NFLX is FAIRLYVALUED SecDiverAI
Median Fair Price 1121.37
Confidence: MEDIUM
Fair Price Range 1013.16 - 1212.94
1 Year Price target: $ 1379.4 - $ 1445.11
3 Year Price target: $ 2087.23 - $ 2399.96
Current Market Price: 1212.15 as of 2025-06-16
Investment Value of 100 $ invested in NFLX as compared to Market Index: SPY across historical periods[*does not include dividends]
Investment Period $ Value Today(NFLX) $ Value Today(SPY) CAGR vs Market
9 years before $ 1059.72 $ 208.39 29.99% vs SPY:8.5%
5 years before $ 374.59 $ 150.37 30.23% vs SPY:8.5%
3 years before $ 201.23 $ 127.73 26.25% vs SPY:8.5%
[Bottom of Page]

Welcome to Summary reports!   


We have 9 report results for ticker: NFLX - Netflix, Inc., also organized by 6 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies

Business Checklist for NFLX from SecDiver AI beta Free for Limited Time

Want to see more such checks or Customize your checks, check out our plans

Red Flags Identified


27

Total Checks Done


78

Wall Street Drivers beta

📊 Professional Investors(wallstreet) pay a lot of heed at these numbers, long term history matters - specially 9+ year trends
Score 9.0 / 10.0

  • revenue cagr for last 9 years
  • insight: ['22.78 is greater than equal to 5']
  • mental_model: We prefer growing Business which grow >= 5% YoY, better than GDP growth of >= 2-3%
  • cashflows cagr for last 9 years
  • insight: ['56.12 is greater than equal to 5']
  • mental_model: We prefer growing Business which generate cashflows >= 5% YoY, for some industries like finance specially Banks this might be lower/red and its OK for them
  • operating profits cagr for last 9 years
  • insight: ['42.67 is greater than equal to 5']
  • mental_model: We prefer growing Business which generate operating profits >= 5% YoY
  • shares outstanding cagr for last 9 years
  • insight: ['0.48 is less than equal to 2']
  • mental_model: As a business owner equity is important, We want less dilution over years OR it should reduce so our share of business increases with time, less than 2% is ideal, >=10% is potentially bad be careful
  • net profits cagr for last 9 years
  • insight: ['50.31 is greater than equal to 5']
  • mental_model: We prefer growing Business which generate net profits >= 5% YoY
  • debt cagr for last 9 years
  • insight: ['38.78 is NOT less than equal to 2']
  • mental_model: We prefer Business with lower debt growth
  • sbc average for last 3 years
  • insight: ['0.07 is less than equal to 0.1']
  • mental_model: We prefer Business which has lower sbc % wrt cashflow operating
  • equity cagr for last 9 years
  • insight: ['32.34 is greater than equal to 5']
  • mental_model: We prefer growing Business having shareholder equity growth >= 5% YoY
  • roe average for last 3 years
  • insight: ['39.87 is greater than equal to 10']
  • mental_model: Good Business have return on equity >= 10%, ROE matters for businesses like Insurance, Banks, Financials
  • roce average for last 3 years
  • insight: ['19.61 is greater than equal to 15']
  • mental_model: Good Business have return on capital >= 15%, for some industries like finance specially Banks this might be lower/red and its OK for them
  • roic average for last 3 years
  • insight: ['540.48 is greater than equal to 15']
  • mental_model: Good Business have return on invested capital >= 15%, for some industries like finance specially Banks this might be lower/red and its OK for them
  • interestCoverage average for last 3 years
  • insight: ['7.84 is greater than equal to 5']
  • mental_model: We prefer Business which can cover their interest payments with cashflows, for some industries like finance specially Banks this might be lower/red and its OK for them
  • leverage average for last 3 years
  • insight: ['3.53 is less than equal to 5', '3.53 is greater than equal to 0']
  • mental_model: We prefer Business which can pay their debts in less than 5 years using cashflows, for some industries like finance specially Banks this might be lower/red and its OK for them
  • interestRate average for last 3 years
  • insight: ['0.04 is less than equal to 0.05']
  • mental_model: We prefer lower interest rate than the current prevailing interest rates, we want long term debt profile too
  • roe_cashflow::operating average for last 3 years
  • insight: ['27.85 is greater than equal to 10']
  • mental_model: Good Business have return on equity >= 10%
  • roce_cashflow::operating average for last 3 years
  • insight: ['13.99 is NOT greater than equal to 15']
  • mental_model: Good Business have return on capital >= 15%
  • roic_cashflow::operating average for last 3 years
  • insight: ['388.97 is greater than equal to 15']
  • mental_model: Good Business have return on invested capital >= 15%

Business Durability beta

🏰 Quality companies with moats show higher or stable trends, long term trends matters, Consistency is the Key
Score 10.0 / 10.0

  • margin cashflow running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 0.16 wrt mean ratio: -0.006']
  • margin operating running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 0.22 wrt mean ratio: 0.114']
  • margin net running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 0.18 wrt mean ratio: 0.079']
  • roa average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 16.11 wrt mean ratio: 10.864']
  • mental_model: We want stability on increasing return on assets
  • roe average for last 3 years
  • insight: ['trend is stable, last 3 year ratio: 39.87 wrt mean ratio: 41.395']
  • mental_model: We want stability on increasing return on equity
  • roce average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 19.61 wrt mean ratio: 15.592']
  • mental_model: We want stability on increasing return on capital employed
  • roic average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 540.48 wrt mean ratio: 393.042']
  • mental_model: We want stability on increasing return on invested capital
  • rotc average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 540.48 wrt mean ratio: 393.042']
  • mental_model: We want stability on increasing return on tangible capital
  • cash average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 6689607333.33 wrt mean ratio: 3388595102.565']
  • mental_model: We want stability on cash growth
  • roa_cashflow::operating average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 11.54 wrt mean ratio: -0.099']
  • mental_model: We want stability on increasing return on assets
  • roe_cashflow::operating average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 27.85 wrt mean ratio: -7.458']
  • mental_model: We want stability on increasing return on equity
  • roce_cashflow::operating average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 13.99 wrt mean ratio: -0.19']
  • mental_model: We want stability on increasing return on capital employed
  • roic_cashflow::operating average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 388.97 wrt mean ratio: -162.946']
  • mental_model: We want stability on increasing return on invested capital
  • rotc_cashflow::operating average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 388.97 wrt mean ratio: -162.946']
  • mental_model: We want stability on increasing return on tangible capital

Valuation is the Key beta

💎 Buying Quality companies at cheap provides the right Margin of Safety in the longer term
Score 0.0 / 10.0

  • pe average for last 3 years
  • insight: ['37.45 is NOT less than equal to 15', '37.45 is greater than 0']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want lower number here when we are BUY mode, PE <=15 preferred
  • pocf average for last 3 years
  • insight: ['48.6 is NOT less than equal to 15', '48.6 is greater than 0']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want lower number here when we are BUY mode, POCF <=15 preferred
  • pb average for last 3 years
  • insight: ['10.69 is NOT less than equal to 2', '10.69 is greater than 0']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want lower number here when we are BUY mode, PB <=2 preferred
  • ps average for last 3 years
  • insight: ['6.75 is NOT less than equal to 5', '6.75 is greater than 0']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want lower number here when we are BUY mode, PS <=5 preferred
  • evToEbitda average for last 3 years
  • insight: ['29.47 is NOT less than equal to 15', '29.47 is greater than 0']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want lower number here when we are BUY mode, evToEbitda <=15 preferred
  • evToOcf average for last 3 years
  • insight: ['53.17 is NOT less than equal to 15', '53.17 is greater than 0']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want lower number here when we are BUY mode, POCF <=15 preferred
  • evToRevenue average for last 3 years
  • insight: ['7.14 is NOT less than equal to 2', '7.14 is greater than 0']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want lower number here when we are BUY mode, evToRevenue <=2 preferred

Business Trends last 3 years beta

Score 5.0 / 10.0

  • payables running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 0.02 wrt mean ratio: 0.029']
  • mental_model: the more this is the better, nothing bad about it.
  • capex running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 0.01 wrt mean ratio: 0.013']
  • sales and marketing running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 0.08 wrt mean ratio: 0.114']
  • mental_model: Sales are marketing increases specially if its a Sales led growth Be Careful, With time you want Organic Growth and Customer Retention
  • cash running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 0.19 wrt mean ratio: 0.202']
  • mental_model: cash trend should be similar or greater to revenue, if company is heavily reinvesting it might be OK, but do check

Profits Matter beta

💰 Companies needs to have positive profits to reward its shareholders in the long term
Score 10.0 / 10.0

  • positive cashflows profits average for last 3 years
  • insight: ['5553974000.0 is greater than equal to 0']
  • mental_model: We want to see positive cashflows profits for last 3 years, Profits determine Stock prices in the long term
  • positive operating profits average for last 3 years
  • insight: ['7668149333.33 is greater than equal to 0']
  • mental_model: We want to see positive operating profits for last 3 years, Profits determine Stock prices in the long term
  • positive net profits average for last 3 years
  • insight: ['6203848333.33 is greater than equal to 0']
  • mental_model: We want to see positive net profits for last 3 years, GAAP net Profits determine Stock prices in the long term

Capital Allocation beta

🧠 Remember: Shareholders only gets rewarded if management does prudent capital allocation decisions
Score 1.0 / 10.0

  • capex to Cashflow running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 0.07 wrt mean ratio: -1.249']
  • depreciation to capex running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 0.86 wrt mean ratio: 0.667']
  • mental_model: Helps understand where the company is investing for the future, OR it has to replenish its assets to maintain business
  • stock based compensation to Cashflow running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 0.07 wrt mean ratio: -1.146']
  • shares_buyback distribution of Cashflow running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: -0.74 wrt mean ratio: -1.269']
  • cashToRevenue running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 0.19 wrt mean ratio: 0.202']
  • cashToEquity running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 0.3 wrt mean ratio: 0.565']
  • cashToCapex running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 16.78 wrt mean ratio: 14.952']

Business Performance beta

Score 6.0 / 10.0

  • Operating Leverage Cashflow cagr for last 9 years
  • insight: ['Ratio is [2.46] for last 9 year ratio, threshold 0.9, value_1: 56.12, value_2: 22.78']
  • mental_model: We want Cashflow to grow atleast 90% of Revenue CAGR
  • Operating Leverage cagr for last 9 years
  • insight: ['Ratio is [1.87] for last 9 year ratio, threshold 0.9, value_1: 42.67, value_2: 22.78']
  • mental_model: We want Operating Income to grow atleast 90% of Revenue CAGR
  • Cash Cagr cagr for last 9 years
  • insight: ['Ratio is [0.69] for last 9 year ratio, threshold 0.9, value_1: 22.46, value_2: 32.34']
  • mental_model: We want Cash to grow atleast 90% of Revenue CAGR
  • Debt wrt Revenue cagr for last 9 years
  • insight: ['Ratio is [1.7] for last 9 year ratio, threshold 1, value_1: 38.78, value_2: 22.78']
  • mental_model: We want debt to grow less than revenue cagr
  • Debt wrt Equity cagr for last 9 years
  • insight: ['Ratio is [1.2] for last 9 year ratio, threshold 1, value_1: 38.78, value_2: 32.34']
  • mental_model: We want debt to grow less than equity cagr
  • Liabilities wrt Revenue cagr for last 9 years
  • insight: ['Ratio is [0.87] for last 9 year ratio, threshold 1, value_1: 19.93, value_2: 22.78']
  • mental_model: We want Liabilities to grow less than Revenue cagr
  • Liabilities wrt Assets cagr for last 9 years
  • insight: ['Ratio is [0.83] for last 9 year ratio, threshold 1, value_1: 19.93, value_2: 23.94']
  • mental_model: We want Liabilities to grow less than Assets cagr
  • Liabilities wrt Equity cagr for last 9 years
  • insight: ['Ratio is [0.62] for last 9 year ratio, threshold 1, value_1: 19.93, value_2: 32.34']
  • mental_model: We want Liabilities to grow less than equity cagr

Balance Sheet Quality beta

📈 Quality companies can withstand darkest hours, strong balance sheet is the key
Score 8.0 / 10.0

  • debtToCashflow running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 3.53 wrt mean ratio: -52.545']
  • debtToEquity running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 0.89 wrt mean ratio: 1.09']
  • interestCoverage average for last 3 years
  • insight: ['7.84 is greater than equal to 3']
  • mental_model: We prefer Business which can cover their interest payments
  • leverage average for last 3 years
  • insight: ['3.53 is less than equal to 5']
  • mental_model: We prefer Business which can pay their debts in less than 5 years
  • interestRate average for last 3 years
  • insight: ['0.04 is less than equal to 0.05']
  • mental_model: We prefer lower interest rate than the current prevailing interest rates, we want long term debt profile too

Taxes, Interest and Unearned beta

📈Note: this is a new one, so do not use this for now, we are looking at data
Score 3.0 / 10.0

  • income_tax running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: -0.03 wrt mean ratio: 0.003']
  • income_tax_cashflow running_sum for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 0.03 wrt mean ratio: 0.016']
  • income_tax_ratio_paid running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: -1.28 wrt mean ratio: 1.885']
  • mental_model: We want stability for this metric
  • income_tax_cashflow-cagr cagr for last 3 years
  • insight: ['Ratio is [-2.26] for last 3 year ratio, threshold 1, value_1: 44.16, value_2: -19.52']
  • mental_model: We want debt to grow less than equity
  • unearned_revenue running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 0.0 wrt mean ratio: 0.008']
  • unearned_revenue_balancesheet running_sum for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 0.04 wrt mean ratio: 0.047']

Valuation Insights Relative to History beta

Score 7.0 / 10.0

  • pe average for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 37.45 wrt mean ratio: 141.352']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want stability on decreasing trend here
  • pocf average for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 48.6 wrt mean ratio: 357.947']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want stability on decreasing trend here
  • pb average for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 10.69 wrt mean ratio: 16.4']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want stability on decreasing trend here
  • ps average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 6.75 wrt mean ratio: 6.25']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want stability on decreasing trend here
  • evToEbitda average for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 29.47 wrt mean ratio: 59.976']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want stability on decreasing trend here
  • evToOcf average for last 3 years
  • insight: ['trend is lower, last 3 year ratio: 53.17 wrt mean ratio: 189.825']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want stability on decreasing trend here
  • evToRevenue average for last 3 years
  • insight: ['trend is higher, last 3 year ratio: 7.14 wrt mean ratio: 6.497']
  • mental_model: It depends which side of the equation you are, Buy, Hold or Sell but typically We want stability on decreasing trend here

Want to see What Wall Street looks at for Quality companies? We are building a special AI based SecDiver scoring system
 Sign up for FREE

We do NOT feel in CONTROL in the markets. Do we know why?

