Netflix Financial Statements (NFLX)
|
|
|
|
Report date
|
|
|
31.12.2022 |
26.01.2023 |
26.01.2024 |
27.01.2025 |
23.01.2026 |
|
17.04.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
31 616 |
31 616 |
33 723 |
39 001 |
45 183 |
|
46 890 |
|
Operating Income, bln rub |
|
|
5 633 |
5 633 |
6 954 |
10 418 |
13 327 |
|
13 937 |
|
EBITDA, bln rub |
? |
|
20 333 |
20 333 |
21 508 |
26 315 |
30 255 |
|
34 079 |
|
Net profit, bln rub |
? |
|
4 492 |
4 492 |
5 408 |
8 712 |
10 981 |
|
13 374 |
|
|
OCF, bln rub |
? |
|
2 026 |
2 026 |
7 274 |
7 361 |
10 149 |
|
12 650 |
|
CAPEX, bln rub |
? |
|
407.7 |
407.7 |
348.6 |
439.5 |
688.2 |
|
756.1 |
|
FCF, bln rub |
? |
|
1 619 |
1 619 |
6 926 |
6 922 |
9 461 |
|
11 894 |
|
Dividend payout, bln rub
|
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
OPEX, bln rub |
|
|
6 814 |
6 814 |
7 054 |
7 545 |
8 581 |
|
9 053 |
|
Cost of production, bln rub |
|
|
19 168 |
19 168 |
19 715 |
21 038 |
23 275 |
|
23 900 |
|
R&D, bln rub |
|
|
2 711 |
2 711 |
2 676 |
2 925 |
3 391 |
|
3 528 |
|
Interest expenses, bln rub |
|
|
706.2 |
706.2 |
748.6 |
718.7 |
776.5 |
|
854.4 |
|
|
Assets, bln rub |
|
|
48 595 |
48 595 |
48 732 |
53 630 |
55 597 |
|
61 016 |
|
Net Assets, bln rub |
? |
|
20 777 |
20 777 |
20 588 |
24 744 |
26 615 |
|
31 126 |
|
Debt, bln rub |
|
|
14 353 |
14 353 |
16 973 |
17 995 |
14 463 |
|
16 742 |
|
Cash, bln rub |
|
|
6 058 |
6 058 |
7 138 |
9 584 |
9 062 |
|
12 295 |
|
Net debt, bln rub |
|
|
8 295 |
8 295 |
9 835 |
8 411 |
5 400 |
|
4 447 |
|
|
Ordinary share price, rub |
|
|
294.9 |
294.9 |
486.9 |
89.1 |
93.8 |
|
87.5 |
|
Number of ordinary shares, mln |
|
|
444.7 |
4 447 |
4 416 |
4 295 |
4 229 |
|
4 223 |
|
|
Market cap, bln rub |
|
|
131 133 |
1 311 325 |
2 149 921 |
382 830 |
396 532 |
|
369 397 |
|
EV, bln rub |
? |
|
139 427 |
1 319 620 |
2 159 756 |
391 242 |
401 932 |
|
373 844 |
|
Book value, bln rub |
|
|
20 777 |
-11 959 |
-11 070 |
-7 709 |
-6 163 |
|
31 126 |
|
|
EPS, rub |
? |
|
10.1 |
1.01 |
1.22 |
2.03 |
2.60 |
|
3.17 |
|
FCF/share, rub |
|
|
3.64 |
0.36 |
1.57 |
1.61 |
2.24 |
|
2.82 |
|
BV/share, rub |
|
|
46.7 |
-2.69 |
-2.51 |
-1.79 |
-1.46 |
|
7.37 |
|
|
EBITDA margin, % |
? |
|
64.3% |
64.3% |
63.8% |
67.5% |
67.0% |
|
72.7% |
|
Net margin, % |
? |
|
14.2% |
14.2% |
16.0% |
22.3% |
24.3% |
|
28.5% |
|
FCF yield, % |
? |
|
1.23% |
0.12% |
0.32% |
1.81% |
2.39% |
|
3.22% |
|
ROE, % |
? |
|
21.6% |
21.6% |
26.3% |
35.2% |
41.3% |
|
43.0% |
|
ROA, % |
? |
|
9.24% |
9.24% |
11.1% |
16.2% |
19.8% |
|
21.9% |
|
|
P/E |
? |
|
29.2 |
291.9 |
397.5 |
43.9 |
36.1 |
|
27.6 |
|
P/FCF |
|
|
81.0 |
810.2 |
310.4 |
55.3 |
41.9 |
|
31.1 |
|
P/S |
? |
|
4.15 |
41.5 |
63.8 |
9.82 |
8.78 |
|
7.88 |
|
P/BV |
? |
|
6.31 |
-109.6 |
-194.2 |
-49.7 |
-64.3 |
|
11.9 |
|
EV/EBITDA |
? |
|
6.86 |
64.9 |
100.4 |
14.9 |
13.3 |
|
11.0 |
|
Debt/EBITDA |
|
|
0.41 |
0.41 |
0.46 |
0.32 |
0.18 |
|
0.13 |
|
|
R&D/CAPEX, % |
|
|
664.9% |
664.9% |
767.7% |
665.5% |
492.8% |
|
466.7% |
|
|
CAPEX/Revenue, % |
|
|
1.29% |
1.29% |
1.03% |
1.13% |
1.52% |
|
1.61% |
|
| Netflix shareholders |
