 599 642 900 614 633
Accrued Expenses
1,515 1,718 1,909 1,839 1,804 1,977 1,876 2,242 2,157 2,360 2,489
Current Deferred Revenue
1,265 1,262 1,312 1,306 1,443 1,469 1,474 1,513 1,521 1,610 1,728
Other Current Liabilities
4,480 4,345 4,440 4,260 4,466 4,436 4,391 4,490 4,394 4,129 4,092
Total Noncurrent Liabilities
19,886 19,346 19,309 19,055 19,283 18,173 16,846 18,854 18,131 18,341 19,205
Long-Term Debt
14,353 14,038 14,070 13,901 14,143 13,217 12,180 14,161 13,798 14,011 14,453
Other Noncurrent Operating Liabilities
5,533 5,308 5,239 5,155 5,140 4,956 4,666 4,693 4,333 4,330 4,752
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
20,777 21,828 22,832 22,108 20,588 21,365 22,113 22,721 24,744 24,028 24,952
Total Preferred & Common Equity
20,777 21,828 22,832 22,108 20,588 21,365 22,113 22,721 24,744 24,028 24,952
Total Common Equity
20,777 21,828 22,832 22,108 20,588 21,365 22,113 22,721 24,744 24,028 24,952
Common Stock
4,638 4,762 4,874 5,011 5,145 5,490 5,680 5,888 6,252 6,677 6,933
Retained Earnings
17,181 18,486 19,974 21,651 22,589 24,921 27,069 29,432 31,301 34,191 37,317
Treasury Stock
-824 -1,229 -1,877 -4,400 -6,922 -8,934 -10,547 -12,255 -13,172 -16,755 -18,393
Accumulated Other Comprehensive Income / (Loss)
-217 -192 -139 -156 -224 -112 -89 -345 362 -86 -905