1. Showing SUMMARY report for NFLX [show/hide charts] Current Market Price: 1212.15 as of 2025-06-16
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
NFLX StockMarketPrice 891.32 486.88 294.88 602.44 540.73 323.57 267.66 191.96 123.80 114.38 48.80 52.60 13.23 9.90
NFLX YearPriceHigh 941.75 500.89 609.99 700.99 575.37 385.99 423.21 204.38 129.29 133.27 69.90 55.59 19.06 43.54 0.0 0.0
NFLX YearPriceLow 461.86 285.33 162.71 478.54 290.25 252.28 195.42 124.31 79.95 45.26 42.79 12.96 7.54 8.91 0.0 0.0
NFLX revenue 39.00B 33.72B 31.62B 29.70B 25.00B 20.16B 15.79B 11.69B 8.83B 6.78B 5.50B 4.37B 3.61B 3.20B 2.16B 1.67B
NFLX revenue::cost 21.04B 19.72B 19.17B 17.33B 15.28B 12.44B 9.97B 8.03B 6.26B 4.59B 3.75B 3.12B 2.65B 2.04B 1.36B 1.08B
NFLX operating_expense inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX assets 53.63B 48.73B 48.59B 44.58B 39.28B 33.98B 25.97B 19.01B 13.59B 10.20B 7.06B 5.41B 3.97B 3.07B 0.98B 0.0
NFLX cash 7.80B 7.12B 5.15B 6.03B 8.21B 5.02B 3.79B 2.82B 1.47B 1.81B 1.11B 0.60B 0.29B 0.51B 0.19B 0.0
NFLX liabilities_calc 28.89B 28.14B 27.82B 28.74B 28.22B 26.39B 20.74B 15.43B 10.91B 7.98B 5.20B 4.08B 3.22B 2.43B 0.69B 0.0
NFLX ppnenet 1.59B 1.49B 1.40B 1.32B 0.96B 0.57B 0.42B 0.32B 0.25B 0.17B 0.15B 0.13B 0.13B 0.14B 0.13B 0.0
NFLX workingCapital -0.75B -0.67B -0.84B -0.66B -0.67B -0.56B -0.36B -0.31B -0.25B -0.20B -0.11B -0.09B -0.09B -0.09B 0.0 0.0
NFLX workingCapitalWithCash 0.14B 0.10B 0.12B 0.16B 0.10B 0.08B 0.06B 0.03B 0.04B 0.02B 0.01B 0.01B 0.01B 0.00B 0.00B 0.0
NFLX owner_earnings 6.76B 6.59B 1.11B -0.22B 1.90B -3.40B -3.08B -2.04B -1.71B -0.94B -0.15B -0.03B -0.09B 0.21B 0.18B 0.27B
NFLX netincome_cfo 8.71B 5.41B 4.49B 5.12B 2.76B 1.87B 1.21B 0.56B 0.19B 0.12B 0.27B 0.11B 0.02B 0.23B 0.16B 0.12B
NFLX cashflow::operating 7.36B 7.27B 2.03B 0.39B 2.43B -2.89B -2.68B -1.79B -1.47B -0.75B 0.02B 0.10B 0.02B 0.32B 0.28B 0.33B
NFLX cashflow::fcf 6.92B 6.93B 1.62B -0.13B 1.93B -3.14B -2.85B -1.96B -1.58B -0.84B -0.05B 0.04B -0.02B 0.27B 0.24B 0.28B
NFLX cashflow::realfcf 6.65B 6.59B 1.04B -0.54B 1.51B -3.55B -3.18B -2.14B -1.76B -0.97B -0.17B -0.04B -0.09B 0.21B 0.18B 0.27B
NFLX netincome 8.71B 5.41B 4.49B 5.12B 2.76B 1.87B 1.21B 0.56B 0.19B 0.12B 0.27B 0.11B 0.02B 0.23B 0.16B 0.12B
NFLX operatingincome 10.42B 6.95B 5.63B 6.19B 4.59B 2.60B 1.61B 0.84B 0.38B 0.31B 0.40B 0.23B 0.05B 0.38B 0.28B 0.19B
NFLX grossincome 17.96B 14.01B 12.45B 12.37B 9.72B 7.72B 5.83B 3.66B 2.57B 2.19B 1.75B 1.26B 0.96B 1.16B 0.81B 0.59B
NFLX nopat 9.06B 6.05B 4.79B 5.45B 3.94B 2.37B 1.59B 0.74B 0.27B 0.26B 0.31B 0.15B 0.03B 0.24B 0.17B 0.12B
NFLX marketcap 381.00B 213.10B 131.23B 266.85B 238.89B 141.80B 116.72B 83.44B 53.13B 48.88B 20.52B 21.43B 5.39B 3.84B 0.0 0.0
NFLX ev 388.78B 220.52B 154.79B 276.22B 247.00B 151.55B 123.29B 87.11B 55.03B 49.45B 20.31B 21.32B 5.30B 3.53B 0.0 0.0
NFLX ebitda 11.08B 7.67B 6.31B 6.61B 4.82B 2.81B 1.77B 0.98B 0.49B 0.43B 0.51B 0.33B 0.14B 0.46B 0.0 0.0
NFLX equity 24.74B 20.59B 20.78B 15.85B 11.07B 7.58B 5.24B 3.58B 2.68B 2.22B 1.86B 1.33B 0.74B 0.64B 0.29B 0.0
NFLX retained_earnings 31.30B 22.59B 17.18B 12.69B 7.57B 4.81B 2.94B 1.73B 1.13B 0.94B 0.82B 0.55B 0.44B 0.42B 0.24B 0.0
NFLX debt 15.58B 14.54B 28.71B 15.39B 16.31B 14.76B 10.36B 6.50B 3.36B 2.37B 0.90B 0.50B 0.20B 0.20B 0.20B 0.0
NFLX debtToEquity 0.63 0.71 1.38 0.97 1.47 1.95 1.98 1.81 1.26 1.07 0.48 0.37 0.27 0.31 0.69 inf
NFLX interest_expense 0.72B 0.70B 0.71B 0.77B 0.77B 0.63B 0.42B 0.24B 0.15B 0.13B 0.05B 0.03B 0.02B 0.02B 0.02B 0.01B
NFLX interestRate 0.05 0.05 0.02 0.05 0.05 0.04 0.04 0.04 0.04 0.06 0.06 0.06 0.10 0.10 0.10 inf
NFLX owner_earningsToInterest 9.41 9.41 1.58 -0.29 2.47 -5.43 -7.33 -8.56 -11.36 -7.06 -3.04 -1.11 -4.58 10.61 9.19 42.37
NFLX cashflow::operatingToInterest 10.24 10.39 2.87 0.51 3.16 -4.61 -6.37 -7.50 -9.82 -5.65 0.33 3.36 1.14 15.87 14.08 50.20
NFLX eps 20.28 12.25 10.10 11.55 6.26 4.26 2.78 1.29 0.44 0.29 4.44 1.93 0.31 4.28 3.06 2.05
NFLX shares 0.44B 0.45B 0.45B 0.46B 0.44B 0.44B 0.44B 0.43B 0.43B 0.43B 0.42B 0.41B 0.06B 0.05B 0.05B 0.06B
NFLX shares_calc 0.43B 0.44B 0.45B 0.44B 0.44B 0.44B 0.44B 0.43B 0.43B 0.43B 0.42B 0.41B 0.41B 0.39B 0.39B 0.42B
NFLX income_tax -1.25B -0.80B -0.77B -0.72B -0.44B 0.20B 0.02B -0.07B 0.07B 0.02B 0.08B 0.06B 0.01B 0.13B 0.11B 0.08B
NFLX income_tax_cashflow 1.64B 1.15B 0.81B 0.51B 0.29B 0.40B 0.13B 0.11B 0.03B 0.03B 0.05B 0.01B 0.03B 0.08B 0.06B 0.06B
NFLX sbc 0.27B 0.34B 0.58B 0.40B 0.42B 0.41B 0.32B 0.18B 0.17B 0.12B 0.12B 0.08B 0.07B 0.06B 0.06B 0.01B
NFLX capex 0.44B 0.35B 0.41B 0.52B 0.50B 0.25B 0.17B 0.17B 0.11B 0.09B 0.07B 0.05B 0.04B 0.05B 0.03B 0.05B
NFLX maintainence_capex 0.33B 0.35B 0.34B 0.21B 0.12B 0.10B 0.08B 0.07B 0.06B 0.06B 0.05B 0.05B 0.04B 0.04B 0.03B 0.04B
NFLX depreciation 0.33B 0.36B 0.34B 0.21B 0.12B 0.10B 0.08B 0.07B 0.06B 0.06B 0.05B 0.05B 0.05B 0.04B 0.04B 0.04B
NFLX capexToRevenue 1.13 1.03 1.29 1.77 1.99 1.26 1.10 1.48 1.22 1.35 1.27 1.24 1.12 1.55 1.56 2.75
NFLX depreciationToRevenue 0.84 1.06 1.06 0.70 0.46 0.51 0.53 0.62 0.65 0.92 0.98 1.11 1.26 1.37 1.76 2.28
NFLX sbcToRevenue 0.70 1.01 1.82 1.36 1.66 2.01 2.03 1.56 1.97 1.84 2.09 1.87 2.05 1.92 2.88 0.76
NFLX sbcToOperatingCashflow 3.70 4.67 28.40 102.70 17.11 -14.04 -11.96 -10.20 -11.78 -16.64 699.14 83.47 324.83 19.38 22.51 3.90
NFLX inventory inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX payables 0.90B 0.75B 0.67B 0.84B 0.66B 0.67B 0.56B 0.36B 0.31B 0.25B 0.20B 0.11B 0.09B 0.09B 0.0 0.0
NFLX receivables inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX inventoryTurnover inf inf inf inf inf inf inf inf inf inf inf inf inf inf inf inf
NFLX payablesToRevenue 0.02 0.02 0.03 0.02 0.03 0.03 0.02 0.03 0.03 0.03 0.02 0.02 0.02 0.03 0.0 0.0
NFLX opLeverage 34.16 16.78 -15.53 16.29 52.06 34.62 56.32 88.42 -6.07 -47.21 50.50 335.57 -99.34 -15.59 18.30 0.0
NFLX opLeverageFlag 1.00 1.00 0.0 1.00 1.00 1.00 1.00 1.00 0.0 0.0 1.00 1.00 0.0 0.0 1.00 0.0
NFLX evToEbitda 35.10 28.76 24.55 41.78 51.28 53.90 69.59 88.66 111.20 114.89 39.77 65.59 37.60 7.62 0.0 0.0
NFLX evToOpIncome 37.32 31.71 27.48 44.59 53.87 58.19 76.80 103.87 144.88 161.68 50.44 93.38 106.01 9.39 0.0 0.0
NFLX evToRevenue 9.97 6.54 4.90 9.30 9.88 7.52 7.81 7.45 6.23 7.29 3.69 4.87 1.47 1.10 0.0 0.0
NFLX evToOcf 52.81 30.32 76.39 703.54 101.77 -52.49 -45.99 -48.78 -37.33 -65.98 0.00B 217.96 232.79 11.11 0.0 0.0
NFLX evToNopat 42.90 36.45 32.33 50.67 62.64 63.95 77.58 118.03 201.23 188.00 66.37 141.49 189.30 14.90 0.0 0.0
NFLX pocf 51.76 29.29 64.76 679.69 98.43 inf inf inf inf inf 1245.07 219.04 236.75 12.08 0.0 0.0
NFLX peg 0.67 1.85 0.0 0.62 1.84 1.43 0.83 0.77 5.50 0.0 0.59 0.36 0.0 0.43 0.0 0.0
NFLX pe 43.73 39.40 29.21 52.16 86.51 75.96 96.37 149.28 284.60 398.60 76.92 190.64 314.23 16.98 0.0 0.0
NFLX pfcf 55.04 30.77 81.08 inf 123.83 inf inf inf inf inf inf 490.49 inf 14.32 0.0 0.0
NFLX ps 9.77 6.32 4.15 8.99 9.56 7.04 7.39 7.14 6.02 7.21 3.73 4.90 1.49 1.20 0.0 0.0
NFLX pb 15.40 10.35 6.32 16.84 21.59 18.70 22.28 23.29 19.83 21.99 11.05 16.07 7.24 5.97 0.0 0.0
NFLX priceToRealfcf 57.30 32.35 125.81 inf 157.79 inf inf inf inf inf inf inf inf 18.59 0.0 0.0
NFLX priceToNopat 42.04 35.22 27.41 48.95 60.58 59.84 73.45 113.05 194.29 185.87 67.06 142.18 192.52 16.20 0.0 0.0
NFLX priceToEquityTangible 15.40 10.35 6.32 16.84 21.59 18.70 22.28 23.29 19.83 21.99 11.05 16.07 7.24 5.97 0.0 inf
NFLX roa 21.38% 14.31% 12.63% 15.77% 13.50% 10.03% 8.44% 6.17% 3.72% 4.33% 7.44% 5.75% 1.63% 38.29% 28.88% inf
NFLX roa_goodwill 21.38% 14.31% 12.63% 15.77% 13.50% 10.03% 8.44% 6.17% 3.72% 4.33% 7.44% 5.75% 1.63% 38.29% 28.88% inf
NFLX roe 50.60% 33.47% 35.54% 55.98% 60.47% 49.71% 44.81% 31.30% 17.08% 16.46% 30.19% 30.66% 7.78% 129.61% 97.75% inf
NFLX roce 26.13% 17.10% 15.61% 19.68% 16.91% 13.36% 11.85% 9.32% 5.69% 6.96% 12.36% 9.96% 2.71% 63.37% 47.79% inf
NFLX rode 29.65% 14.05% 18.03% 22.63% 20.52% 16.70% 15.92% 13.88% 8.27% 11.09% 21.96% 24.17% 5.93% 76.72% 57.87% inf
NFLX roic 698.49% 497.33% 425.62% 645.14% 811.24% 622.61% 502.57% 334.94% 219.01% 204.05% 301.37% 173.41% 36.66% 292.50% 220.61% inf
NFLX rotc 698.49% 497.33% 425.62% 645.14% 811.24% 622.61% 502.57% 334.94% 219.01% 204.05% 301.37% 173.41% 36.66% 292.50% 220.61% inf
NFLX roic_cash 637.64% 463.23% 390.08% 550.97% 688.91% 526.99% 427.08% 299.80% 181.20% 177.65% 276.35% 166.09% 34.12% 283.91% 214.13% inf
NFLX rome 42.10% 33.78% 27.11% 39.08% 41.44% 34.35% 30.64% 23.41% 14.17% 13.75% 21.67% 17.12% 6.71% 58.50% 97.75% inf
NFLX rote 29.75% 35.33% 9.75% 2.48% 21.93% -38.08% -51.17% -49.86% -55.00% -33.71% 0.89% 7.34% 3.06% 49.43% 95.26% inf
NFLX roa_cfo 15.11% 14.97% 4.54% 1.00% 7.14% -11.12% -14.10% -13.14% -14.45% -10.62% 0.30% 2.47% 0.74% 32.35% 28.14% inf
NFLX roe_cfo 35.76% 35.01% 12.78% 3.55% 32.01% -55.11% -74.83% -66.64% -66.29% -40.34% 1.24% 13.14% 3.54% 109.49% 95.26% inf
NFLX roce_cfo 18.46% 17.89% 5.61% 1.25% 8.95% -14.82% -19.79% -19.84% -22.09% -17.06% 0.51% 4.27% 1.23% 53.53% 46.57% inf
NFLX rode_cfo 20.95% 14.70% 6.49% 1.43% 10.86% -18.51% -26.59% -29.55% -32.08% -27.18% 0.90% 10.36% 2.70% 64.82% 56.39% inf
NFLX roic_cfo 493.57% 520.24% 153.10% 40.89% 429.40% -690.28% -839.21% -713.25% -849.99% -500.04% 12.34% 74.29% 16.70% 247.11% 214.98% inf
NFLX roic_cashflow::operating_cash 450.57% 484.57% 140.32% 34.92% 364.65% -584.28% -713.16% -638.42% -703.24% -435.35% 11.31% 71.16% 15.54% 239.86% 208.67% inf
NFLX roic_cashflow::fcf 464.10% 495.31% 122.30% -13.74% 341.31% -750.78% -893.67% -782.46% -912.07% -560.93% -39.85% 33.18% -12.84% 208.47% 188.66% inf
NFLX roic_cashflow::fcf_cash 423.67% 461.35% 112.09% -11.74% 289.84% -635.48% -759.44% -700.37% -754.60% -488.35% -36.54% 31.78% -11.95% 202.35% 183.12% inf
NFLX roic_cashflow::realfcf 445.83% 471.04% 78.81% -55.74% 267.86% -847.69% -994.06% -855.23% -999.00% -644.14% -126.10% -28.84% -67.08% 160.57% 140.27% inf
NFLX roic_cashflow::realfcf_cash 406.98% 438.74% 72.23% -47.60% 227.46% -717.51% -844.75% -765.50% -837.46% -560.81% -115.63% -27.62% -62.42% 155.86% 136.15% inf
NFLX roic_income::net 584.11% 386.77% 339.41% 532.84% 488.55% 446.33% 379.22% 223.22% 107.65% 81.83% 199.69% 85.36% 12.58% 175.88% 125.11% inf
NFLX roic_income::net_cash 533.22% 360.24% 311.07% 455.06% 414.88% 377.79% 322.26% 199.80% 89.06% 71.24% 183.11% 81.76% 11.71% 170.71% 121.44% inf
NFLX rotc_cfo 493.57% 520.24% 153.10% 40.89% 429.40% -690.28% -839.21% -713.25% -849.99% -500.04% 12.34% 74.29% 16.70% 247.11% 214.98% inf
NFLX rome_cfo 29.75% 35.33% 9.75% 2.48% 21.93% -38.08% -51.17% -49.86% -55.00% -33.71% 0.89% 7.34% 3.06% 49.43% 95.26% inf
NFLX rote_cfo 29.75% 35.33% 9.75% 2.48% 21.93% -38.08% -51.17% -49.86% -55.00% -33.71% 0.89% 7.34% 3.06% 49.43% 95.26% inf
NFLX roa_nopat 18.60% 12.45% 10.74% 13.88% 11.61% 9.12% 8.36% 5.43% 2.68% 3.73% 5.65% 3.80% 0.91% 24.12% 17.33% inf
NFLX roe_nopat 44.02% 29.12% 30.21% 49.26% 52.01% 45.24% 44.37% 27.54% 12.30% 14.16% 22.95% 20.24% 4.36% 81.65% 58.65% inf
NFLX roce_nopat 18.60% 12.45% 10.74% 13.88% 11.61% 9.12% 8.36% 5.43% 2.68% 3.73% 5.65% 3.80% 0.91% 24.12% 28.68% inf
NFLX rode_nopat 25.80% 12.23% 15.33% 19.91% 17.65% 15.19% 15.76% 12.21% 5.95% 9.54% 16.69% 15.95% 3.32% 48.34% 34.72% inf
NFLX roic_nopat 607.69% 432.68% 361.77% 567.72% 697.66% 566.57% 497.54% 294.75% 157.69% 175.49% 229.04% 114.45% 20.53% 184.28% 132.37% inf
NFLX roic_nopat_cash 554.74% 403.01% 331.57% 484.85% 592.46% 479.57% 422.81% 263.82% 130.46% 152.78% 210.02% 109.62% 19.11% 178.86% 128.48% inf
NFLX rotc_nopat 607.69% 432.68% 361.77% 567.72% 697.66% 566.57% 497.54% 294.75% 157.69% 175.49% 229.04% 114.45% 20.53% 184.28% 132.37% inf
NFLX rome_nopat 36.63% 29.39% 23.04% 34.39% 35.64% 31.26% 30.33% 20.60% 10.20% 11.83% 16.47% 11.30% 3.76% 36.86% 58.65% inf
NFLX rote_nopat 36.63% 29.39% 23.04% 34.39% 35.64% 31.26% 30.33% 20.60% 10.20% 11.83% 16.47% 11.30% 3.76% 36.86% 58.65% inf
NFLX roic_owner_earnings 453.24% 471.04% 84.18% -22.81% 335.48% -811.96% -965.64% -814.74% -983.32% -624.82% -114.36% -24.46% -67.08% 165.19% 140.27% inf
NFLX roic_owner_earnings_cash 413.76% 438.74% 77.15% -19.48% 284.89% -687.27% -820.60% -729.26% -813.55% -543.98% -104.86% -23.42% -62.42% 160.34% 136.15% inf
NFLX margin_gross 46.06% 41.54% 39.37% 41.64% 38.89% 38.28% 36.89% 31.30% 29.14% 32.27% 31.83% 28.74% 26.52% 36.34% 37.24% 35.38%
NFLX margin_owner_earnings 17.33% 19.53% 3.52% -0.74% 7.59% -16.85% -19.53% -17.45% -19.31% -13.81% -2.78% -0.74% -2.53% 6.63% 8.34% 16.42%
NFLX margin_cfo 18.87% 21.57% 6.41% 1.32% 9.71% -14.32% -16.97% -15.27% -16.69% -11.05% 0.30% 2.24% 0.63% 9.91% 12.78% 19.46%
NFLX margin_op 26.71% 20.62% 17.82% 20.86% 18.34% 12.92% 10.16% 7.17% 4.30% 4.51% 7.31% 5.22% 1.39% 11.74% 13.12% 11.49%
NFLX margin_fcf 17.75% 20.54% 5.12% -0.44% 7.72% -15.58% -18.07% -16.76% -17.91% -12.40% -0.97% 1.00% -0.49% 8.36% 11.22% 16.71%
NFLX margin_fcf_real 17.05% 19.53% 3.30% -1.80% 6.06% -17.59% -20.10% -18.31% -19.88% -14.24% -3.06% -0.87% -2.53% 6.44% 8.34% 15.95%
NFLX margin_net 22.34% 16.04% 14.21% 17.23% 11.05% 9.26% 7.67% 4.78% 2.11% 1.81% 4.85% 2.57% 0.48% 7.06% 7.44% 6.94%
NFLX margin_nopat 23.24% 17.94% 15.14% 18.36% 15.78% 11.76% 10.06% 6.31% 3.10% 3.88% 5.56% 3.45% 0.78% 7.39% 7.87% 6.89%
NFLX yield_owner_earnings 1.77% 3.09% 0.85% -0.08% 0.79% -2.40% -2.64% -2.45% -3.21% -1.92% -0.74% -0.15% -1.70% 5.53% inf inf
NFLX yield_owner_earnings_ev 1.74% 2.99% 0.72% -0.08% 0.77% -2.24% -2.50% -2.34% -3.10% -1.89% -0.75% -0.15% -1.73% 6.02% inf inf
NFLX yield_cfo 1.93% 3.41% 1.54% 0.15% 1.02% -2.04% -2.30% -2.14% -2.77% -1.53% 0.08% 0.46% 0.42% 8.28% inf inf
NFLX yield_cfo_ev 1.89% 3.30% 1.31% 0.14% 0.98% -1.91% -2.17% -2.05% -2.68% -1.52% 0.08% 0.46% 0.43% 9.00% 0.0 0.0
NFLX yield_income::operating 2.73% 3.26% 4.29% 2.32% 1.92% 1.84% 1.38% 1.01% 0.71% 0.63% 1.96% 1.07% 0.93% 9.80% inf inf
NFLX yield_income::operating_ev 2.68% 3.15% 3.64% 2.24% 1.86% 1.72% 1.30% 0.96% 0.69% 0.62% 1.98% 1.07% 0.94% 10.65% 0.0 0.0
NFLX yield_cashflow::fcf 1.82% 3.25% 1.23% -0.05% 0.81% -2.21% -2.45% -2.35% -2.98% -1.72% -0.26% 0.20% -0.32% 6.98% inf inf
NFLX yield_cashflow::fcf_ev 1.78% 3.14% 1.05% -0.05% 0.78% -2.07% -2.32% -2.25% -2.87% -1.70% -0.26% 0.20% -0.33% 7.59% 0.0 0.0
