Roku Inc. logo

Roku Inc.

ROKU | NASDAQ
Chart Builder DCF Calculator
$155.36
+$0.24 (+0.15%)
Nov 2, 2026, 3:48 PM ET · Market open
Fiscal Quarter
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
164.22M 85.7M 80.48M 24.81M 10.5M -27.43M -35.55M -9.03M -33.95M -50.86M -78.29M -330.07M -107.6M -193.6M -237.2M -122.18M -112.32M -26.31M 23.69M 68.94M 73.47M 76.3M
Depreciation & Amortization
81.23M 30.27M 17.39M -69.17M 82.1M 74.81M 97.22M 78.13M 87.83M 76.24M 82.89M -68.84M 136.09M 30.94M 27.39M 28.63M 25.51M 22.63M 20.75M 18.51M 18.32M 16.06M
Stock-Based Compensation
75.32M 78.68M n/a 88.03M 84.64M 95.49M 101.54M 100.1M 88.4M 94.63M 92.77M 91.31M 89.58M 96.47M 104.28M 99.05M 87.02M 69.58M 54.05M 50.4M 42.55M 40.54M
Other Working Capital
-32.53M -149.17M -50.14M 85.58M -80.76M -119.04M 8.38M -7.26M -63.08M -171.87M -103.11M 90.12M -66.17M -134.07M 70.39M -31.22M -101.64M -74.7M -25.58M -19.61M -41.84M -73.29M
Other Non-Cash Items
-6.15M 48.44M 285.13M 150.57M -2.14M 10.26M 9.44M 9.56M 12.59M 519K 30.67M 385.06M -48.05M 53.79M 88.42M 47M 55.43M 45.2M 39.76M 27.8M 17.2M 9.8M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
-29.97M -43.95M -160.27M -66.64M -65.38M -14.4M -93.36M -110.09M -131.46M -73.85M -111.72M 168.44M 77.02M -141.01M 24.46M -38.11M -167.38M -9.31M -163.68M -56.9M -102.57M -46.89M
Operating Cash Flow
284.64M 199.14M 222.72M 127.6M 109.73M 138.73M 79.29M 68.66M 23.41M 46.68M 16.33M 245.89M 147.05M -153.41M 7.35M 14.39M -111.75M 101.8M -25.43M 108.75M 48.96M 95.8M
Capital Expenditures
-3.77M -3.13M -1.09M -1.14M -1.12M -1.93M -2.46M -1.06M -875K -672K -3.52M -6.78M -18.07M -54.24M -65.38M -44.11M -37.45M -14.76M -12.02M -14.12M -10.18M -3.72M
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -33.97M -102.8M
Purchase of Investments
-75M -331.6M n/a -725M n/a -7M n/a -20M n/a n/a n/a n/a -5M -5M n/a n/a -40M n/a n/a n/a n/a n/a
Sales Maturities Of Investments
250M 350M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
n/a n/a 40M n/a -85.09M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Investing Cash Flow
171.23M 15.27M 38.91M -726.14M -86.21M -8.93M -2.46M -21.06M -875K -672K -3.52M -6.78M -23.07M -59.24M -65.38M -44.11M -77.45M -14.76M -12.02M -14.12M -44.16M -106.52M
Debt Repayment
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -80M -2.5M -2.5M -3.75M -1.25M -1.25M -1.25M -1.25M -1.25M
Common Stock Repurchased
-62.7M -100M -99.98M -50M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-74.76M -51.52M -164.85M -43.56M -33M -38.51M -32.87M -24.09M -19.42M -22.21M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Financial Cash Flow
-102.66M -149.73M -248.42M -78.19M -32.49M -36.07M -32.47M -23.79M -19M -13.94M 4.06M 13.2M 613K -79.11M -1.74M 3.4M 4.59M 2.1M 3.85M 1.9M 2.33M 995.07M
Net Cash Flow
353.21M 62.81M 11.58M -677.79M -3.28M 95.92M 31.84M 30.6M 1.76M 29.84M 22.48M 248.15M 125.21M -291.19M -58.4M -31.79M -184.58M 89.05M -33.59M 96.47M 5.68M 984.35M
Free Cash Flow
280.87M 196.01M 221.63M 126.47M 108.61M 136.8M 76.83M 67.61M 22.53M 46.01M 12.81M 239.11M 128.98M -207.66M -58.03M -29.72M -149.19M 87.03M -37.45M 94.63M 38.78M 92.08M
Adj. Free Cash Flow
205.55M 117.32M 221.63M 38.44M 23.97M 41.31M -24.7M -32.49M -65.87M -48.62M -79.97M 147.8M 39.4M -304.13M -162.3M -128.77M -236.21M 17.45M -91.5M 44.23M -3.77M 51.55M
Maintenance CapEx
-3.77M -3.13M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -561.72K -52.7M -65.01M -26.68M -11.91M n/a n/a n/a n/a n/a
Growth CapEx
n/a n/a -1.09M -1.14M -1.12M -1.93M -2.46M -1.06M -875K -672K -3.52M -6.78M -17.51M -1.54M -369.68K -17.43M -25.53M -14.76M -12.02M -14.12M -10.18M -3.72M
Owner Earnings
280.87M 196.01M 222.72M 127.6M 109.73M 138.73M 79.29M 68.66M 23.41M 46.68M 16.33M 245.89M 146.49M -206.11M -57.66M -12.29M -123.66M 101.8M -25.43M 108.75M 48.96M 95.8M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.