Annual Metrics And Ratios for Netflix

This table displays calculated financial ratios and metrics derived from Netflix's official financial filings.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 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
Growth Metrics
- - - - - - - - - - -
Revenue Growth
25.83% 23.16% 30.26% 32.41% 35.08% 27.62% 24.01% 18.81% 6.46% 6.67% 15.65%
EBITDA Growth
28.96% 20.13% 39.62% 31.07% 32.44% 29.65% 24.00% 27.91% 6.77% 5.54% 22.62%
EBIT Growth
77.32% -31.28% 49.53% 76.20% 127.63% 63.23% 47.56% 66.52% -9.62% 15.66% 54.73%
NOPAT Growth
104.94% -14.03% 2.95% 254.90% 64.13% 48.72% 67.87% 37.12% -11.42% 26.08% 50.27%
Net Income Growth
137.36% -54.03% 52.22% 199.41% 116.71% 54.13% 47.91% 85.28% -12.20% 20.39% 61.09%
EPS Growth
137.36% -54.84% 53.57% 190.70% 114.40% 54.10% 47.22% 84.87% -11.48% 20.90% 64.84%
Operating Cash Flow Growth
-83.15% -4,646.74% -96.68% -21.16% -50.09% -7.72% 184.06% -83.82% 416.10% 259.00% 1.20%
Free Cash Flow Firm Growth
-124.69% -355.03% -98.28% -13.01% -49.34% -6.78% 166.81% -129.31% 253.33% 652.21% -10.94%
Invested Capital Growth
79.27% 101.23% 88.71% 68.40% 62.63% 46.75% 10.65% 31.54% 15.30% -3.71% 9.82%
Revenue Q/Q Growth
5.96% 5.26% 8.00% 7.43% 6.05% 6.78% 4.94% 3.72% 0.45% 3.00% 3.76%
EBITDA Q/Q Growth
4.57% 6.36% 9.11% 5.96% 4.53% 5.65% 5.55% 4.54% -1.44% 4.46% 5.64%
EBIT Q/Q Growth
-5.35% -0.98% 23.34% 11.18% 2.59% 3.03% 10.49% 0.56% -8.16% 19.22% 10.37%
NOPAT Q/Q Growth
19.35% -12.99% 11.51% 30.45% -4.90% 43.50% -1.98% -4.45% -3.69% 13.61% 9.01%
Net Income Q/Q Growth
15.07% -24.68% 14.45% 26.98% -4.08% 32.04% -1.60% 1.29% -10.95% 19.50% 11.96%
EPS Q/Q Growth
15.07% -26.32% 13.16% 22.55% -3.94% 31.95% -1.94% 1.35% -10.84% 20.06% 12.10%
Operating Cash Flow Q/Q Growth
-82.90% -37.98% -26.90% 3.73% -38.64% -8.53% 120.09% -40.35% 71.84% 20.13% -1.68%
Free Cash Flow Firm Q/Q Growth
-48.38% -27.14% -29.17% 8.63% -38.21% -7.86% 134.18% -260.13% 3,220.60% 40.07% -14.27%
Invested Capital Q/Q Growth
18.48% 16.67% 21.09% 12.19% 14.84% 16.64% 6.56% 8.30% 2.72% -1.92% 4.29%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
31.83% 32.27% 29.14% 31.30% 36.89% 38.28% 38.89% 41.64% 39.37% 41.54% 46.06%
EBITDA Margin
57.79% 56.37% 60.42% 59.81% 58.64% 59.57% 59.57% 64.13% 64.31% 63.63% 67.47%
Operating Margin
7.31% 4.51% 4.30% 7.17% 10.16% 12.92% 18.34% 20.86% 17.82% 20.62% 26.71%
EBIT Margin
7.26% 4.05% 4.65% 6.19% 10.43% 13.34% 15.87% 22.24% 18.88% 20.48% 27.40%
Profit (Net Income) Margin
4.85% 1.81% 2.11% 4.78% 7.67% 9.26% 11.05% 17.23% 14.21% 16.04% 22.34%
Tax Burden Percent
76.37% 86.44% 71.66% 115.17% 98.76% 90.53% 86.31% 87.61% 85.33% 87.15% 87.42%
Interest Burden Percent
87.43% 51.67% 63.44% 67.08% 74.47% 76.71% 80.65% 88.41% 88.17% 89.87% 93.27%
Effective Tax Rate
23.63% 13.56% 28.34% -15.17% 1.24% 9.47% 13.69% 12.39% 14.67% 12.85% 12.58%
Return on Invested Capital (ROIC)
34.78% 15.46% 8.25% 16.70% 16.63% 16.19% 21.69% 24.45% 17.71% 21.24% 31.01%
ROIC Less NNEP Spread (ROIC-NNEP)
40.50% 58.27% -1.85% 1.36% 9.33% 10.17% 8.28% 20.90% 14.14% 12.93% 25.11%
Return on Net Nonoperating Assets (RNNOA)
-18.06% -9.45% -0.64% 1.15% 10.83% 12.93% 7.93% 13.56% 6.82% 4.91% 7.43%
Return on Equity (ROE)
16.72% 6.01% 7.61% 17.85% 27.46% 29.12% 29.62% 38.02% 24.53% 26.15% 38.43%
Cash Return on Invested Capital (CROIC)
-21.99% -51.75% -53.20% -34.27% -31.06% -21.71% 11.57% -2.79% 3.50% 25.02% 21.65%
Operating Return on Assets (OROA)
6.42% 3.18% 3.45% 4.44% 7.32% 8.97% 10.83% 15.75% 12.81% 14.19% 20.88%
Return on Assets (ROA)
4.28% 1.42% 1.57% 3.43% 5.38% 6.23% 7.54% 12.20% 9.64% 11.11% 17.02%
Return on Common Equity (ROCE)
16.72% 6.01% 7.61% 17.85% 27.46% 29.12% 29.62% 38.02% 24.53% 26.15% 38.43%
Return on Equity Simple (ROE_SIMPLE)
0.00% 5.52% 6.97% 15.60% 23.12% 24.62% 24.96% 32.28% 21.62% 26.27% 35.21%
Net Operating Profit after Tax (NOPAT)
307 264 272 966 1,585 2,358 3,958 5,427 4,807 6,060 9,107
NOPAT Margin
5.59% 3.90% 3.08% 8.26% 10.04% 11.70% 15.83% 18.27% 15.20% 17.97% 23.35%
Net Nonoperating Expense Percent (NNEP)