NFLX yield_cashflow::realfcf 1.75% 3.09% 0.79% -0.20% 0.63% -2.50% -2.72% -2.57% -3.30% -1.97% -0.82% -0.18% -1.70% 5.38% inf inf
NFLX yield_income::net 2.29% 2.54% 3.42% 1.92% 1.16% 1.32% 1.04% 0.67% 0.35% 0.25% 1.30% 0.52% 0.32% 5.89% inf inf
NFLX yield_income::net_ev 2.24% 2.45% 2.90% 1.85% 1.12% 1.23% 0.98% 0.64% 0.34% 0.25% 1.31% 0.53% 0.32% 6.40% 0.0 0.0
NFLX yield_nopat 2.38% 2.84% 3.65% 2.04% 1.65% 1.67% 1.36% 0.88% 0.51% 0.54% 1.49% 0.70% 0.52% 6.17% inf inf
NFLX yield_nopat_ev 2.33% 2.74% 3.09% 1.97% 1.60% 1.56% 1.29% 0.85% 0.50% 0.53% 1.51% 0.71% 0.53% 6.71% inf inf
NFLX costs:ga 1.70B 1.72B 1.57B 1.35B 1.08B 0.91B 0.63B 0.86B 0.58B 0.41B 0.27B 0.18B 0.14B 0.15B 0.06B 0.05B
NFLX costs:sm 2.92B 2.66B 2.53B 2.55B 2.23B 2.65B 2.37B 1.44B 1.10B 0.82B 0.61B 0.50B 0.48B 0.40B 0.29B 0.24B
NFLX shares_buyback -6.26B -6.05B 0.0 0.0 0.0 0.0 0.0 0.0 -6.05B 0.0 -0.60B -0.60B -0.60B -0.20B -0.21B -0.32B
NFLX unearned_revenue 0.08B 0.18B 0.03B 0.09B 0.19B 0.16B 0.14B 0.18B 0.10B 0.07B 0.06B 0.05B 0.02B 0.02B 0.03B 0.02B
NFLX unearned_revenue_balancesheet 1.52B 1.44B 1.26B 1.21B 1.12B 0.92B 0.76B 0.62B 0.44B 0.35B 0.27B 0.22B 0.17B 0.15B 0.13B 0.0
NFLX amortization 0.33B 0.36B 0.34B 0.21B 0.12B 0.10B 0.08B 0.07B 0.06B 0.06B 0.05B 0.05B 0.05B 0.04B 0.04B 0.04B
NFLX costs:sgna 1.70B 1.72B 1.57B 1.35B 1.08B 0.91B 0.63B 0.86B 0.58B 0.41B 0.27B 0.18B 0.14B 0.15B 0.06B 0.05B
NFLX current_liabilities 10.76B 8.86B 7.93B 8.49B 7.81B 6.86B 6.49B 5.47B 4.59B 3.53B 2.66B 2.15B 1.68B 1.23B 0.39B 0.0
NFLX eps_calc 20.28 12.25 10.10 11.55 6.26 4.26 2.78 1.29 0.44 0.29 4.44 1.93 0.31 4.28 3.06 2.05
NFLX equity_mgmt 24.74B 20.59B 20.78B 15.85B 11.07B 7.58B 5.24B 3.58B 2.68B 2.22B 1.86B 1.33B 0.74B 0.64B 0.29B 0.0
NFLX equity_tangible 24.74B 20.59B 20.78B 15.85B 11.07B 7.58B 5.24B 3.58B 2.68B 2.22B 1.86B 1.33B 0.74B 0.64B 0.29B 0.0
NFLX evToEquityTangible 15.71 10.71 7.45 17.43 22.32 19.99 23.53 24.32 20.53 22.24 10.93 15.99 7.12 5.49 0.0 inf
NFLX evToOwner_earnings 57.51 33.48 138.93 -0.00B 130.26 -44.62 -39.97 -42.70 -32.27 -52.80 -132.93 -662.10 -57.94 16.62 0.0 0.0
NFLX investedCapital 1.49B 1.40B 1.32B 0.96B 0.57B 0.42B 0.32B 0.25B 0.17B 0.15B 0.13B 0.13B 0.14B 0.13B 0.13B 0.0
NFLX investedCapitalWith2PercentCash 1.63B 1.50B 1.44B 1.12B 0.67B 0.49B 0.38B 0.28B 0.21B 0.17B 0.15B 0.14B 0.15B 0.13B 0.13B 0.0
NFLX lv_liabilities -19.49B -19.54B -21.27B -21.38B -19.05B -20.81B -16.52B -12.29B -9.19B -6.00B -3.94B -3.34B -2.80B -1.78B -0.37B 0.0
NFLX lv_payables 8.50B 7.86B 5.87B 6.51B 8.51B 4.91B 3.65B 2.78B 1.41B 1.73B 1.06B 0.63B 0.34B 0.56B 0.32B 0.0
NFLX priceToOwner_earnings 56.36 32.35 117.79 -0.00B 125.99 -41.75 -37.84 -40.90 -31.16 -52.20 -134.32 -665.36 -58.93 18.08 0.0 0.0
NFLX share_cnt 0.43B 0.44B 0.45B 0.44B 0.44B 0.44B 0.44B 0.43B 0.43B 0.43B 0.0 0.0 0.0 0.0 0.0 0.0
NFLX share_multiplier 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 7.34 1.00 1.00 1.00 1.00
NFLX tax_rate 0.13 0.13 0.15 0.12 0.14 0.09 0.01 0.12 0.28 0.14 0.24 0.34 0.44 0.37 0.40 0.40
NFLX current_assets 13.10B 9.92B 9.27B 8.07B 9.76B 6.18B 9.69B 7.67B 5.72B 5.43B 3.94B 3.06B 2.24B 1.83B 0.64B 0.0
NFLX revenue_01_YoY 15.65% 6.67% 6.46% 18.81% 24.01% 27.62% 35.08% 32.41% 30.26% 23.16% 25.83% 21.20% 12.63% 48.18% 29.48% 0.0
NFLX evToEquity 15.71 10.71 7.45 17.43 22.32 19.99 23.53 24.32 20.53 22.24 10.93 15.99 7.12 5.49 0.0 0.0
NFLX priceToOperating 36.57 30.64 23.30 43.08 52.10 54.45 72.71 99.49 139.89 159.84 50.97 93.84 107.81 10.21 0.0 0.0
NFLX revenue_03_YoY 9.51% 10.50% 16.19% 23.43% 28.82% 31.67% 32.57% 28.55% 26.38% 23.38% 19.76% 26.47% 29.28% 0.0 0.0 0.0
NFLX roce_inc_3 54.44% 8.73% 19.36% 26.54% 22.99% 20.21% 17.74% 10.36% 4.15% 13.36% 1.98% -12.17% -16.84% 0.0 0.0 0.0
NFLX roce_inc_diff_capital_nopat_3 inf inf inf inf inf inf inf inf inf inf inf inf inf 0.0 0.0 0.0
NFLX roce_inc_diff_profits_nopat_3 inf inf inf inf inf inf inf inf inf inf 69089640.00% -999.00% -999.00% 0.0 0.0 0.0
NFLX roce_inc_nopat_3 46.56% 7.76% 15.46% 22.33% 19.67% 19.05% 18.11% 10.26% 3.36% 12.27% 5.14% -4.28% -10.34% 0.0 0.0 0.0
NFLX roce_inc_period1_capital_nopat_3 inf inf inf inf inf inf inf inf inf inf inf inf inf 0.0 0.0 0.0
NFLX roce_inc_period1_nopat_3 2024.00% 2023.00% 2022.00% 2021.00% 2020.00% 2019.00% 2018.00% 2017.00% 2016.00% 2015.00% 2014.00% 2013.00% 2012.00% 0.0 0.0 0.0
NFLX roce_inc_period1_profit_nopat_3 inf inf inf inf inf inf inf inf inf inf inf inf 27995520.00% 0.0 0.0 0.0
NFLX roce_inc_period2_capital_nopat_3 inf inf inf inf inf inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0
NFLX roce_inc_period2_nopat_3 2021.00% 2020.00% 2019.00% 2018.00% 2017.00% 2016.00% 2015.00% 2014.00% 2013.00% 2012.00% 2011.00% 2010.00% 2009.00% 0.0 0.0 0.0
NFLX roce_inc_period2_profit_nopat_3 inf inf inf inf inf inf inf inf inf 27995520.00% inf inf inf 0.0 0.0 0.0
NFLX rome_inc_3 44.35% 17.95% 28.54% 61.33% 76.42% 73.77% 75.36% 32.39% 10.24% 21.06% 2.55% -12.17% -22.08% 0.0 0.0 0.0
NFLX rome_inc_diff_capital_nopat_3 9523073000.00% 13195244000.00% 10610483000.00% 7483284000.00% 4902357000.00% 3015339000.00% 1724248000.00% 1346239000.00% 1478753000.00% 1214898000.00% 1043397000.00% 454509000.00% 642810000.00% 0.0 0.0 0.0
NFLX rome_inc_diff_profits_nopat_3 3612156260.00% 2106634070.00% 2418035210.00% 3861994180.00% 3205311020.00% 2096420180.00% 1326163380.00% 432025040.00% 122741940.00% 235014840.00% 69089640.00% -19475580.00% -87167880.00% 0.0 0.0 0.0
NFLX rome_inc_nopat_3 37.93% 15.97% 22.79% 51.61% 65.38% 69.53% 76.91% 32.09% 8.30% 19.34% 6.62% -4.28% -13.56% 0.0 0.0 0.0
NFLX rome_inc_period1_capital_nopat_3 20588313000.00% 20777401000.00% 15849248000.00% 11065240000.00% 7582157000.00% 5238765000.00% 3581956000.00% 2679800000.00% 2223426000.00% 1857708000.00% 1333561000.00% 744673000.00% 642810000.00% 0.0 0.0 0.0
NFLX rome_inc_period1_nopat_3 2024.00% 2023.00% 2022.00% 2021.00% 2020.00% 2019.00% 2018.00% 2017.00% 2016.00% 2015.00% 2014.00% 2013.00% 2012.00% 0.0 0.0 0.0
NFLX rome_inc_period1_profit_nopat_3 9063324180.00% 6049982610.00% 4787906350.00% 5451167920.00% 3943348540.00% 2369871140.00% 1589173740.00% 738037520.00% 273450960.00% 263010360.00% 306012480.00% 150709020.00% 27995520.00% 0.0 0.0 0.0
NFLX rome_inc_period2_capital_nopat_3 11065240000.00% 7582157000.00% 5238765000.00% 3581956000.00% 2679800000.00% 2223426000.00% 1857708000.00% 1333561000.00% 744673000.00% 642810000.00% 290164000.00% 290164000.00% 0.0 0.0 0.0 0.0
NFLX rome_inc_period2_nopat_3 2021.00% 2020.00% 2019.00% 2018.00% 2017.00% 2016.00% 2015.00% 2014.00% 2013.00% 2012.00% 2011.00% 2010.00% 2009.00% 0.0 0.0 0.0
NFLX rome_inc_period2_profit_nopat_3 5451167920.00% 3943348540.00% 2369871140.00% 1589173740.00% 738037520.00% 273450960.00% 263010360.00% 306012480.00% 150709020.00% 27995520.00% 236922840.00% 170184600.00% 115163400.00% 0.0 0.0 0.0
NFLX rotc_inc_3 794.92% 284.35% 334.59% 716.20% 1190.06% 908.43% 766.48% 373.35% 362.91% 1891.98% 527.90% -999.00% -104.10% 0.0 0.0 0.0
NFLX rotc_inc_diff_capital_nopat_3 531261000.00% 833036000.00% 905172000.00% 640779000.00% 314826000.00% 244869000.00% 169529000.00% 116790000.00% 41731000.00% 13522000.00% 5035000.00% 3111000.00% 136353000.00% 0.0 0.0 0.0
NFLX rotc_inc_diff_profits_nopat_3 3612156260.00% 2106634070.00% 2418035210.00% 3861994180.00% 3205311020.00% 2096420180.00% 1326163380.00% 432025040.00% 122741940.00% 235014840.00% 69089640.00% -19475580.00% -87167880.00% 0.0 0.0 0.0
NFLX rotc_inc_nopat_3 679.92% 252.89% 267.14% 602.70% 1018.12% 856.14% 782.26% 369.92% 294.13% 1738.02% 1372.19% -626.02% -63.93% 0.0 0.0 0.0
NFLX rotc_inc_period1_capital_nopat_3 1491444000.00% 1398257000.00% 1323453000.00% 960183000.00% 565221000.00% 418281000.00% 319404000.00% 250395000.00% 173412000.00% 149875000.00% 133605000.00% 131681000.00% 136353000.00% 0.0 0.0 0.0
NFLX rotc_inc_period1_nopat_3 2024.00% 2023.00% 2022.00% 2021.00% 2020.00% 2019.00% 2018.00% 2017.00% 2016.00% 2015.00% 2014.00% 2013.00% 2012.00% 0.0 0.0 0.0
NFLX rotc_inc_period1_profit_nopat_3 9063324180.00% 6049982610.00% 4787906350.00% 5451167920.00% 3943348540.00% 2369871140.00% 1589173740.00% 738037520.00% 273450960.00% 263010360.00% 306012480.00% 150709020.00% 27995520.00% 0.0 0.0 0.0
NFLX rotc_inc_period2_capital_nopat_3 960183000.00% 565221000.00% 418281000.00% 319404000.00% 250395000.00% 173412000.00% 149875000.00% 133605000.00% 131681000.00% 136353000.00% 128570000.00% 128570000.00% 0.0 0.0 0.0 0.0
NFLX rotc_inc_period2_nopat_3 2021.00% 2020.00% 2019.00% 2018.00% 2017.00% 2016.00% 2015.00% 2014.00% 2013.00% 2012.00% 2011.00% 2010.00% 2009.00% 0.0 0.0 0.0
NFLX rotc_inc_period2_profit_nopat_3 5451167920.00% 3943348540.00% 2369871140.00% 1589173740.00% 738037520.00% 273450960.00% 263010360.00% 306012480.00% 150709020.00% 27995520.00% 236922840.00% 170184600.00% 115163400.00% 0.0 0.0 0.0
NFLX revenue_05_YoY 14.11% 16.38% 22.01% 27.45% 29.82% 29.64% 29.27% 26.50% 22.47% 25.67% 26.94% 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_5 40.00% 13.57% 19.03% 25.53% 21.85% 15.99% 15.07% 15.16% 0.09% 0.98% 11.49% 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_diff_capital_nopat_5 inf inf inf inf inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_diff_profits_nopat_5 inf inf inf inf inf inf inf inf 36528120.00% 92825760.00% inf 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_nopat_5 34.27% 11.32% 16.07% 22.73% 18.79% 14.99% 15.74% 13.65% 0.89% 4.09% 10.41% 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period1_capital_nopat_5 inf inf inf inf inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period1_nopat_5 2024.00% 2023.00% 2022.00% 2021.00% 2020.00% 2019.00% 2018.00% 2017.00% 2016.00% 2015.00% 2014.00% 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period1_profit_nopat_5 inf inf inf inf inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period2_capital_nopat_5 inf inf inf inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period2_nopat_5 2019.00% 2018.00% 2017.00% 2016.00% 2015.00% 2014.00% 2013.00% 2012.00% 2011.00% 2010.00% 2009.00% 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period2_profit_nopat_5 inf inf inf inf inf inf inf 27995520.00% inf inf inf 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_5 50.90% 31.11% 36.40% 65.76% 74.76% 56.38% 48.53% 38.72% 0.19% 1.42% 15.80% 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_diff_capital_nopat_5 15349548000.00% 17195445000.00% 13169448000.00% 8841814000.00% 5724449000.00% 3905204000.00% 2837283000.00% 2036990000.00% 1933262000.00% 1567544000.00% 1333561000.00% 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_diff_profits_nopat_5 6693453040.00% 4460808870.00% 4049868830.00% 5177716960.00% 3680338180.00% 2063858660.00% 1438464720.00% 710042000.00% 36528120.00% 92825760.00% 190849080.00% 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_nopat_5 43.61% 25.94% 30.75% 58.56% 64.29% 52.85% 50.70% 34.86% 1.89% 5.92% 14.31% 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period1_capital_nopat_5 20588313000.00% 20777401000.00% 15849248000.00% 11065240000.00% 7582157000.00% 5238765000.00% 3581956000.00% 2679800000.00% 2223426000.00% 1857708000.00% 1333561000.00% 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period1_nopat_5 2024.00% 2023.00% 2022.00% 2021.00% 2020.00% 2019.00% 2018.00% 2017.00% 2016.00% 2015.00% 2014.00% 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period1_profit_nopat_5 9063324180.00% 6049982610.00% 4787906350.00% 5451167920.00% 3943348540.00% 2369871140.00% 1589173740.00% 738037520.00% 273450960.00% 263010360.00% 306012480.00% 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period2_capital_nopat_5 5238765000.00% 3581956000.00% 2679800000.00% 2223426000.00% 1857708000.00% 1333561000.00% 744673000.00% 642810000.00% 290164000.00% 290164000.00% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period2_nopat_5 2019.00% 2018.00% 2017.00% 2016.00% 2015.00% 2014.00% 2013.00% 2012.00% 2011.00% 2010.00% 2009.00% 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period2_profit_nopat_5 2369871140.00% 1589173740.00% 738037520.00% 273450960.00% 263010360.00% 306012480.00% 150709020.00% 27995520.00% 236922840.00% 170184600.00% 115163400.00% 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_5 728.07% 495.78% 446.77% 739.06% 1030.34% 773.37% 733.46% 691.58% 8.31% 104.13% 157.71% 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_diff_capital_nopat_5 1073163000.00% 1078853000.00% 1073058000.00% 786771000.00% 415346000.00% 284676000.00% 187723000.00% 114042000.00% 44842000.00% 21305000.00% 133605000.00% 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_diff_profits_nopat_5 6693453040.00% 4460808870.00% 4049868830.00% 5177716960.00% 3680338180.00% 2063858660.00% 1438464720.00% 710042000.00% 36528120.00% 92825760.00% 190849080.00% 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_nopat_5 623.71% 413.48% 377.41% 658.10% 886.09% 724.99% 766.27% 622.61% 81.46% 435.70% 142.85% 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period1_capital_nopat_5 1491444000.00% 1398257000.00% 1323453000.00% 960183000.00% 565221000.00% 418281000.00% 319404000.00% 250395000.00% 173412000.00% 149875000.00% 133605000.00% 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period1_nopat_5 2024.00% 2023.00% 2022.00% 2021.00% 2020.00% 2019.00% 2018.00% 2017.00% 2016.00% 2015.00% 2014.00% 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period1_profit_nopat_5 9063324180.00% 6049982610.00% 4787906350.00% 5451167920.00% 3943348540.00% 2369871140.00% 1589173740.00% 738037520.00% 273450960.00% 263010360.00% 306012480.00% 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period2_capital_nopat_5 418281000.00% 319404000.00% 250395000.00% 173412000.00% 149875000.00% 133605000.00% 131681000.00% 136353000.00% 128570000.00% 128570000.00% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period2_nopat_5 2019.00% 2018.00% 2017.00% 2016.00% 2015.00% 2014.00% 2013.00% 2012.00% 2011.00% 2010.00% 2009.00% 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period2_profit_nopat_5 2369871140.00% 1589173740.00% 738037520.00% 273450960.00% 263010360.00% 306012480.00% 150709020.00% 27995520.00% 236922840.00% 170184600.00% 115163400.00% 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_7 32.93% 14.65% 18.70% 22.68% 20.36% 17.31% 12.82% 9.99% 4.09% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_diff_capital_nopat_7 inf inf inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_diff_profits_nopat_7 inf inf inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_nopat_7 28.62% 12.87% 15.89% 20.14% 17.73% 15.87% 14.10% 10.22% 3.44% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period1_capital_nopat_7 inf inf inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period1_nopat_7 2024.00% 2023.00% 2022.00% 2021.00% 2020.00% 2019.00% 2018.00% 2017.00% 2016.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period1_profit_nopat_7 inf inf inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period2_capital_nopat_7 inf inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period2_nopat_7 2017.00% 2016.00% 2015.00% 2014.00% 2013.00% 2012.00% 2011.00% 2010.00% 2009.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period2_profit_nopat_7 inf inf inf inf inf 27995520.00% inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_7 53.49% 35.43% 38.07% 59.52% 63.72% 55.58% 37.34% 23.23% 8.45% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_diff_capital_nopat_7 17908513000.00% 18553975000.00% 13991540000.00% 9731679000.00% 6837484000.00% 4595955000.00% 3291792000.00% 2389636000.00% 2223426000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_diff_profits_nopat_7 8325286660.00% 5776531650.00% 4524895990.00% 5145155440.00% 3792639520.00% 2341875620.00% 1352250900.00% 567852920.00% 158287560.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_nopat_7 46.49% 31.13% 32.34% 52.87% 55.47% 50.96% 41.08% 23.76% 7.12% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period1_capital_nopat_7 20588313000.00% 20777401000.00% 15849248000.00% 11065240000.00% 7582157000.00% 5238765000.00% 3581956000.00% 2679800000.00% 2223426000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period1_nopat_7 2024.00% 2023.00% 2022.00% 2021.00% 2020.00% 2019.00% 2018.00% 2017.00% 2016.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period1_profit_nopat_7 9063324180.00% 6049982610.00% 4787906350.00% 5451167920.00% 3943348540.00% 2369871140.00% 1589173740.00% 738037520.00% 273450960.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period2_capital_nopat_7 2679800000.00% 2223426000.00% 1857708000.00% 1333561000.00% 744673000.00% 642810000.00% 290164000.00% 290164000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period2_nopat_7 2017.00% 2016.00% 2015.00% 2014.00% 2013.00% 2012.00% 2011.00% 2010.00% 2009.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period2_profit_nopat_7 738037520.00% 273450960.00% 263010360.00% 306012480.00% 150709020.00% 27995520.00% 236922840.00% 170184600.00% 115163400.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_7 771.84% 536.74% 453.91% 700.70% 1004.97% 906.00% 644.10% 455.60% 108.33% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_diff_capital_nopat_7 1241049000.00% 1224845000.00% 1173578000.00% 826578000.00% 433540000.00% 281928000.00% 190834000.00% 121825000.00% 173412000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_diff_profits_nopat_7 8325286660.00% 5776531650.00% 4524895990.00% 5145155440.00% 3792639520.00% 2341875620.00% 1352250900.00% 567852920.00% 158287560.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_nopat_7 670.83% 471.61% 385.56% 622.46% 874.81% 830.66% 708.60% 466.12% 91.28% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period1_capital_nopat_7 1491444000.00% 1398257000.00% 1323453000.00% 960183000.00% 565221000.00% 418281000.00% 319404000.00% 250395000.00% 173412000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period1_nopat_7 2024.00% 2023.00% 2022.00% 2021.00% 2020.00% 2019.00% 2018.00% 2017.00% 2016.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period1_profit_nopat_7 9063324180.00% 6049982610.00% 4787906350.00% 5451167920.00% 3943348540.00% 2369871140.00% 1589173740.00% 738037520.00% 273450960.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period2_capital_nopat_7 250395000.00% 173412000.00% 149875000.00% 133605000.00% 131681000.00% 136353000.00% 128570000.00% 128570000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period2_nopat_7 2017.00% 2016.00% 2015.00% 2014.00% 2013.00% 2012.00% 2011.00% 2010.00% 2009.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period2_profit_nopat_7 738037520.00% 273450960.00% 263010360.00% 306012480.00% 150709020.00% 27995520.00% 236922840.00% 170184600.00% 115163400.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_9 31.23% 13.75% 17.84% 23.16% 19.26% 15.36% 14.02% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_diff_capital_nopat_9 inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_diff_profits_nopat_9 inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_nopat_9 27.18% 12.05% 15.31% 20.44% 16.96% 14.56% 14.62% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period1_capital_nopat_9 inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period1_nopat_9 2024.00% 2023.00% 2022.00% 2021.00% 2020.00% 2019.00% 2018.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period1_profit_nopat_9 inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period2_capital_nopat_9 inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period2_nopat_9 2015.00% 2014.00% 2013.00% 2012.00% 2011.00% 2010.00% 2009.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period2_profit_nopat_9 inf inf inf 27995520.00% inf inf inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_9 53.99% 33.69% 35.78% 58.95% 57.72% 46.89% 39.46% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_diff_capital_nopat_9 18730605000.00% 19443840000.00% 15104575000.00% 10422430000.00% 7291993000.00% 4948601000.00% 3581956000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_diff_profits_nopat_9 8800313820.00% 5743970130.00% 4637197330.00% 5423172400.00% 3706425700.00% 2199686540.00% 1474010340.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_nopat_9 46.98% 29.54% 30.70% 52.03% 50.83% 44.45% 41.15% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period1_capital_nopat_9 20588313000.00% 20777401000.00% 15849248000.00% 11065240000.00% 7582157000.00% 5238765000.00% 3581956000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period1_nopat_9 2024.00% 2023.00% 2022.00% 2021.00% 2020.00% 2019.00% 2018.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period1_profit_nopat_9 9063324180.00% 6049982610.00% 4787906350.00% 5451167920.00% 3943348540.00% 2369871140.00% 1589173740.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period2_capital_nopat_9 1857708000.00% 1333561000.00% 744673000.00% 642810000.00% 290164000.00% 290164000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period2_nopat_9 2015.00% 2014.00% 2013.00% 2012.00% 2011.00% 2010.00% 2009.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period2_profit_nopat_9 263010360.00% 306012480.00% 150709020.00% 27995520.00% 236922840.00% 170184600.00% 115163400.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_9 753.73% 518.04% 453.48% 745.85% 963.98% 801.01% 442.48% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_diff_capital_nopat_9 1341569000.00% 1264652000.00% 1191772000.00% 823830000.00% 436651000.00% 289711000.00% 319404000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_diff_profits_nopat_9 8800313820.00% 5743970130.00% 4637197330.00% 5423172400.00% 3706425700.00% 2199686540.00% 1474010340.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_nopat_9 655.97% 454.19% 389.10% 658.29% 848.83% 759.27% 461.49% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period1_capital_nopat_9 1491444000.00% 1398257000.00% 1323453000.00% 960183000.00% 565221000.00% 418281000.00% 319404000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period1_nopat_9 2024.00% 2023.00% 2022.00% 2021.00% 2020.00% 2019.00% 2018.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period1_profit_nopat_9 9063324180.00% 6049982610.00% 4787906350.00% 5451167920.00% 3943348540.00% 2369871140.00% 1589173740.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period2_capital_nopat_9 149875000.00% 133605000.00% 131681000.00% 136353000.00% 128570000.00% 128570000.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period2_nopat_9 2015.00% 2014.00% 2013.00% 2012.00% 2011.00% 2010.00% 2009.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period2_profit_nopat_9 263010360.00% 306012480.00% 150709020.00% 27995520.00% 236922840.00% 170184600.00% 115163400.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX revenue_10_YoY 21.63% 22.66% 24.24% 24.94% 27.73% 28.28% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX cashflow::fcf_01_YoY -0.06% 327.90% -999.00% -106.84% -161.43% 10.02% 45.69% 23.87% 88.14% 1478.96% -221.87% -349.46% -106.53% 10.50% -13.10% 0.0
NFLX cashflow::fcf_03_YoY inf 53.12% inf inf inf inf inf inf inf inf inf inf inf 0.0 0.0 0.0
NFLX cashflow::fcf_05_YoY inf inf inf inf inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
NFLX cashflow::fcf_10_YoY inf 65.96% inf inf 23.04% inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX cashflow::financing -4.07B -5.95B -0.66B -1.15B 1.24B 4.51B 4.05B 3.08B 1.09B 1.64B 0.54B 0.48B 0.01B 0.26B -0.10B -0.08B
NFLX cashflow::investing -2.18B 0.54B -2.08B -1.34B -0.51B -0.39B -0.34B 0.03B 0.05B -0.18B -0.04B -0.26B -0.24B -0.27B -0.12B -0.25B
NFLX cashflow::realfcf_01_YoY 0.95% 531.44% -294.90% -135.35% -142.70% 11.67% 48.27% 22.00% 81.82% 473.01% 343.67% -58.48% -144.30% 14.47% -32.31% 0.0
NFLX cashflow::realfcf_03_YoY inf 63.25% inf inf inf inf inf inf inf inf inf inf inf 0.0 0.0 0.0
NFLX cashflow::realfcf_05_YoY inf inf inf inf inf inf inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
NFLX cashflow::realfcf_10_YoY inf inf inf inf 23.71% inf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX income::net_01_YoY 61.09% 20.39% -12.20% 85.28% 47.91% 54.13% 116.71% 199.41% 52.22% -54.03% 137.36% 555.33% -92.41% 40.58% 38.83% 0.0
NFLX income::net_03_YoY 19.41% 25.11% 34.00% 61.65% 70.32% 115.45% 114.55% 27.96% 18.42% 92.65% 5.67% inf inf 0.0 0.0 0.0
NFLX income::net_05_YoY 36.08% 34.88% 51.71% 93.90% 86.42% 47.57% 60.88% 100.73% inf inf 18.15% 0.0 0.0 0.0 0.0 0.0
NFLX income::net_10_YoY 41.71% 47.31% 74.51% 36.60% 32.88% 32.04% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX income::operating_01_YoY 49.81% 23.45% -9.07% 35.10% 76.07% 62.24% 91.40% 120.83% 24.19% -24.05% 76.33% 356.77% -86.71% 32.59% 47.78% 0.0
NFLX income::operating_03_YoY 18.92% 14.89% 29.32% 56.85% 76.17% 89.98% 73.79% 27.71% 18.48% 82.89% 2.30% inf inf 0.0 0.0 0.0
NFLX income::operating_05_YoY 31.95% 34.07% 46.36% 74.78% 71.86% 45.26% 47.70% 75.77% 0.20% 1.52% 15.97% 0.0 0.0 0.0 0.0 0.0
NFLX income::operating_10_YoY 38.45% 40.72% 60.39% 32.33% 32.09% 29.79% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roa_goodwill_cashflow::operating 15.11% 14.97% 4.54% 1.00% 7.14% -11.12% -14.10% -13.14% -14.45% -10.62% 0.30% 2.47% 0.74% 32.35% 28.14% inf
NFLX roce_inc_cashflow::operating_3 89.83% 17.86% 31.41% 17.77% 25.85% -12.84% -26.37% -42.81% -43.06% -40.33% -22.42% -39.29% -35.87% 0.0 0.0 0.0
NFLX roce_inc_cashflow::operating_5 52.47% 25.26% 15.13% 8.19% 16.22% -21.10% -30.41% -34.77% -43.65% -45.24% -16.83% 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_cashflow::operating_7 31.45% 19.49% 9.74% 1.47% 10.89% -19.72% -31.26% -37.13% -39.15% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_cashflow::operating_9 25.05% 15.23% 6.36% 1.39% 9.65% -20.94% -29.81% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_cashflow::operating_3 73.18% 36.73% 46.31% 41.07% 85.94% -46.87% -111.99% -133.89% -106.29% -63.56% -28.87% -39.29% -47.03% 0.0 0.0 0.0
NFLX rome_inc_cashflow::operating_5 66.77% 57.89% 28.95% 21.11% 55.49% -74.36% -97.92% -88.79% -92.68% -65.44% -23.14% 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_cashflow::operating_7 51.08% 47.15% 19.84% 3.86% 34.07% -63.32% -91.08% -86.30% -80.91% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_cashflow::operating_9 43.30% 37.33% 12.77% 3.55% 28.93% -63.93% -83.91% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_cashflow::operating_3 1311.74% 581.87% 542.83% 479.59% 1338.21% -577.18% -999.00% -999.00% -999.00% -999.00% -999.00% -999.00% -221.70% 0.0 0.0 0.0
NFLX rotc_inc_cashflow::operating_5 955.00% 922.72% 355.27% 237.25% 764.79% -999.00% -999.00% -999.00% -999.00% -999.00% -230.96% 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_cashflow::operating_7 737.06% 714.24% 236.52% 45.50% 537.26% -999.00% -999.00% -999.00% -999.00% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_cashflow::operating_9 604.58% 573.90% 161.81% 44.89% 483.08% -999.00% -940.98% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX yield_cashflow::fcf_enterprise 1.78% 3.14% 1.05% -0.05% 0.78% -2.07% -2.32% -2.25% -2.87% -1.70% -0.26% 0.20% -0.33% 7.59% 0.0 0.0
NFLX yield_cashflow::operating_enterprise 1.89% 3.30% 1.31% 0.14% 0.98% -1.91% -2.17% -2.05% -2.68% -1.52% 0.08% 0.46% 0.43% 9.00% 0.0 0.0
NFLX yield_cashflow::realfcf_enterprise 1.71% 2.99% 0.67% -0.19% 0.61% -2.34% -2.58% -2.46% -3.19% -1.95% -0.83% -0.18% -1.73% 5.85% 0.0 0.0
NFLX yield_income::net_enterprise 2.24% 2.45% 2.90% 1.85% 1.12% 1.23% 0.98% 0.64% 0.34% 0.25% 1.31% 0.53% 0.32% 6.40% 0.0 0.0
NFLX yield_income::operating_enterprise 2.68% 3.15% 3.64% 2.24% 1.86% 1.72% 1.30% 0.96% 0.69% 0.62% 1.98% 1.07% 0.94% 10.65% 0.0 0.0
Notes on the above Report:
StockMarketPrice: is the price of the Stock in December first trading day(approx) of the associated year
eps: If a Stock has multiple eps values, we use value from class a eps, if not continued operations attributable eps and so on [diluted is preferred over basic]
Caution:: 0 value in revenue means we do not have data for the year for the ticker
0 value most likely means we had a data issue and could not find the field value in the particular year