-5.72% -42.81% 10.11% 15.34% 7.30% 6.02% 13.41% 3.55% 3.57% 8.31% 5.89%
Return On Investment Capital (ROIC_SIMPLE)
11.21% - - - - - - - 13.68% 17.25% 22.58%
Cost of Revenue to Revenue
68.17% 67.73% 70.86% 68.70% 63.11% 61.72% 61.11% 58.36% 60.63% 58.46% 53.94%
SG&A Expenses to Revenue
4.90% 6.01% 3.57% 3.69% 3.99% 4.54% 4.31% 4.55% 4.98% 5.10% 4.36%
R&D to Revenue
8.58% 9.60% 8.84% 8.16% 7.74% 7.67% 7.32% 7.66% 8.58% 7.93% 7.50%
Operating Expenses to Revenue
24.51% 27.76% 24.84% 24.13% 26.73% 25.36% 20.54% 20.78% 21.55% 20.92% 19.35%
Earnings before Interest and Taxes (EBIT)
400 275 411 724 1,647 2,688 3,967 6,606 5,970 6,905 10,684
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
3,181 3,822 5,336 6,993 9,262 12,008 14,889 19,045 20,333 21,460 26,315
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
11.08 21.99 19.83 23.19 22.28 18.70 21.59 16.84 6.32 10.35 15.40
Price to Tangible Book Value (P/TBV)
11.08 21.99 19.83 23.19 22.28 18.70 21.59 16.84 6.32 10.35 15.40
Price to Revenue (P/Rev)
3.74 7.21 6.02 7.10 7.39 7.04 9.56 8.99 4.15 6.32 9.77
Price to Earnings (P/E)
77.14 398.60 284.60 148.62 96.37 75.96 86.51 52.16 29.21 39.40 43.73
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
1.30% 0.25% 0.35% 0.67% 1.04% 1.32% 1.16% 1.92% 3.42% 2.54% 2.29%
Enterprise Value to Invested Capital (EV/IC)
17.50 21.43 12.70 11.95 10.44 8.75 12.89 10.95 4.80 7.88 12.59
Enterprise Value to Revenue (EV/Rev)
3.61 7.22 6.20 7.42 7.81 7.52 9.88 9.30 4.41 6.54 9.92
Enterprise Value to EBITDA (EV/EBITDA)
6.24 12.81 10.26 12.40 13.31 12.62 16.59 14.50 6.86 10.28 14.71
Enterprise Value to EBIT (EV/EBIT)
49.70 178.24 133.36 119.89 74.86 56.37 62.26 41.81 23.37 31.93 36.22
Enterprise Value to NOPAT (EV/NOPAT)
64.58 185.16 201.20 89.81 77.77 64.28 62.41 50.90 29.03 36.38 42.50
Enterprise Value to Operating Cash Flow (EV/OCF)
1,204.76 0.00 0.00 0.00 0.00 0.00 101.77 703.54 68.86 30.31 52.57
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 116.95 0.00 147.01 30.89 60.87
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.48 1.07 1.26 1.81 1.98 1.95 1.47 0.97 0.69 0.71 0.63
Long-Term Debt to Equity
0.48 1.07 1.26 1.81 1.98 1.95 1.43 0.93 0.69 0.69 0.56
Financial Leverage
-0.45 -0.16 0.34 0.85 1.16 1.27 0.96 0.65 0.48 0.38 0.30
Leverage Ratio
3.90 4.23 4.85 5.21 5.10 4.68 3.93 3.12 2.54 2.35 2.26
Compound Leverage Factor
3.41 2.18 3.08 3.49 3.80 3.59 3.17 2.75 2.24 2.11 2.11
Debt to Total Capital
32.29% 51.61% 55.66% 64.47% 66.42% 66.06% 59.58% 49.27% 40.86% 41.40% 38.64%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.83% 2.24% 0.00% 1.14% 4.43%
Long-Term Debt to Total Capital
32.29% 51.61% 55.66% 64.47% 66.42% 66.06% 57.75% 47.03% 40.86% 40.26% 34.22%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
67.71% 48.39% 44.34% 35.53% 33.58% 33.94% 40.42% 50.73% 59.14% 58.60% 61.36%
Debt to EBITDA
0.28 0.62 0.63 0.93 1.12 1.23 1.10 0.81 0.71 0.68 0.59
Net Debt to EBITDA
-0.23 0.02 0.31 0.53 0.71 0.81 0.54 0.49 0.41 0.35 0.23
Long-Term Debt to EBITDA
0.28 0.62 0.63 0.93 1.12 1.23 1.06 0.77 0.71 0.66 0.52
Debt to NOPAT
2.88 8.97 12.36 6.73 6.54 6.26 4.12 2.84 2.99 2.40 1.71
Net Debt to NOPAT
-2.35 0.23 5.99 3.81 4.14 4.13 2.05 1.73 1.73 1.22 0.66
Long-Term Debt to NOPAT
2.88 8.97 12.36 6.73 6.54 6.26 3.99 2.71 2.99 2.33 1.52
Altman Z-Score
3.73 4.78 3.89 4.24 4.50 4.25 6.38 7.11 4.41 6.38 10.17
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.47 1.54 1.25 1.40 1.49 0.90 1.25 0.95 1.17 1.12 1.22
Quick Ratio
0.60 0.65 0.38 0.52 0.58 0.73 1.05 0.71 0.76 0.81 0.89
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-194 -885 -1,754 -1,982 -2,960 -3,161 2,112 -619 949 7,139 6,358
Operating Cash Flow to CapEx
23.64% -821.32% -1,369.20% -1,030.54% -1,540.98% -1,141.08% 487.44% 74.84% 496.96% 2,087.01% 1,674.80%
Free Cash Flow to Firm to Interest Expense
-3.87 -6.67 -11.69 -8.32 -7.04 -5.05 2.75 -0.81 1.34 10.20 8.85
Operating Cash Flow to Interest Expense
0.33 -5.65 -9.82 -7.50 -6.37 -4.61 3.16 0.51 2.87 10.39 10.24
Operating Cash Flow Less CapEx to Interest Expense