2. Vertical Data, ratio wrt to shares_calc for NFLX [show/hide charts] Current Market Price: 1212.15 as of 2025-06-16
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
NFLX StockMarketPrice
NFLX revenue 91.24 77.05 71.04 67.05 56.58 45.99 36.22 26.90 20.58 15.86 13.09 10.74 8.86 8.26 5.61 4.02
NFLX revenue::cost 49.22 45.05 43.07 39.13 34.58 28.39 22.86 18.48 14.58 10.74 8.92 7.65 6.51 5.26 3.52 2.60
NFLX operating_expense 0.23 0.23 0.22 0.23 0.23 0.23 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX assets 125.46 111.34 109.20 100.65 88.91 77.53 59.56 43.74 31.66 23.87 16.78 13.29 9.74 7.92 2.55 0.0
NFLX cash 18.26 16.26 11.57 13.61 18.57 11.45 8.70 6.49 3.42 4.23 2.65 1.48 0.71 1.31 0.50 0.0
NFLX liabilities_calc 67.58 64.30 62.51 64.87 63.86 60.22 47.55 35.50 25.41 18.67 12.36 10.01 7.91 6.26 1.80 0.0
NFLX ppnenet 3.73 3.41 3.14 2.99 2.17 1.29 0.96 0.73 0.58 0.41 0.36 0.33 0.32 0.35 0.33 0.0
NFLX workingCapital -1.75 -1.53 -1.88 -1.48 -1.53 -1.28 -0.82 -0.72 -0.59 -0.47 -0.26 -0.21 -0.21 -0.22 0.0 0.0
NFLX workingCapitalWithCash 0.33 0.24 0.27 0.37 0.23 0.17 0.13 0.07 0.08 0.05 0.03 0.01 0.02 0.01 0.01 0.0
NFLX owner_earnings 15.81 15.05 2.50 -0.49 4.29 -7.75 -7.07 -4.69 -3.97 -2.19 -0.36 -0.08 -0.22 0.55 0.47 0.66
NFLX netincome_cfo 20.38 12.36 10.09 11.55 6.25 4.26 2.78 1.29 0.43 0.29 0.63 0.28 0.04 0.58 0.42 0.28
NFLX cashflow::operating 17.22 16.62 4.55 0.89 5.49 -6.59 -6.15 -4.11 -3.43 -1.75 0.04 0.24 0.06 0.82 0.72 0.78
NFLX cashflow::fcf 16.19 15.82 3.64 -0.30 4.37 -7.17 -6.55 -4.51 -3.69 -1.97 -0.13 0.11 -0.04 0.69 0.63 0.67
NFLX cashflow::realfcf 15.56 15.05 2.34 -1.21 3.43 -8.09 -7.28 -4.93 -4.09 -2.26 -0.40 -0.09 -0.22 0.53 0.47 0.64
NFLX netincome 20.38 12.36 10.09 11.55 6.25 4.26 2.78 1.29 0.43 0.29 0.63 0.28 0.04 0.58 0.42 0.28
NFLX operatingincome 24.37 15.89 12.66 13.98 10.38 5.94 3.68 1.93 0.88 0.72 0.96 0.56 0.12 0.97 0.74 0.46
NFLX grossincome 42.02 32.00 27.97 27.92 22.00 17.61 13.36 8.42 6.00 5.12 4.17 3.09 2.35 3.00 2.09 1.42
NFLX nopat 21.20 13.82 10.76 12.31 8.93 5.41 3.64 1.70 0.64 0.62 0.73 0.37 0.07 0.61 0.44 0.28
NFLX marketcap 891.32 486.88 294.88 602.44 540.73 323.57 267.66 191.96 123.80 114.38 48.80 52.60 13.23 9.90 0.0 0.0
NFLX ev 909.52 503.85 347.82 623.58 559.07 345.80 282.72 200.42 128.22 115.70 48.29 52.34 13.01 9.11 0.0 0.0
NFLX ebitda 25.91 17.52 14.17 14.93 10.90 6.42 4.06 2.26 1.15 1.01 1.21 0.80 0.35 1.20 0.0 0.0
NFLX equity 57.89 47.04 46.69 35.78 25.05 17.30 12.01 8.24 6.24 5.20 4.42 3.27 1.83 1.66 0.75 0.0
NFLX retained_earnings 73.23 51.61 38.61 28.65 17.14 10.98 6.75 3.98 2.63 2.20 1.95 1.36 1.08 1.09 0.62 0.0
NFLX debt 36.45 33.23 64.51 34.75 36.92 33.68 23.76 14.95 7.84 5.55 2.14 1.23 0.49 0.52 0.52 0.0
NFLX interest_expense 1.68 1.60 1.59 1.73 1.74 1.43 0.96 0.55 0.35 0.31 0.12 0.07 0.05 0.05 0.05 0.02
NFLX shares 1.03 1.03 1.01 1.03 1.00 1.00 1.00 0.99 1.00 1.00 1.00 1.00 0.14 0.14 0.14 0.14
NFLX shares_calc 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
NFLX income_tax -2.93 -1.82 -1.73 -1.63 -0.99 0.45 0.03 -0.17 0.17 0.05 0.20 0.14 0.03 0.34 0.28 0.18
NFLX income_tax_cashflow 3.84 2.64 1.82 1.15 0.66 0.91 0.30 0.26 0.06 0.06 0.12 0.02 0.07 0.20 0.15 0.14
NFLX sbc 0.64 0.78 1.29 0.91 0.94 0.92 0.74 0.42 0.40 0.29 0.27 0.20 0.18 0.16 0.16 0.03
NFLX capex 1.03 0.80 0.92 1.18 1.13 0.58 0.40 0.40 0.25 0.21 0.17 0.13 0.10 0.13 0.09 0.11
NFLX maintainence_capex 0.77 0.80 0.76 0.47 0.26 0.24 0.19 0.17 0.13 0.15 0.13 0.12 0.10 0.11 0.09 0.09
NFLX depreciation 0.77 0.82 0.76 0.47 0.26 0.24 0.19 0.17 0.13 0.15 0.13 0.12 0.11 0.11 0.10 0.09
NFLX inventory 0.23 0.23 0.22 0.23 0.23 0.23 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX payables 2.11 1.71 1.51 1.89 1.49 1.54 1.29 0.83 0.73 0.59 0.48 0.27 0.21 0.22 0.0 0.0
NFLX receivables 0.23 0.23 0.22 0.23 0.23 0.23 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX inventoryTurnover 0.23 0.23 0.22 0.23 0.23 0.23 0.23 0.23 0.23 0.23 0.24 0.25 0.25 0.26 0.26 0.24
NFLX pocf 0.0 0.0 0.0 0.0 0.0 0.23 0.23 0.23 0.23 0.23 0.0 0.0 0.0 0.0 0.0 0.0
NFLX pfcf 0.0 0.0 0.0 0.23 0.0 0.23 0.23 0.23 0.23 0.23 0.24 0.0 0.25 0.0 0.0 0.0
NFLX priceToRealfcf 0.0 0.0 0.0 0.23 0.0 0.23 0.23 0.23 0.23 0.23 0.24 0.25 0.25 0.0 0.0 0.0
NFLX costs:ga 3.98 3.93 3.53 3.05 2.44 2.09 1.45 1.99 1.35 0.95 0.64 0.44 0.34 0.38 0.17 0.11
NFLX costs:sm 6.83 6.07 5.69 5.75 5.04 6.05 5.43 3.30 2.56 1.93 1.44 1.24 1.19 1.04 0.76 0.57
NFLX shares_buyback -14.65 -13.81 0.0 0.0 0.0 0.0 0.0 0.0 -14.09 0.0 -1.43 -1.47 -1.47 -0.51 -0.55 -0.78
NFLX unearned_revenue 0.18 0.41 0.06 0.21 0.44 0.37 0.33 0.41 0.23 0.17 0.14 0.11 0.05 0.06 0.07 0.04
NFLX unearned_revenue_balancesheet 3.56 3.30 2.84 2.73 2.53 2.11 1.74 1.42 1.03 0.81 0.65 0.53 0.42 0.38 0.33 0.0
NFLX amortization 0.77 0.82 0.76 0.47 0.26 0.24 0.19 0.17 0.13 0.15 0.13 0.12 0.11 0.11 0.10 0.09
NFLX costs:sgna 3.98 3.93 3.53 3.05 2.44 2.09 1.45 1.99 1.35 0.95 0.64 0.44 0.34 0.38 0.17 0.11
NFLX current_liabilities 25.16 20.24 17.82 19.16 17.67 15.64 14.88 12.58 10.69 8.26 6.33 5.29 4.11 3.16 1.01 0.0
NFLX equity_mgmt 57.89 47.04 46.69 35.78 25.05 17.30 12.01 8.24 6.24 5.20 4.42 3.27 1.83 1.66 0.75 0.0
NFLX equity_tangible 57.89 47.04 46.69 35.78 25.05 17.30 12.01 8.24 6.24 5.20 4.42 3.27 1.83 1.66 0.75 0.0
NFLX investedCapital 3.49 3.19 2.97 2.17 1.28 0.95 0.73 0.58 0.40 0.35 0.32 0.32 0.33 0.33 0.33 0.0
NFLX investedCapitalWith2PercentCash 3.82 3.43 3.24 2.54 1.51 1.13 0.86 0.64 0.49 0.40 0.35 0.34 0.36 0.34 0.34 0.0
NFLX lv_liabilities -45.59 -44.63 -47.80 -48.28 -43.12 -47.48 -37.89 -28.27 -21.41 -14.03 -9.36 -8.20 -6.88 -4.60 -0.96 0.0
NFLX lv_payables 19.88 17.96 13.20 14.71 19.26 11.20 8.37 6.40 3.27 4.05 2.53 1.55 0.82 1.44 0.84 0.0
NFLX share_cnt 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.0 0.0 0.0 0.0 0.0 0.0
NFLX current_assets 30.65 22.66 20.82 18.22 22.10 14.10 22.23 17.65 13.33 12.71 9.37 7.51 5.50 4.72 1.65 0.0
NFLX roce_inc_diff_capital_nopat_3 0.23% 0.23% 0.22% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.24% 0.25% 0.25% 0.0 0.0 0.0
NFLX roce_inc_diff_profits_nopat_3 0.23% 0.23% 0.22% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.16% 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period1_capital_nopat_3 0.23% 0.23% 0.22% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.24% 0.25% 0.25% 0.0 0.0 0.0
NFLX roce_inc_period1_profit_nopat_3 0.23% 0.23% 0.22% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.24% 0.25% 0.07% 0.0 0.0 0.0
NFLX roce_inc_period2_capital_nopat_3 0.23% 0.23% 0.22% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.24% 0.25% 0.0 0.0 0.0 0.0
NFLX roce_inc_period2_profit_nopat_3 0.23% 0.23% 0.22% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.07% 0.24% 0.25% 0.25% 0.0 0.0 0.0
NFLX rome_inc_diff_capital_nopat_3 22.28% 30.15% 23.84% 16.89% 11.10% 6.88% 3.95% 3.10% 3.45% 2.84% 2.48% 1.12% 1.58% 0.0 0.0 0.0
NFLX rome_inc_diff_profits_nopat_3 8.45% 4.81% 5.43% 8.72% 7.26% 4.78% 3.04% 0.99% 0.29% 0.55% 0.16% -0.05% -0.21% 0.0 0.0 0.0
NFLX rome_inc_period1_capital_nopat_3 48.16% 47.47% 35.61% 24.98% 17.16% 11.95% 8.21% 6.17% 5.18% 4.35% 3.17% 1.83% 1.58% 0.0 0.0 0.0
NFLX rome_inc_period1_profit_nopat_3 21.20% 13.82% 10.76% 12.31% 8.93% 5.41% 3.64% 1.70% 0.64% 0.62% 0.73% 0.37% 0.07% 0.0 0.0 0.0
NFLX rome_inc_period2_capital_nopat_3 25.89% 17.32% 11.77% 8.09% 6.07% 5.07% 4.26% 3.07% 1.74% 1.50% 0.69% 0.71% 0.0 0.0 0.0 0.0
NFLX rome_inc_period2_profit_nopat_3 12.75% 9.01% 5.33% 3.59% 1.67% 0.62% 0.60% 0.70% 0.35% 0.07% 0.56% 0.42% 0.28% 0.0 0.0 0.0
NFLX rotc_inc_diff_capital_nopat_3 1.24% 1.90% 2.03% 1.45% 0.71% 0.56% 0.39% 0.27% 0.10% 0.03% 0.01% 0.01% 0.33% 0.0 0.0 0.0
NFLX rotc_inc_diff_profits_nopat_3 8.45% 4.81% 5.43% 8.72% 7.26% 4.78% 3.04% 0.99% 0.29% 0.55% 0.16% -0.05% -0.21% 0.0 0.0 0.0
NFLX rotc_inc_period1_capital_nopat_3 3.49% 3.19% 2.97% 2.17% 1.28% 0.95% 0.73% 0.58% 0.40% 0.35% 0.32% 0.32% 0.33% 0.0 0.0 0.0
NFLX rotc_inc_period1_profit_nopat_3 21.20% 13.82% 10.76% 12.31% 8.93% 5.41% 3.64% 1.70% 0.64% 0.62% 0.73% 0.37% 0.07% 0.0 0.0 0.0
NFLX rotc_inc_period2_capital_nopat_3 2.25% 1.29% 0.94% 0.72% 0.57% 0.40% 0.34% 0.31% 0.31% 0.32% 0.31% 0.32% 0.0 0.0 0.0 0.0
NFLX rotc_inc_period2_profit_nopat_3 12.75% 9.01% 5.33% 3.59% 1.67% 0.62% 0.60% 0.70% 0.35% 0.07% 0.56% 0.42% 0.28% 0.0 0.0 0.0
NFLX roce_inc_diff_capital_nopat_5 0.23% 0.23% 0.22% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.24% 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_diff_profits_nopat_5 0.23% 0.23% 0.22% 0.23% 0.23% 0.23% 0.23% 0.23% 0.09% 0.22% 0.24% 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period1_capital_nopat_5 0.23% 0.23% 0.22% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.24% 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period1_profit_nopat_5 0.23% 0.23% 0.22% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.24% 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period2_capital_nopat_5 0.23% 0.23% 0.22% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period2_profit_nopat_5 0.23% 0.23% 0.22% 0.23% 0.23% 0.23% 0.23% 0.06% 0.23% 0.23% 0.24% 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_diff_capital_nopat_5 35.91% 39.29% 29.59% 19.96% 12.96% 8.91% 6.51% 4.69% 4.50% 3.67% 3.17% 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_diff_profits_nopat_5 15.66% 10.19% 9.10% 11.69% 8.33% 4.71% 3.30% 1.63% 0.09% 0.22% 0.45% 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period1_capital_nopat_5 48.16% 47.47% 35.61% 24.98% 17.16% 11.95% 8.21% 6.17% 5.18% 4.35% 3.17% 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period1_profit_nopat_5 21.20% 13.82% 10.76% 12.31% 8.93% 5.41% 3.64% 1.70% 0.64% 0.62% 0.73% 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period2_capital_nopat_5 12.26% 8.18% 6.02% 5.02% 4.20% 3.04% 1.71% 1.48% 0.68% 0.68% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period2_profit_nopat_5 5.54% 3.63% 1.66% 0.62% 0.60% 0.70% 0.35% 0.06% 0.55% 0.40% 0.27% 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_diff_capital_nopat_5 2.51% 2.46% 2.41% 1.78% 0.94% 0.65% 0.43% 0.26% 0.10% 0.05% 0.32% 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_diff_profits_nopat_5 15.66% 10.19% 9.10% 11.69% 8.33% 4.71% 3.30% 1.63% 0.09% 0.22% 0.45% 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period1_capital_nopat_5 3.49% 3.19% 2.97% 2.17% 1.28% 0.95% 0.73% 0.58% 0.40% 0.35% 0.32% 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period1_profit_nopat_5 21.20% 13.82% 10.76% 12.31% 8.93% 5.41% 3.64% 1.70% 0.64% 0.62% 0.73% 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period2_capital_nopat_5 0.98% 0.73% 0.56% 0.39% 0.34% 0.30% 0.30% 0.31% 0.30% 0.30% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period2_profit_nopat_5 5.54% 3.63% 1.66% 0.62% 0.60% 0.70% 0.35% 0.06% 0.55% 0.40% 0.27% 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_diff_capital_nopat_7 0.23% 0.23% 0.22% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_diff_profits_nopat_7 0.23% 0.23% 0.22% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period1_capital_nopat_7 0.23% 0.23% 0.22% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period1_profit_nopat_7 0.23% 0.23% 0.22% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period2_capital_nopat_7 0.23% 0.23% 0.22% 0.23% 0.23% 0.23% 0.23% 0.23% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period2_profit_nopat_7 0.23% 0.23% 0.22% 0.23% 0.23% 0.06% 0.23% 0.23% 0.23% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_diff_capital_nopat_7 41.90% 42.39% 31.44% 21.97% 15.48% 10.49% 7.55% 5.50% 5.18% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_diff_profits_nopat_7 19.48% 13.20% 10.17% 11.62% 8.58% 5.34% 3.10% 1.31% 0.37% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period1_capital_nopat_7 48.16% 47.47% 35.61% 24.98% 17.16% 11.95% 8.21% 6.17% 5.18% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period1_profit_nopat_7 21.20% 13.82% 10.76% 12.31% 8.93% 5.41% 3.64% 1.70% 0.64% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period2_capital_nopat_7 6.27% 5.08% 4.17% 3.01% 1.69% 1.47% 0.67% 0.67% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period2_profit_nopat_7 1.73% 0.62% 0.59% 0.69% 0.34% 0.06% 0.54% 0.39% 0.27% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_diff_capital_nopat_7 2.90% 2.80% 2.64% 1.87% 0.98% 0.64% 0.44% 0.28% 0.40% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_diff_profits_nopat_7 19.48% 13.20% 10.17% 11.62% 8.58% 5.34% 3.10% 1.31% 0.37% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period1_capital_nopat_7 3.49% 3.19% 2.97% 2.17% 1.28% 0.95% 0.73% 0.58% 0.40% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period1_profit_nopat_7 21.20% 13.82% 10.76% 12.31% 8.93% 5.41% 3.64% 1.70% 0.64% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period2_capital_nopat_7 0.59% 0.40% 0.34% 0.30% 0.30% 0.31% 0.29% 0.30% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period2_profit_nopat_7 1.73% 0.62% 0.59% 0.69% 0.34% 0.06% 0.54% 0.39% 0.27% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_diff_capital_nopat_9 0.23% 0.23% 0.22% 0.23% 0.23% 0.23% 0.23% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_diff_profits_nopat_9 0.23% 0.23% 0.22% 0.23% 0.23% 0.23% 0.23% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period1_capital_nopat_9 0.23% 0.23% 0.22% 0.23% 0.23% 0.23% 0.23% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period1_profit_nopat_9 0.23% 0.23% 0.22% 0.23% 0.23% 0.23% 0.23% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period2_capital_nopat_9 0.23% 0.23% 0.22% 0.23% 0.23% 0.23% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period2_profit_nopat_9 0.23% 0.23% 0.22% 0.06% 0.23% 0.23% 0.23% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_diff_capital_nopat_9 43.82% 44.42% 33.94% 23.53% 16.51% 11.29% 8.21% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_diff_profits_nopat_9 20.59% 13.12% 10.42% 12.24% 8.39% 5.02% 3.38% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period1_capital_nopat_9 48.16% 47.47% 35.61% 24.98% 17.16% 11.95% 8.21% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period1_profit_nopat_9 21.20% 13.82% 10.76% 12.31% 8.93% 5.41% 3.64% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period2_capital_nopat_9 4.35% 3.05% 1.67% 1.45% 0.66% 0.66% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period2_profit_nopat_9 0.62% 0.70% 0.34% 0.06% 0.54% 0.39% 0.26% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_diff_capital_nopat_9 3.14% 2.89% 2.68% 1.86% 0.99% 0.66% 0.73% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_diff_profits_nopat_9 20.59% 13.12% 10.42% 12.24% 8.39% 5.02% 3.38% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period1_capital_nopat_9 3.49% 3.19% 2.97% 2.17% 1.28% 0.95% 0.73% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period1_profit_nopat_9 21.20% 13.82% 10.76% 12.31% 8.93% 5.41% 3.64% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period2_capital_nopat_9 0.35% 0.31% 0.30% 0.31% 0.29% 0.29% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period2_profit_nopat_9 0.62% 0.70% 0.34% 0.06% 0.54% 0.39% 0.26% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX cashflow::fcf_03_YoY 0.23% 0.0 0.22% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.24% 0.25% 0.25% 0.0 0.0 0.0
NFLX cashflow::fcf_05_YoY 0.23% 0.23% 0.22% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.24% 0.0 0.0 0.0 0.0 0.0
NFLX cashflow::financing -9.53 -13.60 -1.49 -2.60 2.80 10.28 9.28 7.08 2.54 3.84 1.29 1.17 0.01 0.67 -0.26 -0.20
NFLX cashflow::investing -5.10 1.24 -4.67 -3.02 -1.14 -0.88 -0.78 0.08 0.12 -0.42 -0.10 -0.63 -0.60 -0.69 -0.30 -0.59
NFLX cashflow::realfcf_03_YoY 0.23% 0.0 0.22% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.24% 0.25% 0.25% 0.0 0.0 0.0
NFLX cashflow::realfcf_05_YoY 0.23% 0.23% 0.22% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.24% 0.0 0.0 0.0 0.0 0.0
NFLX cashflow::realfcf_10_YoY 0.23% 0.23% 0.22% 0.23% 0.0 0.23% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Notes on the above Report:
StockMarketPrice: is the price of the Stock in December first trading day(approx) of the associated year
eps: If a Stock has multiple eps values, we use value from class a eps, if not continued operations attributable eps and so on [diluted is preferred over basic]
Caution:: 0 value in revenue means we do not have data for the year for the ticker
0 value most likely means we had a data issue and could not find the field value in the particular year