-1.06 -6.33 -10.54 -8.23 -6.79 -5.02 2.51 -0.17 2.29 9.90 9.63
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.88 0.79 0.74 0.72 0.70 0.67 0.68 0.71 0.68 0.69 0.76
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
38.84 41.94 41.67 41.04 42.82 40.99 32.77 26.01 23.23 23.34 25.28
Accounts Payable Turnover
24.21 20.18 22.10 23.89 21.61 20.11 22.96 23.21 25.41 27.79 25.54
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
15.08 18.09 16.52 15.28 16.89 18.15 15.90 15.73 14.37 13.13 14.29
Cash Conversion Cycle (CCC)
-15.08 -18.09 -16.52 -15.28 -16.89 -18.15 -15.90 -15.73 -14.37 -13.13 -14.29
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1,135 2,284 4,310 7,259 11,804 17,323 19,169 25,214 29,072 27,994 30,743
Invested Capital Turnover
6.23 3.97 2.68 2.02 1.66 1.38 1.37 1.34 1.16 1.18 1.33
Increase / (Decrease) in Invested Capital
502 1,149 2,026 2,948 4,546 5,519 1,846 6,046 3,858 -1,078 2,749
Enterprise Value (EV)
19,858 48,945 54,759 86,744 123,288 151,546 246,995 276,217 139,522 220,503 387,001
Market Capitalization
20,581 48,885 53,128 83,067 116,723 141,805 238,892 266,852 131,228 213,097 381,002
Book Value per Share
$30.84 $5.20 $6.24 $8.28 $12.01 $17.30 $25.05 $35.78 $46.69 $47.04 $57.89
Tangible Book Value per Share
$30.84 $5.20 $6.24 $8.28 $12.01 $17.30 $25.05 $35.78 $46.69 $47.04 $57.89
Total Capital
2,744 4,595 6,044 10,081 15,599 22,341 27,374 31,242 35,130 35,132 40,326
Total Debt
886 2,371 3,364 6,499 10,360 14,759 16,309 15,393 14,353 14,543 15,583
Total Long-Term Debt
886 2,371 3,364 6,499 10,360 14,759 15,809 14,693 14,353 14,143 13,798
Net Debt
-723 61 1,631 3,677 6,566 9,741 8,103 9,365 8,295 7,405 5,999
Capital Expenditures (CapEx)
70 91 108 173 174 253 498 525 408 349 440
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-345 -408 -600 -619 -588 -5,696 -5,750 -5,747 -4,723 -5,681 -5,454
Debt-free Net Working Capital (DFNWC)
1,264 1,902 1,134 2,204 3,207 -677 2,456 281 1,335 1,457 4,129
Net Working Capital (NWC)
1,264 1,902 1,134 2,204 3,207 -677 1,956 -419 1,335 1,057 2,345
Net Nonoperating Expense (NNE)
41 142 85 407 374 491 1,196 310 315 652 395
Net Nonoperating Obligations (NNO)
-723 61 1,631 3,677 6,566 9,741 8,103 9,365 8,295 7,405 5,999
Total Depreciation and Amortization (D&A)
2,782 3,547 4,925 6,270 7,615 9,320 10,923 12,439 14,363 14,554 15,630
Debt-free, Cash-free Net Working Capital to Revenue
-6.26% -6.03% -6.80% -5.30% -3.72% -28.26% -23.00% -19.35% -14.94% -16.84% -13.99%
Debt-free Net Working Capital to Revenue
22.96% 28.06% 12.84% 18.85% 20.30% -3.36% 9.82% 0.95% 4.22% 4.32% 10.59%
Net Working Capital to Revenue
22.96% 28.06% 12.84% 18.85% 20.30% -3.36% 7.82% -1.41% 4.22% 3.14% 6.01%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.63 $0.29 $0.44 $0.00 $0.00 $4.26 $6.26 $11.55 $10.10 $12.25 $20.28
Adjusted Weighted Average Basic Shares Outstanding
420.55M 425.89M 428.82M 0.00 0.00 437.80M 440.92M 443.16M 444.70M 441.57M 429.52M
Adjusted Diluted Earnings per Share
$0.62 $0.28 $0.43 $0.00 $0.00 $4.13 $6.08 $11.24 $9.95 $12.03 $19.83
Adjusted Weighted Average Diluted Shares Outstanding
431.89M 436.46M 438.65M 0.00 0.00 451.77M 454.21M 455.37M 451.29M 449.50M 439.26M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
423.49M 428.08M 430.41M 0.00 0.00 438.81M 442.90M 443.96M 445.35M 432.76M 427.76M
Normalized Net Operating Profit after Tax (NOPAT)
307 264 272 587 1,585 2,358 3,958 5,427 4,807 6,060 9,107
Normalized NOPAT Margin
5.59% 3.90% 3.08% 5.02% 10.04% 11.70% 15.83% 18.27% 15.20% 17.97% 23.35%
Pre Tax Income Margin
6.35% 2.09% 2.95% 4.15% 7.77% 10.23% 12.80% 19.67% 16.65% 18.40% 25.55%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
7.96 2.07 2.74 3.04 3.92 4.29 5.17 8.63 8.45 9.87 14.87
NOPAT to Interest Expense
6.12 1.99 1.81 4.05 3.77 3.77 5.16 7.09 6.81 8.66 12.67
EBIT Less CapEx to Interest Expense
6.57 1.38 2.02 2.31 3.50 3.89 4.52 7.94 7.88 9.37 14.25
NOPAT Less CapEx to Interest Expense
4.73 1.30 1.10 3.33 3.36 3.36 4.51 6.40 6.23 8.16 12.06
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 11.73% 0.00% 111.79% 71.90%

Quarterly Metrics And Ratios for Netflix

This table displays calculated financial ratios and metrics derived from Netflix's official financial filings.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
1.85% 3.73% 2.72% 7.77% 12.49% 14.81% 16.76% 15.02% 16.00% 12.51% 15.90%
EBITDA Growth
-6.54% -3.97% 4.09% 3.89% 21.56% 26.04% 22.03% 16.00% 27.19% 11.54% 18.27%
EBIT Growth
-71.64% -24.19% 3.09% 16.17% 530.36% 69.67% 44.64% 38.53% 75.83% 21.88% 42.23%
NOPAT Growth
10.94% -4.26% 15.51% 27.41% 58.12% 54.16% 37.36% 51.09% 62.83% 28.19% 46.11%
Net Income Growth
-90.90% -18.30% 3.24% 19.97% 1,596.40% 78.70% 44.35% 40.90% 99.25% 23.93% 45.55%
EPS Growth
-90.98% -18.41% 2.81% 20.32% 1,675.00% 83.33% 48.33% 44.77% 100.47% 25.19% 47.34%
Operating Cash Flow Growth
210.06% 136.09% 1,301.69% 257.81% 274.67% 1.55% -10.37% 16.50% -7.58% 26.06% 87.73%
Free Cash Flow Firm Growth
42.33% 80.97% 108.77% 139.08% 174.57% 390.00% 293.91% 11.11% -133.00% -72.58% 10.56%
Invested Capital Growth
15.30% 9.08% 4.49% 0.84% -3.71% -0.36% 2.48% 3.29% 9.82% 8.25% 5.36%
Revenue Q/Q Growth
-0.93% 3.94% 0.32% 4.33% 3.41% 6.09% 2.02% 2.78% 4.29% 2.89% 5.09%
EBITDA Q/Q Growth
-23.22% 22.25% 3.08% 7.38% -10.17% 26.76% -0.20% 2.07% -1.50% 11.16% 5.83%
EBIT Q/Q Growth
-88.30% 682.66% 12.84% 12.43% -36.52% 110.67% -3.80% 7.68% -19.42% 46.03% 12.26%
NOPAT Q/Q Growth
-41.52% 97.09% 6.26% 4.03% -27.43% 92.15% -5.32% 14.43% -21.79% 51.28% 7.92%
Net Income Q/Q Growth
-96.05% 2,260.76% 13.98% 12.76% -44.09% 148.68% -7.93% 10.07% -20.94% 54.68% 8.13%
EPS Q/Q Growth
-96.13% 2,300.00% 14.24% 13.37% -42.90% 147.89% -7.58% 10.66% -20.93% 54.80% 8.77%
Operating Cash Flow Q/Q Growth
-20.29% 390.86% -33.90% 38.33% -16.53% 33.04% -41.66% 79.81% -33.79% 81.48% -13.12%
Free Cash Flow Firm Q/Q Growth
16.62% 72.61% 145.40% 276.87% 59.10% 6.52% -38.33% 6.30% -147.25% 188.51% 148.68%
Invested Capital Q/Q Growth
2.72% -2.18% 1.01% -0.64% -1.92% 1.22% 3.89% 0.14% 4.29% -0.22% 1.11%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
31.18% 41.14% 42.92% 42.27% 39.91% 46.89% 45.87% 47.89% 43.71% 50.08% 51.93%
EBITDA Margin
54.10% 63.63% 65.39% 67.30% 58.46% 69.86% 68.34% 67.87% 64.10% 69.25% 69.74%
Operating Margin
7.00% 21.00% 22.32% 22.44% 16.94% 28.09% 27.23% 29.61% 22.18% 31.75% 34.07%
EBIT Margin
2.67% 20.13% 22.65% 24.41% 14.98% 29.75% 28.05% 29.39% 22.71% 32.23% 34.43%
Profit (Net Income) Margin
0.70% 15.99% 18.17% 19.64% 10.62% 24.89% 22.46% 24.06% 18.24% 27.42% 28.21%
Tax Burden Percent
140.54% 88.85% 88.58% 87.87% 81.68% 89.20% 85.42% 87.44% 87.55% 89.94% 86.06%
Interest Burden Percent
18.74% 89.40% 90.57% 91.58% 86.76% 93.78% 93.74% 93.60% 91.72% 94.58% 95.21%
Effective Tax Rate
-40.54% 11.15% 11.42% 12.13% 18.32% 10.80% 14.58% 12.56% 12.45% 10.06% 13.94%
Return on Invested Capital (ROIC)
11.46% 21.85% 22.60% 22.71% 16.35% 30.84% 29.04% 33.55% 25.79% 38.88% 40.44%
ROIC Less NNEP Spread (ROIC-NNEP)
3.34% 18.97% 20.77% 22.62% 12.73% 30.60% 27.89% 30.81% 23.98% 37.12% 38.61%
Return on Net Nonoperating Assets (RNNOA)
1.61% 7.29% 7.09% 7.54% 4.83% 9.62% 8.20% 9.07% 7.09% 11.13% 10.98%
Return on Equity (ROE)
13.07% 29.14% 29.69% 30.25% 21.18% 40.46% 37.24% 42.62% 32.88% 50.01% 51.43%
Cash Return on Invested Capital (CROIC)
3.50% 8.74% 13.27% 17.93% 25.02% 24.64% 23.33% 25.57% 21.65% 25.18% 30.49%
Operating Return on Assets (OROA)
1.81% 13.55% 14.98% 16.47% 10.38% 21.14% 20.39% 21.71% 17.30% 25.66% 28.09%
Return on Assets (ROA)
0.48% 10.76% 12.01% 13.25% 7.36% 17.69% 16.32% 17.77% 13.90% 21.83% 23.02%
Return on Common Equity (ROCE)
13.07% 29.14% 29.69% 30.25% 21.18% 40.46% 37.24% 42.62% 32.88% 50.01% 51.43%
Return on Equity Simple (ROE_SIMPLE)
0.00% 19.24% 18.60% 20.47% 0.00% 30.12% 32.08% 34.25% 0.00% 38.58% 0.00%
Net Operating Profit after Tax (NOPAT)
773 1,523 1,619 1,684 1,222 2,348 2,223 2,544 1,990 3,010 3,248
NOPAT Margin
9.84% 18.66% 19.77% 19.71% 13.84% 25.06% 23.26% 25.89% 19.42% 28.55% 29.32%
Net Nonoperating Expense Percent (NNEP)
8.13% 2.88% 1.83% 0.09% 3.62% 0.24% 1.15% 2.74% 1.81% 1.76% 1.84%
Return On Investment Capital (ROIC_SIMPLE)