3. Vertical Data, ratio wrt to revenue for NFLX [show/hide charts] Current Market Price: 1212.15 as of 2025-06-16
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
NFLX StockMarketPrice
NFLX revenue 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NFLX revenue::cost 53.94% 58.46% 60.63% 58.36% 61.11% 61.72% 63.11% 68.70% 70.86% 67.73% 68.17% 71.26% 73.48% 63.66% 62.76% 64.62%
NFLX operating_expense 0.26% 0.30% 0.32% 0.34% 0.40% 0.50% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX assets 137.51% 144.51% 153.71% 150.13% 157.15% 168.56% 164.45% 162.60% 153.86% 150.50% 128.19% 123.73% 109.94% 95.78% 45.41% 0.0
NFLX cash 20.01% 21.10% 16.28% 20.30% 32.83% 24.90% 24.02% 24.14% 16.62% 26.69% 20.23% 13.83% 8.04% 15.85% 8.99% 0.0
NFLX liabilities_calc 74.07% 83.45% 87.99% 96.76% 112.88% 130.94% 131.29% 131.97% 123.51% 117.70% 94.45% 93.24% 89.30% 75.72% 31.99% 0.0
NFLX ppnenet 4.09% 4.42% 4.42% 4.46% 3.84% 2.80% 2.65% 2.73% 2.84% 2.56% 2.72% 3.05% 3.65% 4.25% 5.95% 0.0
NFLX workingCapital -1.92% -1.99% -2.65% -2.21% -2.70% -2.79% -2.28% -2.68% -2.87% -2.97% -1.97% -1.98% -2.41% -2.71% 0.0 0.0
NFLX workingCapitalWithCash 0.36% 0.31% 0.38% 0.55% 0.40% 0.38% 0.36% 0.25% 0.41% 0.33% 0.22% 0.13% 0.28% 0.12% 0.18% 0.0
NFLX owner_earnings 17.33% 19.53% 3.52% -0.74% 7.59% -16.85% -19.53% -17.45% -19.31% -13.81% -2.78% -0.74% -2.53% 6.63% 8.34% 16.42%
NFLX netincome_cfo 22.34% 16.04% 14.21% 17.23% 11.05% 9.26% 7.67% 4.78% 2.11% 1.81% 4.85% 2.57% 0.48% 7.06% 7.44% 6.94%
NFLX cashflow::operating 18.87% 21.57% 6.41% 1.32% 9.71% -14.32% -16.97% -15.27% -16.69% -11.05% 0.30% 2.24% 0.63% 9.91% 12.78% 19.46%
NFLX cashflow::fcf 17.75% 20.54% 5.12% -0.44% 7.72% -15.58% -18.07% -16.76% -17.91% -12.40% -0.97% 1.00% -0.49% 8.36% 11.22% 16.71%
NFLX cashflow::realfcf 17.05% 19.53% 3.30% -1.80% 6.06% -17.59% -20.10% -18.31% -19.88% -14.24% -3.06% -0.87% -2.53% 6.44% 8.34% 15.95%
NFLX netincome 22.34% 16.04% 14.21% 17.23% 11.05% 9.26% 7.67% 4.78% 2.11% 1.81% 4.85% 2.57% 0.48% 7.06% 7.44% 6.94%
NFLX operatingincome 26.71% 20.62% 17.82% 20.86% 18.34% 12.92% 10.16% 7.17% 4.30% 4.51% 7.31% 5.22% 1.39% 11.74% 13.12% 11.49%
NFLX grossincome 46.06% 41.54% 39.37% 41.64% 38.89% 38.28% 36.89% 31.30% 29.14% 32.27% 31.83% 28.74% 26.52% 36.34% 37.24% 35.38%
NFLX nopat 23.24% 17.94% 15.14% 18.36% 15.78% 11.76% 10.06% 6.31% 3.10% 3.88% 5.56% 3.45% 0.78% 7.39% 7.87% 6.89%
NFLX marketcap 976.90% 631.90% 415.07% 898.56% 955.72% 703.52% 739.01% 713.58% 601.64% 721.06% 372.82% 489.84% 149.33% 119.79% 0.0 0.0
NFLX ev 996.85% 653.92% 489.59% 930.09% 988.14% 751.85% 780.58% 745.02% 623.12% 729.35% 368.94% 487.44% 146.83% 110.18% 0.0 0.0
NFLX ebitda 28.40% 22.74% 19.95% 22.26% 19.27% 13.95% 11.22% 8.40% 5.60% 6.35% 9.28% 7.43% 3.90% 14.47% 0.0 0.0
NFLX equity 63.44% 61.05% 65.72% 53.37% 44.27% 37.62% 33.17% 30.63% 30.35% 32.80% 33.75% 30.48% 20.63% 20.06% 13.42% 0.0
NFLX retained_earnings 80.26% 66.98% 54.34% 42.73% 30.30% 23.87% 18.63% 14.81% 12.78% 13.89% 14.88% 12.63% 12.19% 13.20% 10.99% 0.0
NFLX debt 39.95% 43.13% 90.80% 51.83% 65.25% 73.22% 65.59% 55.59% 38.10% 34.98% 16.35% 11.43% 5.54% 6.24% 9.25% 0.0
NFLX interest_expense 1.84% 2.08% 2.23% 2.58% 3.07% 3.11% 2.66% 2.04% 1.70% 1.96% 0.91% 0.67% 0.55% 0.62% 0.91% 0.39%
NFLX shares 1.13% 1.33% 1.43% 1.53% 1.76% 2.17% 2.76% 3.69% 4.86% 6.28% 7.64% 9.31% 1.54% 1.65% 2.43% 3.39%
NFLX shares_calc 1.10% 1.30% 1.41% 1.49% 1.77% 2.17% 2.76% 3.72% 4.86% 6.30% 7.64% 9.31% 11.29% 12.10% 17.82% 24.85%
NFLX income_tax -3.22% -2.36% -2.44% -2.44% -1.75% 0.97% 0.10% -0.63% 0.84% 0.28% 1.50% 1.34% 0.37% 4.16% 4.94% 4.57%
NFLX income_tax_cashflow 4.21% 3.42% 2.57% 1.71% 1.17% 1.99% 0.83% 0.97% 0.30% 0.41% 0.92% 0.17% 0.80% 2.47% 2.60% 3.52%
NFLX sbc 0.70% 1.01% 1.82% 1.36% 1.66% 2.01% 2.03% 1.56% 1.97% 1.84% 2.09% 1.87% 2.05% 1.92% 2.88% 0.76%
NFLX capex 1.13% 1.03% 1.29% 1.77% 1.99% 1.26% 1.10% 1.48% 1.22% 1.35% 1.27% 1.24% 1.12% 1.55% 1.56% 2.75%
NFLX maintainence_capex 0.84% 1.03% 1.06% 0.70% 0.46% 0.51% 0.53% 0.62% 0.65% 0.92% 0.98% 1.11% 1.12% 1.37% 1.56% 2.28%
NFLX depreciation 0.84% 1.06% 1.06% 0.70% 0.46% 0.51% 0.53% 0.62% 0.65% 0.92% 0.98% 1.11% 1.26% 1.37% 1.76% 2.28%
NFLX inventory 0.26% 0.30% 0.32% 0.34% 0.40% 0.50% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX payables 2.31% 2.22% 2.12% 2.82% 2.63% 3.35% 3.56% 3.08% 3.54% 3.74% 3.66% 2.48% 2.40% 2.71% 0.0 0.0
NFLX receivables 0.26% 0.30% 0.32% 0.34% 0.40% 0.50% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX inventoryTurnover 0.26% 0.30% 0.32% 0.34% 0.40% 0.50% 0.63% 0.86% 1.13% 1.48% 1.82% 2.29% 2.77% 3.12% 4.62% 5.99%
NFLX pocf 0.0 0.0 0.0 0.0 0.0 0.50% 0.63% 0.86% 1.13% 1.48% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX pfcf 0.0 0.0 0.0 0.34% 0.0 0.50% 0.63% 0.86% 1.13% 1.48% 1.82% 0.0 2.77% 0.0 0.0 0.0
NFLX priceToRealfcf 0.0 0.0 0.0 0.34% 0.0 0.50% 0.63% 0.86% 1.13% 1.48% 1.82% 2.29% 2.77% 0.0 0.0 0.0
NFLX costs:ga 4.36% 5.10% 4.98% 4.55% 4.31% 4.54% 3.99% 7.39% 6.54% 6.01% 4.90% 4.12% 3.85% 4.63% 2.98% 2.80%
NFLX costs:sm 7.48% 7.88% 8.00% 8.57% 8.91% 13.16% 15.00% 12.28% 12.43% 12.16% 11.03% 11.52% 13.43% 12.56% 13.59% 14.23%
NFLX shares_buyback -16.06% -17.93% 0.0 0.0 0.0 0.0 0.0 0.0 -68.46% 0.0 -10.90% -13.72% -16.62% -6.23% -9.72% -19.42%
NFLX unearned_revenue 0.20% 0.53% 0.09% 0.31% 0.77% 0.81% 0.90% 1.52% 1.10% 1.06% 1.07% 1.06% 0.57% 0.67% 1.25% 1.02%
NFLX unearned_revenue_balancesheet 3.90% 4.28% 4.00% 4.07% 4.47% 4.59% 4.82% 5.29% 5.02% 5.11% 4.99% 4.93% 4.70% 4.64% 5.88% 0.0
NFLX amortization 0.84% 1.06% 1.06% 0.70% 0.46% 0.51% 0.53% 0.62% 0.65% 0.92% 0.98% 1.11% 1.26% 1.37% 1.76% 2.28%
NFLX costs:sgna 4.36% 5.10% 4.98% 4.55% 4.31% 4.54% 3.99% 7.39% 6.54% 6.01% 4.90% 4.12% 3.85% 4.63% 2.98% 2.80%
NFLX current_liabilities 27.58% 26.27% 25.09% 28.58% 31.23% 34.01% 41.07% 46.75% 51.94% 52.06% 48.38% 49.24% 46.43% 38.23% 17.97% 0.0
NFLX equity_mgmt 63.44% 61.05% 65.72% 53.37% 44.27% 37.62% 33.17% 30.63% 30.35% 32.80% 33.75% 30.48% 20.63% 20.06% 13.42% 0.0
NFLX equity_tangible 63.44% 61.05% 65.72% 53.37% 44.27% 37.62% 33.17% 30.63% 30.35% 32.80% 33.75% 30.48% 20.63% 20.06% 13.42% 0.0
NFLX investedCapital 3.82% 4.15% 4.19% 3.23% 2.26% 2.08% 2.02% 2.14% 1.96% 2.21% 2.43% 3.01% 3.78% 4.01% 5.95% 0.0
NFLX investedCapitalWith2PercentCash 4.19% 4.45% 4.57% 3.79% 2.66% 2.45% 2.38% 2.39% 2.37% 2.54% 2.65% 3.14% 4.06% 4.13% 6.12% 0.0
NFLX lv_liabilities -49.97% -57.93% -67.28% -72.01% -76.21% -103.24% -104.61% -105.10% -104.06% -88.45% -71.49% -76.36% -77.61% -55.61% -17.05% 0.0
NFLX lv_payables 21.79% 23.31% 18.58% 21.93% 34.04% 24.36% 23.11% 23.80% 15.91% 25.51% 19.29% 14.40% 9.30% 17.39% 14.94% 0.0
NFLX share_cnt 1.10% 1.30% 1.41% 1.49% 1.77% 2.17% 2.76% 3.72% 4.86% 6.30% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX current_assets 33.59% 29.41% 29.31% 27.17% 39.05% 30.65% 61.38% 65.60% 64.78% 80.12% 71.58% 69.92% 62.08% 57.13% 29.47% 0.0
NFLX roce_inc_diff_capital_nopat_3 0.26% 0.30% 0.32% 0.34% 0.40% 0.50% 0.63% 0.86% 1.13% 1.48% 1.82% 2.29% 2.77% 0.0 0.0 0.0
NFLX roce_inc_diff_profits_nopat_3 0.26% 0.30% 0.32% 0.34% 0.40% 0.50% 0.63% 0.86% 1.13% 1.48% 1.26% 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period1_capital_nopat_3 0.26% 0.30% 0.32% 0.34% 0.40% 0.50% 0.63% 0.86% 1.13% 1.48% 1.82% 2.29% 2.77% 0.0 0.0 0.0
NFLX roce_inc_period1_profit_nopat_3 0.26% 0.30% 0.32% 0.34% 0.40% 0.50% 0.63% 0.86% 1.13% 1.48% 1.82% 2.29% 0.78% 0.0 0.0 0.0
NFLX roce_inc_period2_capital_nopat_3 0.26% 0.30% 0.32% 0.34% 0.40% 0.50% 0.63% 0.86% 1.13% 1.48% 1.82% 2.29% 0.0 0.0 0.0 0.0
NFLX roce_inc_period2_profit_nopat_3 0.26% 0.30% 0.32% 0.34% 0.40% 0.50% 0.63% 0.86% 1.13% 0.41% 1.82% 2.29% 2.77% 0.0 0.0 0.0
NFLX rome_inc_diff_capital_nopat_3 24.42% 39.13% 33.56% 25.20% 19.61% 14.96% 10.92% 11.51% 16.75% 17.92% 18.95% 10.39% 17.81% 0.0 0.0 0.0
NFLX rome_inc_diff_profits_nopat_3 9.26% 6.25% 7.65% 13.00% 12.82% 10.40% 8.40% 3.69% 1.39% 3.47% 1.26% -0.45% -2.42% 0.0 0.0 0.0
NFLX rome_inc_period1_capital_nopat_3 52.79% 61.61% 50.13% 37.26% 30.33% 25.99% 22.68% 22.92% 25.18% 27.40% 24.23% 17.02% 17.81% 0.0 0.0 0.0
NFLX rome_inc_period1_profit_nopat_3 23.24% 17.94% 15.14% 18.36% 15.78% 11.76% 10.06% 6.31% 3.10% 3.88% 5.56% 3.45% 0.78% 0.0 0.0 0.0
NFLX rome_inc_period2_capital_nopat_3 28.37% 22.48% 16.57% 12.06% 10.72% 11.03% 11.76% 11.41% 8.43% 9.48% 5.27% 6.63% 0.0 0.0 0.0 0.0
NFLX rome_inc_period2_profit_nopat_3 13.98% 11.69% 7.50% 5.35% 2.95% 1.36% 1.67% 2.62% 1.71% 0.41% 4.30% 3.89% 3.19% 0.0 0.0 0.0
NFLX rotc_inc_diff_capital_nopat_3 1.36% 2.47% 2.86% 2.16% 1.26% 1.21% 1.07% 1.00% 0.47% 0.20% 0.09% 0.07% 3.78% 0.0 0.0 0.0
NFLX rotc_inc_diff_profits_nopat_3 9.26% 6.25% 7.65% 13.00% 12.82% 10.40% 8.40% 3.69% 1.39% 3.47% 1.26% -0.45% -2.42% 0.0 0.0 0.0
NFLX rotc_inc_period1_capital_nopat_3 3.82% 4.15% 4.19% 3.23% 2.26% 2.08% 2.02% 2.14% 1.96% 2.21% 2.43% 3.01% 3.78% 0.0 0.0 0.0
NFLX rotc_inc_period1_profit_nopat_3 23.24% 17.94% 15.14% 18.36% 15.78% 11.76% 10.06% 6.31% 3.10% 3.88% 5.56% 3.45% 0.78% 0.0 0.0 0.0
NFLX rotc_inc_period2_capital_nopat_3 2.46% 1.68% 1.32% 1.08% 1.00% 0.86% 0.95% 1.14% 1.49% 2.01% 2.34% 2.94% 0.0 0.0 0.0 0.0
NFLX rotc_inc_period2_profit_nopat_3 13.98% 11.69% 7.50% 5.35% 2.95% 1.36% 1.67% 2.62% 1.71% 0.41% 4.30% 3.89% 3.19% 0.0 0.0 0.0
NFLX roce_inc_diff_capital_nopat_5 0.26% 0.30% 0.32% 0.34% 0.40% 0.50% 0.63% 0.86% 1.13% 1.48% 1.82% 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_diff_profits_nopat_5 0.26% 0.30% 0.32% 0.34% 0.40% 0.50% 0.63% 0.86% 0.41% 1.37% 1.82% 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period1_capital_nopat_5 0.26% 0.30% 0.32% 0.34% 0.40% 0.50% 0.63% 0.86% 1.13% 1.48% 1.82% 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period1_profit_nopat_5 0.26% 0.30% 0.32% 0.34% 0.40% 0.50% 0.63% 0.86% 1.13% 1.48% 1.82% 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period2_capital_nopat_5 0.26% 0.30% 0.32% 0.34% 0.40% 0.50% 0.63% 0.86% 1.13% 1.48% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period2_profit_nopat_5 0.26% 0.30% 0.32% 0.34% 0.40% 0.50% 0.63% 0.24% 1.13% 1.48% 1.82% 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_diff_capital_nopat_5 39.36% 50.99% 41.65% 29.77% 22.90% 19.37% 17.96% 17.42% 21.89% 23.12% 24.23% 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_diff_profits_nopat_5 17.16% 13.23% 12.81% 17.43% 14.72% 10.24% 9.11% 6.07% 0.41% 1.37% 3.47% 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period1_capital_nopat_5 52.79% 61.61% 50.13% 37.26% 30.33% 25.99% 22.68% 22.92% 25.18% 27.40% 24.23% 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period1_profit_nopat_5 23.24% 17.94% 15.14% 18.36% 15.78% 11.76% 10.06% 6.31% 3.10% 3.88% 5.56% 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period2_capital_nopat_5 13.43% 10.62% 8.48% 7.49% 7.43% 6.62% 4.71% 5.50% 3.29% 4.28% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period2_profit_nopat_5 6.08% 4.71% 2.33% 0.92% 1.05% 1.52% 0.95% 0.24% 2.68% 2.51% 2.09% 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_diff_capital_nopat_5 2.75% 3.20% 3.39% 2.65% 1.66% 1.41% 1.19% 0.98% 0.51% 0.31% 2.43% 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_diff_profits_nopat_5 17.16% 13.23% 12.81% 17.43% 14.72% 10.24% 9.11% 6.07% 0.41% 1.37% 3.47% 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period1_capital_nopat_5 3.82% 4.15% 4.19% 3.23% 2.26% 2.08% 2.02% 2.14% 1.96% 2.21% 2.43% 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period1_profit_nopat_5 23.24% 17.94% 15.14% 18.36% 15.78% 11.76% 10.06% 6.31% 3.10% 3.88% 5.56% 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period2_capital_nopat_5 1.07% 0.95% 0.79% 0.58% 0.60% 0.66% 0.83% 1.17% 1.46% 1.90% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period2_profit_nopat_5 6.08% 4.71% 2.33% 0.92% 1.05% 1.52% 0.95% 0.24% 2.68% 2.51% 2.09% 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_diff_capital_nopat_7 0.26% 0.30% 0.32% 0.34% 0.40% 0.50% 0.63% 0.86% 1.13% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_diff_profits_nopat_7 0.26% 0.30% 0.32% 0.34% 0.40% 0.50% 0.63% 0.86% 1.13% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period1_capital_nopat_7 0.26% 0.30% 0.32% 0.34% 0.40% 0.50% 0.63% 0.86% 1.13% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period1_profit_nopat_7 0.26% 0.30% 0.32% 0.34% 0.40% 0.50% 0.63% 0.86% 1.13% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period2_capital_nopat_7 0.26% 0.30% 0.32% 0.34% 0.40% 0.50% 0.63% 0.86% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period2_profit_nopat_7 0.26% 0.30% 0.32% 0.34% 0.40% 0.14% 0.63% 0.86% 1.13% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_diff_capital_nopat_7 45.92% 55.02% 44.26% 32.77% 27.35% 22.80% 20.84% 20.44% 25.18% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_diff_profits_nopat_7 21.35% 17.13% 14.31% 17.33% 15.17% 11.62% 8.56% 4.86% 1.79% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period1_capital_nopat_7 52.79% 61.61% 50.13% 37.26% 30.33% 25.99% 22.68% 22.92% 25.18% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period1_profit_nopat_7 23.24% 17.94% 15.14% 18.36% 15.78% 11.76% 10.06% 6.31% 3.10% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period2_capital_nopat_7 6.87% 6.59% 5.88% 4.49% 2.98% 3.19% 1.84% 2.48% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period2_profit_nopat_7 1.89% 0.81% 0.83% 1.03% 0.60% 0.14% 1.50% 1.46% 1.30% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_diff_capital_nopat_7 3.18% 3.63% 3.71% 2.78% 1.73% 1.40% 1.21% 1.04% 1.96% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_diff_profits_nopat_7 21.35% 17.13% 14.31% 17.33% 15.17% 11.62% 8.56% 4.86% 1.79% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period1_capital_nopat_7 3.82% 4.15% 4.19% 3.23% 2.26% 2.08% 2.02% 2.14% 1.96% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period1_profit_nopat_7 23.24% 17.94% 15.14% 18.36% 15.78% 11.76% 10.06% 6.31% 3.10% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period2_capital_nopat_7 0.64% 0.51% 0.47% 0.45% 0.53% 0.68% 0.81% 1.10% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period2_profit_nopat_7 1.89% 0.81% 0.83% 1.03% 0.60% 0.14% 1.50% 1.46% 1.30% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_diff_capital_nopat_9 0.26% 0.30% 0.32% 0.34% 0.40% 0.50% 0.63% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_diff_profits_nopat_9 0.26% 0.30% 0.32% 0.34% 0.40% 0.50% 0.63% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period1_capital_nopat_9 0.26% 0.30% 0.32% 0.34% 0.40% 0.50% 0.63% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period1_profit_nopat_9 0.26% 0.30% 0.32% 0.34% 0.40% 0.50% 0.63% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period2_capital_nopat_9 0.26% 0.30% 0.32% 0.34% 0.40% 0.50% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period2_profit_nopat_9 0.26% 0.30% 0.32% 0.09% 0.40% 0.50% 0.63% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_diff_capital_nopat_9 48.03% 57.66% 47.78% 35.09% 29.17% 24.55% 22.68% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_diff_profits_nopat_9 22.56% 17.03% 14.67% 18.26% 14.83% 10.91% 9.33% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period1_capital_nopat_9 52.79% 61.61% 50.13% 37.26% 30.33% 25.99% 22.68% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period1_profit_nopat_9 23.24% 17.94% 15.14% 18.36% 15.78% 11.76% 10.06% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period2_capital_nopat_9 4.76% 3.95% 2.36% 2.16% 1.16% 1.44% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period2_profit_nopat_9 0.67% 0.91% 0.48% 0.09% 0.95% 0.84% 0.73% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_diff_capital_nopat_9 3.44% 3.75% 3.77% 2.77% 1.75% 1.44% 2.02% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_diff_profits_nopat_9 22.56% 17.03% 14.67% 18.26% 14.83% 10.91% 9.33% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period1_capital_nopat_9 3.82% 4.15% 4.19% 3.23% 2.26% 2.08% 2.02% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period1_profit_nopat_9 23.24% 17.94% 15.14% 18.36% 15.78% 11.76% 10.06% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period2_capital_nopat_9 0.38% 0.40% 0.42% 0.46% 0.51% 0.64% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period2_profit_nopat_9 0.67% 0.91% 0.48% 0.09% 0.95% 0.84% 0.73% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX cashflow::fcf_03_YoY 0.26% 0.0 0.32% 0.34% 0.40% 0.50% 0.63% 0.86% 1.13% 1.48% 1.82% 2.29% 2.77% 0.0 0.0 0.0
NFLX cashflow::fcf_05_YoY 0.26% 0.30% 0.32% 0.34% 0.40% 0.50% 0.63% 0.86% 1.13% 1.48% 1.82% 0.0 0.0 0.0 0.0 0.0
NFLX cashflow::financing -10.45% -17.65% -2.10% -3.87% 4.95% 22.35% 25.63% 26.32% 12.36% 24.19% 9.84% 10.89% 0.15% 8.17% -4.63% -5.07%
NFLX cashflow::investing -5.59% 1.61% -6.57% -4.51% -2.02% -1.92% -2.15% 0.29% 0.56% -2.64% -0.78% -5.85% -6.78% -8.29% -5.37% -14.73%
NFLX cashflow::realfcf_03_YoY 0.26% 0.0 0.32% 0.34% 0.40% 0.50% 0.63% 0.86% 1.13% 1.48% 1.82% 2.29% 2.77% 0.0 0.0 0.0
NFLX cashflow::realfcf_05_YoY 0.26% 0.30% 0.32% 0.34% 0.40% 0.50% 0.63% 0.86% 1.13% 1.48% 1.82% 0.0 0.0 0.0 0.0 0.0
NFLX cashflow::realfcf_10_YoY 0.26% 0.30% 0.32% 0.34% 0.0 0.50% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Notes on the above Report:
StockMarketPrice: is the price of the Stock in December first trading day(approx) of the associated year
eps: If a Stock has multiple eps values, we use value from class a eps, if not continued operations attributable eps and so on [diluted is preferred over basic]
Caution:: 0 value in revenue means we do not have data for the year for the ticker
0 value most likely means we had a data issue and could not find the field value in the particular year