2.20% - - - 3.48% - - - 4.93% 7.71% 8.24%
Cost of Revenue to Revenue
68.82% 58.86% 57.08% 57.73% 60.09% 53.11% 54.13% 52.11% 56.29% 49.92% 48.07%
SG&A Expenses to Revenue
5.00% 4.91% 4.90% 5.60% 4.97% 4.31% 4.47% 4.25% 4.43% 4.00% 3.98%
R&D to Revenue
8.58% 8.42% 8.04% 7.69% 7.62% 7.50% 7.44% 7.48% 7.58% 7.80% 7.44%
Operating Expenses to Revenue
24.17% 20.14% 20.60% 19.84% 22.97% 18.79% 18.65% 18.27% 21.53% 18.33% 17.86%
Earnings before Interest and Taxes (EBIT)
210 1,643 1,854 2,085 1,323 2,788 2,682 2,888 2,327 3,398 3,814
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
4,248 5,193 5,354 5,749 5,164 6,546 6,533 6,668 6,568 7,301 7,726
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
6.32 7.05 8.58 7.57 10.35 12.44 13.15 13.40 15.40 16.60 22.85
Price to Tangible Book Value (P/TBV)
6.32 7.05 8.58 7.57 10.35 12.44 13.15 13.40 15.40 16.60 22.85
Price to Revenue (P/Rev)
4.15 4.82 6.10 5.11 6.32 7.61 8.01 8.10 9.77 9.93 13.67
Price to Earnings (P/E)
29.21 36.64 46.11 36.98 39.40 41.31 40.99 39.12 43.73 43.03 55.63
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
3.42% 2.73% 2.17% 2.70% 2.54% 2.42% 2.44% 2.56% 2.29% 2.32% 1.80%
Enterprise Value to Invested Capital (EV/IC)
4.80 5.64 7.02 6.09 7.88 9.63 10.13 10.56 12.59 13.22 18.58
Enterprise Value to Revenue (EV/Rev)
4.41 5.03 6.28 5.31 6.54 7.81 8.21 8.28 9.92 10.09 13.82
Enterprise Value to EBITDA (EV/EBITDA)
6.86 7.98 9.92 8.46 10.28 11.96 12.43 12.49 14.71 14.98 20.38
Enterprise Value to EBIT (EV/EBIT)
23.37 29.47 36.66 30.00 31.93 33.89 33.59 32.14 36.22 35.91 46.36
Enterprise Value to NOPAT (EV/NOPAT)
29.03 33.79 40.62 32.57 36.38 39.58 39.78 37.25 42.50 41.52 53.38
Enterprise Value to Operating Cash Flow (EV/OCF)
68.86 48.89 43.66 28.70 30.31 37.33 41.65 41.56 52.57 51.09 63.51
Enterprise Value to Free Cash Flow (EV/FCFF)
147.01 67.39 54.06 34.10 30.89 39.01 43.96 41.95 60.87 54.59 62.52
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.69 0.66 0.63 0.65 0.71 0.66 0.63 0.70 0.63 0.63 0.58
Long-Term Debt to Equity
0.69 0.64 0.62 0.63 0.69 0.62 0.55 0.62 0.56 0.58 0.58
Financial Leverage
0.48 0.38 0.34 0.33 0.38 0.31 0.29 0.29 0.30 0.30 0.28
Leverage Ratio
2.54 2.41 2.32 2.28 2.35 2.28 2.22 2.27 2.26 2.22 2.17
Compound Leverage Factor
0.48 2.15 2.10 2.08 2.04 2.13 2.08 2.13 2.07 2.10 2.07
Debt to Total Capital
40.86% 39.81% 38.79% 39.28% 41.40% 39.61% 38.73% 41.29% 38.64% 38.46% 36.68%
Short-Term Debt to Total Capital
0.00% 1.10% 1.07% 1.10% 1.14% 2.26% 4.99% 4.70% 4.43% 2.58% 0.00%
Long-Term Debt to Total Capital
40.86% 38.71% 37.72% 38.18% 40.26% 37.36% 33.75% 36.59% 34.22% 35.88% 36.68%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
59.14% 60.19% 61.21% 60.72% 58.60% 60.39% 61.27% 58.71% 61.36% 61.54% 63.32%
Debt to EBITDA
0.71 0.72 0.71 0.70 0.68 0.61 0.58 0.64 0.59 0.55 0.51
Net Debt to EBITDA
0.41 0.33 0.29 0.31 0.35 0.31 0.31 0.27 0.23 0.25 0.21
Long-Term Debt to EBITDA
0.71 0.70 0.69 0.68 0.66 0.58 0.51 0.57 0.52 0.52 0.51
Debt to NOPAT
2.99 3.04 2.91 2.68 2.40 2.03 1.87 1.91 1.71 1.54 1.34
Net Debt to NOPAT
1.73 1.39 1.19 1.21 1.22 1.01 0.98 0.81 0.66 0.68 0.56
Long-Term Debt to NOPAT
2.99 2.96 2.83 2.61 2.33 1.92 1.63 1.70 1.52 1.43 1.34
Altman Z-Score
4.02 4.67 5.57 5.14 6.00 7.44 8.15 7.90 9.65 10.48 14.23
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.17 1.26 1.33 1.29 1.12 1.07 0.95 1.13 1.22 1.20 1.34
Quick Ratio
0.76 0.94 0.99 0.94 0.81 0.76 0.66 0.86 0.89 0.86 0.94
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-3,085 -845 384 1,446 2,300 2,450 1,511 1,607 -759 672 1,671
Operating Cash Flow to CapEx
397.75% 3,513.02% 1,426.37% 1,917.00% 2,037.21% 2,922.21% 1,648.87% 1,829.61% 968.59% 2,174.36% 1,554.48%
Free Cash Flow to Firm to Interest Expense
-18.08 -4.85 2.19 8.24 13.13 14.14 9.00 8.69 -3.94 3.65 9.15
Operating Cash Flow to Interest Expense
2.60 12.50 8.24 11.35 9.49 12.77 7.68 12.56 7.98 15.14 13.27
Operating Cash Flow Less CapEx to Interest Expense
1.95 12.15 7.66 10.76 9.03 12.33 7.22 11.87 7.16 14.45 12.41
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.68 0.67 0.66 0.67 0.69 0.71 0.73 0.74 0.76 0.80 0.82
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
23.23 22.82 22.67 22.81 23.34 23.97 24.34 24.51 25.28 25.54 25.62
Accounts Payable Turnover
25.41 32.56 35.14 36.20 27.79 33.17 33.59 34.99 25.54 34.91 34.88
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
14.37 11.21 10.39 10.08 13.13 11.01 10.87 10.43 14.29 10.46 10.46
Cash Conversion Cycle (CCC)
-14.37 -11.21 -10.39 -10.08 -13.13 -11.01 -10.87 -10.43 -14.29 -10.46 -10.46
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
29,072 28,438 28,725 28,541 27,994 28,336 29,437 29,478 30,743 30,674 31,015
Invested Capital Turnover
1.16 1.17 1.14 1.15 1.18 1.23 1.25 1.30 1.33 1.36 1.38
Increase / (Decrease) in Invested Capital
3,858 2,368 1,235 238 -1,078 -102 712 938 2,749 2,338 1,578
Enterprise Value (EV)
139,522 160,468 201,707 173,765 220,503 272,786 298,174 311,151 387,001 405,542 576,108
Market Capitalization
131,228 153,858 195,814 167,332 213,097 265,816 290,850 304,394 381,002 398,896 570,045
Book Value per Share
$46.69 $49.01 $51.36 $49.89 $47.04 $49.45 $51.31 $52.94 $57.89 $56.17 $58.62
Tangible Book Value per Share
$46.69 $49.01 $51.36 $49.89 $47.04 $49.45 $51.31 $52.94 $57.89 $56.17 $58.62
Total Capital
35,130 36,265 37,302 36,408 35,132 35,381 36,093 38,702 40,326 39,045 39,405
Total Debt
14,353 14,437 14,470 14,300 14,543 14,016 13,980 15,981 15,583 15,017 14,453
Total Long-Term Debt
14,353 14,038 14,070 13,901 14,143 13,217 12,180 14,161 13,798 14,011 14,453
Net Debt
8,295 6,610 5,893 6,433 7,405 6,970 7,324 6,757 5,999 6,646 6,063
Capital Expenditures (CapEx)
112 62 101 104 82 76 78 127 159 128 156
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-4,723 -5,262 -5,347 -5,027 -5,681 -5,615 -5,380 -5,982 -5,454 -5,386 -5,340
Debt-free Net Working Capital (DFNWC)
1,335 2,566 3,230 2,840 1,457 1,431 1,276 3,242 4,129 2,985 3,051
Net Working Capital (NWC)
1,335 2,167 2,831 2,441 1,057 632 -524 1,422 2,345 1,979 3,051
Net Nonoperating Expense (NNE)
718 218 131 6.45 284 16 76 181 121 120 123
Net Nonoperating Obligations (NNO)
8,295 6,610 5,893 6,433 7,405 6,970 7,324 6,757 5,999 6,646 6,063
Total Depreciation and Amortization (D&A)
4,038 3,550 3,499 3,664 3,841 3,758 3,851 3,780 4,241 3,903 3,912
Debt-free, Cash-free Net Working Capital to Revenue
-14.94% -16.49% -16.64% -15.35% -16.84% -16.07% -14.82% -15.91% -13.99% -13.41% -12.81%
Debt-free Net Working Capital to Revenue
4.22% 8.04% 10.05% 8.67% 4.32% 4.10% 3.51% 8.63% 10.59% 7.43% 7.32%
Net Working Capital to Revenue
4.22% 6.79% 8.81% 7.45% 3.14% 1.81% -1.44% 3.78% 6.01% 4.93% 7.32%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.12 $2.93 $3.35 $3.80 $2.17 $5.40 $4.99 $5.52 $4.37 $6.76 $7.35
Adjusted Weighted Average Basic Shares Outstanding
444.70M 445.24M 443.88M 441.54M 441.57M 432.09M 430.07M 428.24M 429.52M 427.27M 425.21M
Adjusted Diluted Earnings per Share
$0.12 $2.88 $3.29 $3.73 $2.13 $5.28 $4.88 $5.40 $4.27 $6.61 $7.19
Adjusted Weighted Average Diluted Shares Outstanding
451.29M 452.42M 451.57M 450.01M 449.50M 441.65M 439.74M 437.90M 439.26M 436.96M 434.88M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
445.35M 444.54M 443.15M 437.68M 432.76M 430.96M 429.16M 427.46M 427.76M 425.68M 424.93M
Normalized Net Operating Profit after Tax (NOPAT)
385 1,523 1,619 1,684 1,222 2,348 2,223 2,544 1,990 3,010 3,248
Normalized NOPAT Margin
4.90% 18.66% 19.77% 19.71% 13.84% 25.06% 23.26% 25.89% 19.42% 28.55% 29.32%
Pre Tax Income Margin
0.50% 18.00% 20.51% 22.35% 13.00% 27.90% 26.30% 27.51% 20.83% 30.48% 32.78%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
1.23 9.43 10.61 11.87 7.55 16.09 15.96 15.62 12.08 18.45 20.88
NOPAT to Interest Expense
4.53 8.74 9.26 9.59 6.97 13.55 13.24 13.76 10.33 16.34 17.79
EBIT Less CapEx to Interest Expense
0.58 9.07 10.03 11.28 7.09 15.65 15.50 14.94 11.26 17.75 20.03
NOPAT Less CapEx to Interest Expense
3.88 8.39 8.68 9.00 6.51 13.11 12.77 13.08 9.51 15.65 16.93
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 9.53% 24.62% 78.34% 111.79% 118.81% 121.22% 100.25% 71.90% 84.15% 76.64%