4. Vertical Data, ratio wrt to assets for NFLX [show/hide charts] Current Market Price: 1212.15 as of 2025-06-16
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010
NFLX StockMarketPrice
NFLX revenue 72.72% 69.20% 65.06% 66.61% 63.63% 59.33% 60.81% 61.50% 65.00% 66.45% 78.01% 80.82% 90.96% 104.41% 220.21%
NFLX revenue::cost 39.23% 40.46% 39.45% 38.88% 38.89% 36.62% 38.37% 42.25% 46.06% 45.00% 53.18% 57.59% 66.84% 66.46% 138.21%
NFLX operating_expense 0.19% 0.21% 0.21% 0.22% 0.25% 0.29% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX assets 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NFLX cash 14.55% 14.60% 10.59% 13.52% 20.89% 14.77% 14.61% 14.85% 10.80% 17.73% 15.78% 11.18% 7.32% 16.55% 19.81%
NFLX liabilities_calc 53.86% 57.75% 57.24% 64.45% 71.83% 77.68% 79.83% 81.16% 80.28% 78.21% 73.67% 75.36% 81.23% 79.06% 70.45%
NFLX ppnenet 2.97% 3.06% 2.88% 2.97% 2.44% 1.66% 1.61% 1.68% 1.84% 1.70% 2.12% 2.47% 3.32% 4.44% 13.09%
NFLX workingCapital -1.39% -1.38% -1.72% -1.47% -1.72% -1.66% -1.38% -1.65% -1.87% -1.98% -1.54% -1.60% -2.19% -2.83% 0.0
NFLX workingCapitalWithCash 0.27% 0.21% 0.25% 0.37% 0.26% 0.22% 0.22% 0.15% 0.27% 0.22% 0.17% 0.11% 0.26% 0.13% 0.40%
NFLX owner_earnings 12.60% 13.52% 2.29% -0.49% 4.83% -10.00% -11.87% -10.73% -12.55% -9.18% -2.17% -0.60% -2.31% 6.92% 18.36%
NFLX netincome_cfo 16.24% 11.10% 9.24% 11.48% 7.03% 5.49% 4.66% 2.94% 1.37% 1.20% 3.78% 2.08% 0.43% 7.37% 16.38%
NFLX cashflow::operating 13.73% 14.93% 4.17% 0.88% 6.18% -8.50% -10.32% -9.39% -10.85% -7.35% 0.23% 1.81% 0.57% 10.35% 28.14%
NFLX cashflow::fcf 12.91% 14.21% 3.33% -0.30% 4.91% -9.24% -10.99% -10.30% -11.64% -8.24% -0.75% 0.81% -0.44% 8.73% 24.70%
NFLX cashflow::realfcf 12.40% 13.52% 2.15% -1.20% 3.85% -10.44% -12.22% -11.26% -12.92% -9.46% -2.39% -0.70% -2.31% 6.73% 18.36%
NFLX netincome 16.24% 11.10% 9.24% 11.48% 7.03% 5.49% 4.66% 2.94% 1.37% 1.20% 3.78% 2.08% 0.43% 7.37% 16.38%
NFLX operatingincome 19.42% 14.27% 11.59% 13.89% 11.67% 7.67% 6.18% 4.41% 2.80% 3.00% 5.71% 4.22% 1.26% 12.25% 28.88%
NFLX grossincome 33.49% 28.74% 25.61% 27.73% 24.74% 22.71% 22.43% 19.25% 18.94% 21.45% 24.83% 23.23% 24.12% 37.95% 82.00%
NFLX nopat 16.90% 12.41% 9.85% 12.23% 10.04% 6.98% 6.12% 3.88% 2.01% 2.58% 4.34% 2.78% 0.71% 7.72% 17.33%
NFLX marketcap 710.42% 437.28% 270.04% 598.53% 608.17% 417.37% 449.38% 438.85% 391.04% 479.13% 290.83% 395.90% 135.83% 125.08% 0.0
NFLX ev 724.92% 452.52% 318.52% 619.53% 628.80% 446.04% 474.65% 458.18% 405.00% 484.63% 287.80% 393.96% 133.56% 115.04% 0.0
NFLX ebitda 20.65% 15.73% 12.98% 14.83% 12.26% 8.27% 6.82% 5.17% 3.64% 4.22% 7.24% 6.01% 3.55% 15.10% 0.0
NFLX equity 46.14% 42.25% 42.76% 35.55% 28.17% 22.32% 20.17% 18.84% 19.72% 21.79% 26.33% 24.64% 18.77% 20.94% 29.55%
NFLX retained_earnings 58.36% 46.35% 35.36% 28.46% 19.28% 14.16% 11.33% 9.11% 8.31% 9.23% 11.61% 10.21% 11.09% 13.78% 24.21%
NFLX debt 29.06% 29.84% 59.07% 34.53% 41.52% 43.44% 39.89% 34.18% 24.76% 23.24% 12.75% 9.24% 5.04% 6.52% 20.37%
NFLX interest_expense 1.34% 1.44% 1.45% 1.72% 1.95% 1.84% 1.62% 1.25% 1.10% 1.30% 0.71% 0.54% 0.50% 0.65% 2.00%
NFLX shares 0.82% 0.92% 0.93% 1.02% 1.12% 1.29% 1.68% 2.27% 3.16% 4.17% 5.96% 7.53% 1.40% 1.72% 5.35%
NFLX shares_calc 0.80% 0.90% 0.92% 0.99% 1.12% 1.29% 1.68% 2.29% 3.16% 4.19% 5.96% 7.53% 10.27% 12.63% 39.25%
NFLX income_tax -2.34% -1.64% -1.59% -1.62% -1.11% 0.57% 0.06% -0.39% 0.54% 0.19% 1.17% 1.08% 0.34% 4.35% 10.88%
NFLX income_tax_cashflow 3.06% 2.37% 1.67% 1.14% 0.74% 1.18% 0.50% 0.60% 0.20% 0.27% 0.72% 0.14% 0.73% 2.58% 5.72%
NFLX sbc 0.51% 0.70% 1.18% 0.90% 1.06% 1.19% 1.23% 0.96% 1.28% 1.22% 1.63% 1.51% 1.86% 2.01% 6.34%
NFLX capex 0.82% 0.72% 0.84% 1.18% 1.27% 0.74% 0.67% 0.91% 0.79% 0.89% 0.99% 1.00% 1.02% 1.62% 3.45%
NFLX maintainence_capex 0.61% 0.72% 0.69% 0.47% 0.29% 0.30% 0.32% 0.38% 0.42% 0.61% 0.77% 0.89% 1.02% 1.43% 3.45%
NFLX depreciation 0.61% 0.73% 0.69% 0.47% 0.29% 0.30% 0.32% 0.38% 0.42% 0.61% 0.77% 0.89% 1.15% 1.43% 3.88%
NFLX inventory 0.19% 0.21% 0.21% 0.22% 0.25% 0.29% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX payables 1.68% 1.53% 1.38% 1.88% 1.67% 1.98% 2.17% 1.89% 2.30% 2.48% 2.86% 2.00% 2.18% 2.83% 0.0
NFLX receivables 0.19% 0.21% 0.21% 0.22% 0.25% 0.29% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX inventoryTurnover 0.19% 0.21% 0.21% 0.22% 0.25% 0.29% 0.38% 0.53% 0.74% 0.98% 1.42% 1.85% 2.52% 3.26% 10.18%
NFLX pocf 0.0 0.0 0.0 0.0 0.0 0.29% 0.38% 0.53% 0.74% 0.98% 0.0 0.0 0.0 0.0 0.0
NFLX pfcf 0.0 0.0 0.0 0.22% 0.0 0.29% 0.38% 0.53% 0.74% 0.98% 1.42% 0.0 2.52% 0.0 0.0
NFLX priceToRealfcf 0.0 0.0 0.0 0.22% 0.0 0.29% 0.38% 0.53% 0.74% 0.98% 1.42% 1.85% 2.52% 0.0 0.0
NFLX costs:ga 3.17% 3.53% 3.24% 3.03% 2.74% 2.69% 2.43% 4.54% 4.25% 3.99% 3.82% 3.33% 3.50% 4.83% 6.56%
NFLX costs:sm 5.44% 5.45% 5.21% 5.71% 5.67% 7.81% 9.12% 7.55% 8.08% 8.08% 8.60% 9.31% 12.22% 13.12% 29.92%
NFLX shares_buyback -11.68% -12.41% 0.0 0.0 0.0 0.0 0.0 0.0 -44.49% 0.0 -8.50% -11.09% -15.12% -6.51% -21.41%
NFLX unearned_revenue 0.15% 0.37% 0.06% 0.20% 0.49% 0.48% 0.55% 0.94% 0.71% 0.71% 0.83% 0.86% 0.52% 0.70% 2.76%
NFLX unearned_revenue_balancesheet 2.84% 2.96% 2.60% 2.71% 2.85% 2.72% 2.93% 3.25% 3.26% 3.40% 3.89% 3.99% 4.27% 4.85% 12.95%
NFLX amortization 0.61% 0.73% 0.69% 0.47% 0.29% 0.30% 0.32% 0.38% 0.42% 0.61% 0.77% 0.89% 1.15% 1.43% 3.88%
NFLX costs:sgna 3.17% 3.53% 3.24% 3.03% 2.74% 2.69% 2.43% 4.54% 4.25% 3.99% 3.82% 3.33% 3.50% 4.83% 6.56%
NFLX current_liabilities 20.05% 18.18% 16.32% 19.04% 19.87% 20.18% 24.98% 28.75% 33.76% 34.59% 37.74% 39.80% 42.24% 39.91% 39.57%
NFLX equity_mgmt 46.14% 42.25% 42.76% 35.55% 28.17% 22.32% 20.17% 18.84% 19.72% 21.79% 26.33% 24.64% 18.77% 20.94% 29.55%
NFLX equity_tangible 46.14% 42.25% 42.76% 35.55% 28.17% 22.32% 20.17% 18.84% 19.72% 21.79% 26.33% 24.64% 18.77% 20.94% 29.55%
NFLX investedCapital 2.78% 2.87% 2.72% 2.15% 1.44% 1.23% 1.23% 1.32% 1.28% 1.47% 1.89% 2.43% 3.44% 4.19% 13.09%
NFLX investedCapitalWith2PercentCash 3.05% 3.08% 2.97% 2.52% 1.69% 1.45% 1.45% 1.47% 1.54% 1.69% 2.06% 2.54% 3.69% 4.32% 13.49%
NFLX lv_liabilities -36.34% -40.09% -43.77% -47.96% -48.50% -61.25% -63.61% -64.63% -67.63% -58.77% -55.77% -61.72% -70.60% -58.06% -37.56%
NFLX lv_payables 15.85% 16.13% 12.09% 14.61% 21.66% 14.45% 14.05% 14.64% 10.34% 16.95% 15.05% 11.64% 8.46% 18.16% 32.90%
NFLX share_cnt 0.80% 0.90% 0.92% 0.99% 1.12% 1.29% 1.68% 2.29% 3.16% 4.19% 0.0 0.0 0.0 0.0 0.0
NFLX current_assets 24.43% 20.35% 19.07% 18.10% 24.85% 18.19% 37.32% 40.34% 42.10% 53.24% 55.84% 56.51% 56.47% 59.65% 64.89%
NFLX roce_inc_diff_capital_nopat_3 0.19% 0.21% 0.21% 0.22% 0.25% 0.29% 0.38% 0.53% 0.74% 0.98% 1.42% 1.85% 2.52% 0.0 0.0
NFLX roce_inc_diff_profits_nopat_3 0.19% 0.21% 0.21% 0.22% 0.25% 0.29% 0.38% 0.53% 0.74% 0.98% 0.98% 0.0 0.0 0.0 0.0
NFLX roce_inc_period1_capital_nopat_3 0.19% 0.21% 0.21% 0.22% 0.25% 0.29% 0.38% 0.53% 0.74% 0.98% 1.42% 1.85% 2.52% 0.0 0.0
NFLX roce_inc_period1_profit_nopat_3 0.19% 0.21% 0.21% 0.22% 0.25% 0.29% 0.38% 0.53% 0.74% 0.98% 1.42% 1.85% 0.71% 0.0 0.0
NFLX roce_inc_period2_capital_nopat_3 0.19% 0.21% 0.21% 0.22% 0.25% 0.29% 0.38% 0.53% 0.74% 0.98% 1.42% 1.85% 0.0 0.0 0.0
NFLX roce_inc_period2_profit_nopat_3 0.19% 0.21% 0.21% 0.22% 0.25% 0.29% 0.38% 0.53% 0.74% 0.27% 1.42% 1.85% 2.52% 0.0 0.0
NFLX rome_inc_diff_capital_nopat_3 17.76% 27.08% 21.83% 16.78% 12.48% 8.87% 6.64% 7.08% 10.88% 11.91% 14.79% 8.40% 16.20% 0.0 0.0
NFLX rome_inc_diff_profits_nopat_3 6.74% 4.32% 4.98% 8.66% 8.16% 6.17% 5.11% 2.27% 0.90% 2.30% 0.98% -0.36% -2.20% 0.0 0.0
NFLX rome_inc_period1_capital_nopat_3 38.39% 42.64% 32.62% 24.82% 19.30% 15.42% 13.79% 14.09% 16.36% 18.21% 18.90% 13.76% 16.20% 0.0 0.0
NFLX rome_inc_period1_profit_nopat_3 16.90% 12.41% 9.85% 12.23% 10.04% 6.98% 6.12% 3.88% 2.01% 2.58% 4.34% 2.78% 0.71% 0.0 0.0
NFLX rome_inc_period2_capital_nopat_3 20.63% 15.56% 10.78% 8.03% 6.82% 6.54% 7.15% 7.01% 5.48% 6.30% 4.11% 5.36% 0.0 0.0 0.0
NFLX rome_inc_period2_profit_nopat_3 10.16% 8.09% 4.88% 3.56% 1.88% 0.80% 1.01% 1.61% 1.11% 0.27% 3.36% 3.14% 2.90% 0.0 0.0
NFLX rotc_inc_diff_capital_nopat_3 0.99% 1.71% 1.86% 1.44% 0.80% 0.72% 0.65% 0.61% 0.31% 0.13% 0.07% 0.06% 3.44% 0.0 0.0
NFLX rotc_inc_diff_profits_nopat_3 6.74% 4.32% 4.98% 8.66% 8.16% 6.17% 5.11% 2.27% 0.90% 2.30% 0.98% -0.36% -2.20% 0.0 0.0
NFLX rotc_inc_period1_capital_nopat_3 2.78% 2.87% 2.72% 2.15% 1.44% 1.23% 1.23% 1.32% 1.28% 1.47% 1.89% 2.43% 3.44% 0.0 0.0
NFLX rotc_inc_period1_profit_nopat_3 16.90% 12.41% 9.85% 12.23% 10.04% 6.98% 6.12% 3.88% 2.01% 2.58% 4.34% 2.78% 0.71% 0.0 0.0
NFLX rotc_inc_period2_capital_nopat_3 1.79% 1.16% 0.86% 0.72% 0.64% 0.51% 0.58% 0.70% 0.97% 1.34% 1.82% 2.38% 0.0 0.0 0.0
NFLX rotc_inc_period2_profit_nopat_3 10.16% 8.09% 4.88% 3.56% 1.88% 0.80% 1.01% 1.61% 1.11% 0.27% 3.36% 3.14% 2.90% 0.0 0.0
NFLX roce_inc_diff_capital_nopat_5 0.19% 0.21% 0.21% 0.22% 0.25% 0.29% 0.38% 0.53% 0.74% 0.98% 1.42% 0.0 0.0 0.0 0.0
NFLX roce_inc_diff_profits_nopat_5 0.19% 0.21% 0.21% 0.22% 0.25% 0.29% 0.38% 0.53% 0.27% 0.91% 1.42% 0.0 0.0 0.0 0.0
NFLX roce_inc_period1_capital_nopat_5 0.19% 0.21% 0.21% 0.22% 0.25% 0.29% 0.38% 0.53% 0.74% 0.98% 1.42% 0.0 0.0 0.0 0.0
NFLX roce_inc_period1_profit_nopat_5 0.19% 0.21% 0.21% 0.22% 0.25% 0.29% 0.38% 0.53% 0.74% 0.98% 1.42% 0.0 0.0 0.0 0.0
NFLX roce_inc_period2_capital_nopat_5 0.19% 0.21% 0.21% 0.22% 0.25% 0.29% 0.38% 0.53% 0.74% 0.98% 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period2_profit_nopat_5 0.19% 0.21% 0.21% 0.22% 0.25% 0.29% 0.38% 0.15% 0.74% 0.98% 1.42% 0.0 0.0 0.0 0.0
NFLX rome_inc_diff_capital_nopat_5 28.62% 35.29% 27.10% 19.83% 14.57% 11.49% 10.92% 10.71% 14.23% 15.36% 18.90% 0.0 0.0 0.0 0.0
NFLX rome_inc_diff_profits_nopat_5 12.48% 9.15% 8.33% 11.61% 9.37% 6.07% 5.54% 3.73% 0.27% 0.91% 2.70% 0.0 0.0 0.0 0.0
NFLX rome_inc_period1_capital_nopat_5 38.39% 42.64% 32.62% 24.82% 19.30% 15.42% 13.79% 14.09% 16.36% 18.21% 18.90% 0.0 0.0 0.0 0.0
NFLX rome_inc_period1_profit_nopat_5 16.90% 12.41% 9.85% 12.23% 10.04% 6.98% 6.12% 3.88% 2.01% 2.58% 4.34% 0.0 0.0 0.0 0.0
NFLX rome_inc_period2_capital_nopat_5 9.77% 7.35% 5.51% 4.99% 4.73% 3.93% 2.87% 3.38% 2.14% 2.84% 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period2_profit_nopat_5 4.42% 3.26% 1.52% 0.61% 0.67% 0.90% 0.58% 0.15% 1.74% 1.67% 1.63% 0.0 0.0 0.0 0.0
NFLX rotc_inc_diff_capital_nopat_5 2.00% 2.21% 2.21% 1.76% 1.06% 0.84% 0.72% 0.60% 0.33% 0.21% 1.89% 0.0 0.0 0.0 0.0
NFLX rotc_inc_diff_profits_nopat_5 12.48% 9.15% 8.33% 11.61% 9.37% 6.07% 5.54% 3.73% 0.27% 0.91% 2.70% 0.0 0.0 0.0 0.0
NFLX rotc_inc_period1_capital_nopat_5 2.78% 2.87% 2.72% 2.15% 1.44% 1.23% 1.23% 1.32% 1.28% 1.47% 1.89% 0.0 0.0 0.0 0.0
NFLX rotc_inc_period1_profit_nopat_5 16.90% 12.41% 9.85% 12.23% 10.04% 6.98% 6.12% 3.88% 2.01% 2.58% 4.34% 0.0 0.0 0.0 0.0
NFLX rotc_inc_period2_capital_nopat_5 0.78% 0.66% 0.52% 0.39% 0.38% 0.39% 0.51% 0.72% 0.95% 1.26% 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period2_profit_nopat_5 4.42% 3.26% 1.52% 0.61% 0.67% 0.90% 0.58% 0.15% 1.74% 1.67% 1.63% 0.0 0.0 0.0 0.0
NFLX roce_inc_diff_capital_nopat_7 0.19% 0.21% 0.21% 0.22% 0.25% 0.29% 0.38% 0.53% 0.74% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_diff_profits_nopat_7 0.19% 0.21% 0.21% 0.22% 0.25% 0.29% 0.38% 0.53% 0.74% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period1_capital_nopat_7 0.19% 0.21% 0.21% 0.22% 0.25% 0.29% 0.38% 0.53% 0.74% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period1_profit_nopat_7 0.19% 0.21% 0.21% 0.22% 0.25% 0.29% 0.38% 0.53% 0.74% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period2_capital_nopat_7 0.19% 0.21% 0.21% 0.22% 0.25% 0.29% 0.38% 0.53% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period2_profit_nopat_7 0.19% 0.21% 0.21% 0.22% 0.25% 0.08% 0.38% 0.53% 0.74% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_diff_capital_nopat_7 33.39% 38.07% 28.79% 21.83% 17.41% 13.53% 12.67% 12.57% 16.36% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_diff_profits_nopat_7 15.52% 11.85% 9.31% 11.54% 9.66% 6.89% 5.21% 2.99% 1.17% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period1_capital_nopat_7 38.39% 42.64% 32.62% 24.82% 19.30% 15.42% 13.79% 14.09% 16.36% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period1_profit_nopat_7 16.90% 12.41% 9.85% 12.23% 10.04% 6.98% 6.12% 3.88% 2.01% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period2_capital_nopat_7 5.00% 4.56% 3.82% 2.99% 1.90% 1.89% 1.12% 1.53% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period2_profit_nopat_7 1.38% 0.56% 0.54% 0.69% 0.38% 0.08% 0.91% 0.90% 0.85% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_diff_capital_nopat_7 2.31% 2.51% 2.42% 1.85% 1.10% 0.83% 0.73% 0.64% 1.28% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_diff_profits_nopat_7 15.52% 11.85% 9.31% 11.54% 9.66% 6.89% 5.21% 2.99% 1.17% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period1_capital_nopat_7 2.78% 2.87% 2.72% 2.15% 1.44% 1.23% 1.23% 1.32% 1.28% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period1_profit_nopat_7 16.90% 12.41% 9.85% 12.23% 10.04% 6.98% 6.12% 3.88% 2.01% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period2_capital_nopat_7 0.47% 0.36% 0.31% 0.30% 0.34% 0.40% 0.49% 0.68% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period2_profit_nopat_7 1.38% 0.56% 0.54% 0.69% 0.38% 0.08% 0.91% 0.90% 0.85% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_diff_capital_nopat_9 0.19% 0.21% 0.21% 0.22% 0.25% 0.29% 0.38% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_diff_profits_nopat_9 0.19% 0.21% 0.21% 0.22% 0.25% 0.29% 0.38% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period1_capital_nopat_9 0.19% 0.21% 0.21% 0.22% 0.25% 0.29% 0.38% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period1_profit_nopat_9 0.19% 0.21% 0.21% 0.22% 0.25% 0.29% 0.38% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period2_capital_nopat_9 0.19% 0.21% 0.21% 0.22% 0.25% 0.29% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period2_profit_nopat_9 0.19% 0.21% 0.21% 0.06% 0.25% 0.29% 0.38% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_diff_capital_nopat_9 34.93% 39.90% 31.08% 23.38% 18.56% 14.57% 13.79% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_diff_profits_nopat_9 16.41% 11.79% 9.54% 12.16% 9.44% 6.47% 5.67% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period1_capital_nopat_9 38.39% 42.64% 32.62% 24.82% 19.30% 15.42% 13.79% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period1_profit_nopat_9 16.90% 12.41% 9.85% 12.23% 10.04% 6.98% 6.12% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period2_capital_nopat_9 3.46% 2.74% 1.53% 1.44% 0.74% 0.85% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period2_profit_nopat_9 0.49% 0.63% 0.31% 0.06% 0.60% 0.50% 0.44% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_diff_capital_nopat_9 2.50% 2.60% 2.45% 1.85% 1.11% 0.85% 1.23% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_diff_profits_nopat_9 16.41% 11.79% 9.54% 12.16% 9.44% 6.47% 5.67% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period1_capital_nopat_9 2.78% 2.87% 2.72% 2.15% 1.44% 1.23% 1.23% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period1_profit_nopat_9 16.90% 12.41% 9.85% 12.23% 10.04% 6.98% 6.12% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period2_capital_nopat_9 0.28% 0.27% 0.27% 0.31% 0.33% 0.38% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period2_profit_nopat_9 0.49% 0.63% 0.31% 0.06% 0.60% 0.50% 0.44% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX cashflow::fcf_03_YoY 0.19% 0.0 0.21% 0.22% 0.25% 0.29% 0.38% 0.53% 0.74% 0.98% 1.42% 1.85% 2.52% 0.0 0.0
NFLX cashflow::fcf_05_YoY 0.19% 0.21% 0.21% 0.22% 0.25% 0.29% 0.38% 0.53% 0.74% 0.98% 1.42% 0.0 0.0 0.0 0.0
NFLX cashflow::fcf_10_YoY 0.19% 0.0 0.21% 0.22% 0.0 0.29% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX cashflow::financing -7.60% -12.21% -1.37% -2.58% 3.15% 13.26% 15.59% 16.18% 8.03% 16.08% 7.68% 8.80% 0.14% 8.53% -10.19%
NFLX cashflow::investing -4.07% 1.11% -4.27% -3.01% -1.29% -1.14% -1.31% 0.18% 0.37% -1.76% -0.61% -4.73% -6.17% -8.66% -11.82%
NFLX cashflow::realfcf_03_YoY 0.19% 0.0 0.21% 0.22% 0.25% 0.29% 0.38% 0.53% 0.74% 0.98% 1.42% 1.85% 2.52% 0.0 0.0
NFLX cashflow::realfcf_05_YoY 0.19% 0.21% 0.21% 0.22% 0.25% 0.29% 0.38% 0.53% 0.74% 0.98% 1.42% 0.0 0.0 0.0 0.0
NFLX cashflow::realfcf_10_YoY 0.19% 0.21% 0.21% 0.22% 0.0 0.29% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Notes on the above Report:
StockMarketPrice: is the price of the Stock in December first trading day(approx) of the associated year
eps: If a Stock has multiple eps values, we use value from class a eps, if not continued operations attributable eps and so on [diluted is preferred over basic]
Caution:: 0 value in revenue means we do not have data for the year for the ticker
0 value most likely means we had a data issue and could not find the field value in the particular year