Key Financial Trends

Netflix (NASDAQ: NFLX) Financial Summary and Trends Overview (2021 Q1 - 2025 Q2):

Over the last four years, Netflix has demonstrated solid financial performance with growing revenue, improving profitability, and a strong balance sheet. Key metrics and trends from the latest reported quarter (Q2 2025) compared to historical data reveal valuable insights for investors.

  • Revenue Growth: Operating revenue rose from approximately $7.16 billion in Q1 2021 to $11.08 billion in Q2 2025, reflecting strong top-line growth driven by subscriber growth and pricing power.
  • Profitability Improvement: Net income increased significantly from $1.71 billion in Q1 2021 to $3.13 billion in Q2 2025, with diluted EPS growing from $3.75 to $7.19, showcasing consistent margin expansion.
  • Operating Income Growth: Operating income has expanded from $1.96 billion in Q1 2021 to $3.77 billion in Q2 2025, indicating effective cost management and scalability of operations.
  • Strong Cash Flow Generation: Netflix reported $2.42 billion of net cash from operating activities in Q2 2025, up from positive $777 million in Q1 2021, indicating strong operational cash flow resilience.
  • Cash and Equivalents Increase: Cash & equivalents grew considerably, reaching $8.18 billion at quarter-end Q2 2025, compared to $8.40 billion in Q1 2021, providing ample liquidity.
  • Debt Management: Netflix reduced short-term debt to zero in Q2 2025 from $699 million in Q1 2021 and maintained long-term debt around $14 billion, showing controlled leverage levels.
  • Equity Growth: Total common equity increased to $24.95 billion from $12.88 billion in Q1 2021, reflecting retained earnings growth and financial strength.
  • Research & Development Expenses have increased consistently (e.g., $688M in Q1 2021 vs $825M in Q2 2025), reflecting ongoing investment in content and technology – a necessary expenditure for future growth.
  • Marketing expenses rose over time, signaling aggressive subscriber acquisition efforts, which impacts short-term profit but supports long-term expansion.
  • Equity Repurchases Outpace Debt Repayments: Netflix has significantly increased repurchases of common stock (e.g., ~$1.65 billion in Q2 2025) compared to debt repayments ($~1.01 billion), which could limit flexibility for new investments.

Detailed Financial Insights:

Income Statement: Netflix’s revenue consistently grew quarter-over-quarter and year-over-year with robust gross profit and expanding operating income margin. Smooth rises in SG&A, marketing, and R&D expenses support growth initiatives but are well-managed versus revenue.

Cash Flow Statement: Operating cash flow improved markedly, supporting capital expenditure investments (approximately $156 million in Q2 2025) and shareholder returns, including stock buybacks and debt repayments. Investment in content and technology remains strong, while net cash from investing activities turned positive recently, attributed to maturity and sale of investments.

Balance Sheet: The company maintains a healthy asset base, with total assets rising from $40B in early 2021 to $53B in mid-2025. Liquidity is solid with cash & equivalents around $8B. Total liabilities have increased but are matched with growing equity, keeping leverage ratios within reasonable bounds.

Trends and Considerations for Investors:

  • Netflix’s revenue and profitability growth indicate strong business health and ability to monetize content and customer base.
  • Solid operational cash flow and growing liquidity buffer financial risks and support ongoing investments.
  • Continued investment in content and technology expenses reflects long-term growth focus but adds pressure on margins.
  • Large common stock repurchases relative to debt reduction could constrain financial flexibility for acquisitions or innovation.
  • Interest expense has remained relatively stable but should be monitored as related to the consistent debt level.
  • Equity growth through retained earnings shows sustainable profitability and shareholder value creation.
  • Fluctuations in other comprehensive income suggest minor impacts from foreign exchange or other factors, typical in global companies.
  • Reduction of short-term debt to zero improves liquidity risk profile.
  • Seasonal variations in net change in cash & equivalents exist but no worrying cash flow shortfalls or liquidity issues noted.
  • Balanced growth in gross profit relative to revenue growth indicates effective cost controls.

Summary: Netflix's financial trajectory over the last four years has been largely positive, showing robust revenue and earnings growth, strong cash generation, and a healthy balance sheet. While content and marketing expenses remain high, they align with expansion strategy. Investors should watch share repurchase activity relative to debt repayment, as financial flexibility is an important consideration. Overall, Netflix exhibits characteristics of a growing, profitable tech and entertainment leader improving shareholder returns and maintaining operational strength.

08/24/25 03:13 PMAI Generated. May Contain Errors.

Frequently Asked Questions About Netflix's Financials

When does Netflix's fiscal year end?

According to the most recent income statement we have on file, Netflix's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has Netflix's net income changed over the last 10 years?

Netflix's net income appears to be on an upward trend, with a most recent value of $8.71 billion in 2024, rising from $266.80 million in 2014. The previous period was $5.41 billion in 2023. View Netflix's forecast to see where analysts expect Netflix to go next.

What is Netflix's operating income?
Netflix's total operating income in 2024 was $10.42 billion, based on the following breakdown:
  • Total Gross Profit: $17.96 billion
  • Total Operating Expenses: $7.54 billion
How has Netflix's revenue changed over the last 10 years?

Over the last 10 years, Netflix's total revenue changed from $5.50 billion in 2014 to $39.00 billion in 2024, a change of 608.5%.

How much debt does Netflix have?

Netflix's total liabilities were at $28.89 billion at the end of 2024, a 2.6% increase from 2023, and a 457.1% increase since 2014.

How much cash does Netflix have?

In the past 10 years, Netflix's cash and equivalents has ranged from $1.11 billion in 2014 to $8.21 billion in 2020, and is currently $7.80 billion as of their latest financial filing in 2024.

How has Netflix's book value per share changed over the last 10 years?

Over the last 10 years, Netflix's book value per share changed from 30.84 in 2014 to 57.89 in 2024, a change of 87.7%.



This page (NASDAQ:NFLX) was last updated on 8/24/2025 by MarketBeat.com Staff
From Our Partners