5. Vertical Data, ratio wrt to ppnenet for NFLX [show/hide charts] Current Market Price: 1212.15 as of 2025-06-16
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010
NFLX StockMarketPrice
NFLX revenue 2447.11% 2261.12% 2261.07% 2243.97% 2603.26% 3566.12% 3776.01% 3660.79% 3526.70% 3909.48% 3672.83% 3274.25% 2740.93% 2350.21% 1682.06%
NFLX revenue::cost 1320.06% 1321.90% 1370.87% 1309.66% 1590.98% 2200.95% 2382.98% 2515.00% 2499.04% 2647.73% 2503.93% 2333.15% 2014.00% 1496.04% 1055.73%
NFLX operating_expense 6.27% 6.70% 7.15% 7.56% 10.41% 17.69% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX assets 3365.03% 3267.44% 3475.38% 3368.81% 4090.92% 6011.05% 6209.80% 5952.57% 5426.07% 5883.60% 4708.36% 4051.17% 3013.26% 2250.92% 763.84%
NFLX cash 489.71% 477.18% 368.11% 455.46% 854.58% 887.87% 907.16% 883.77% 586.10% 1043.37% 743.02% 452.80% 220.45% 372.60% 151.28%
NFLX liabilities_calc 1812.50% 1887.01% 1989.43% 2171.25% 2938.51% 4669.60% 4957.35% 4831.12% 4355.84% 4601.44% 3468.85% 3053.03% 2447.75% 1779.49% 538.15%
NFLX ppnenet 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NFLX workingCapital -46.90% -45.02% -59.89% -49.58% -70.23% -99.60% -85.96% -97.95% -101.24% -116.24% -72.35% -64.72% -66.06% -63.80% 0.0
NFLX workingCapitalWithCash 8.93% 6.90% 8.62% 12.40% 10.45% 13.43% 13.50% 9.19% 14.45% 12.84% 8.07% 4.35% 7.72% 2.85% 3.03%
NFLX owner_earnings 424.15% 441.61% 79.68% -16.55% 197.48% -600.88% -737.37% -638.71% -681.00% -540.01% -101.94% -24.11% -69.46% 155.76% 140.27%
NFLX netincome_cfo 546.61% 362.60% 321.25% 386.58% 287.59% 330.30% 289.58% 174.99% 74.55% 70.72% 178.01% 84.13% 13.03% 165.84% 125.11%
NFLX cashflow::operating 461.89% 487.74% 144.91% 29.67% 252.77% -510.83% -640.83% -559.15% -588.66% -432.17% 11.00% 73.22% 17.29% 233.01% 214.98%
NFLX cashflow::fcf 434.31% 464.37% 115.75% -9.97% 200.92% -555.60% -682.42% -613.41% -631.66% -484.79% -35.52% 32.70% -13.30% 196.57% 188.66%
NFLX cashflow::realfcf 417.21% 441.61% 74.60% -40.44% 157.68% -627.32% -759.08% -670.45% -701.02% -556.72% -112.42% -28.42% -69.46% 151.41% 140.27%
NFLX netincome 546.61% 362.60% 321.25% 386.58% 287.59% 330.30% 289.58% 174.99% 74.55% 70.72% 178.01% 84.13% 13.03% 165.84% 125.11%
NFLX operatingincome 653.65% 466.26% 402.85% 468.06% 477.54% 460.75% 383.77% 262.58% 151.68% 176.36% 268.66% 170.91% 37.96% 275.80% 220.61%
NFLX grossincome 1127.05% 939.22% 890.20% 934.31% 1012.28% 1365.17% 1393.04% 1145.79% 1027.66% 1261.76% 1168.90% 941.10% 726.93% 854.16% 626.33%
NFLX nopat 568.68% 405.65% 342.42% 411.89% 410.69% 419.28% 379.93% 231.07% 109.21% 151.67% 204.18% 112.80% 21.26% 173.76% 132.37%
NFLX marketcap 23905.91% 14288.01% 9385.08% 20163.32% 24879.82% 25088.40% 27905.29% 26122.64% 21217.98% 28189.88% 13693.11% 16038.66% 4093.00% 2815.39% 0.0
NFLX ev 24393.94% 14785.94% 11069.96% 20870.94% 25723.77% 26811.76% 29474.94% 27273.73% 21975.48% 28513.98% 13550.58% 15960.10% 4024.43% 2589.47% 0.0
NFLX ebitda 694.93% 514.13% 451.00% 499.55% 501.64% 497.40% 423.53% 307.60% 197.63% 248.19% 340.75% 243.33% 107.02% 339.97% 0.0
NFLX equity 1552.53% 1380.43% 1485.95% 1197.57% 1152.41% 1341.45% 1252.45% 1121.45% 1070.23% 1282.16% 1239.50% 998.14% 565.51% 471.43% 225.69%
NFLX retained_earnings 1963.97% 1514.59% 1228.77% 958.81% 788.72% 851.30% 703.44% 541.98% 450.73% 543.17% 546.64% 413.52% 334.20% 310.17% 184.91%
NFLX debt 977.74% 975.11% 2053.00% 1163.09% 1698.53% 2611.24% 2476.82% 2034.86% 1343.60% 1367.47% 600.50% 374.24% 151.88% 146.68% 155.56%
NFLX interest_expense 45.10% 46.92% 50.51% 57.85% 79.93% 110.76% 100.53% 74.58% 59.95% 76.53% 33.51% 21.81% 15.18% 14.69% 15.27%
NFLX shares 27.56% 30.14% 32.28% 34.41% 45.92% 77.46% 104.09% 135.22% 171.26% 245.59% 280.60% 304.92% 42.16% 38.76% 40.86%
NFLX shares_calc 26.82% 29.35% 31.83% 33.47% 46.01% 77.54% 104.26% 136.08% 171.39% 246.46% 280.60% 304.92% 309.37% 284.38% 299.78%
NFLX income_tax -78.68% -53.47% -55.21% -54.70% -45.61% 34.56% 3.64% -23.05% 29.49% 11.10% 55.09% 43.91% 10.12% 97.83% 83.10%
NFLX income_tax_cashflow 103.00% 77.44% 58.05% 38.48% 30.37% 70.89% 31.34% 35.56% 10.71% 15.95% 33.74% 5.59% 21.91% 57.99% 43.73%
NFLX sbc 17.10% 22.75% 41.15% 30.47% 43.24% 71.72% 76.66% 57.05% 69.36% 71.92% 76.89% 61.12% 56.16% 45.16% 48.39%
NFLX capex 27.58% 23.37% 29.16% 39.64% 51.86% 44.77% 41.59% 54.26% 42.99% 52.62% 46.52% 40.52% 30.59% 36.44% 26.32%
NFLX maintainence_capex 20.64% 23.37% 24.08% 15.75% 12.05% 18.33% 19.88% 22.51% 22.97% 35.92% 36.05% 36.21% 30.59% 32.08% 26.32%
NFLX depreciation 20.64% 23.93% 24.08% 15.75% 12.05% 18.33% 19.88% 22.51% 22.97% 35.92% 36.05% 36.21% 34.53% 32.08% 29.63%
NFLX inventory 6.27% 6.70% 7.15% 7.56% 10.41% 17.69% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX payables 56.46% 50.11% 48.03% 63.28% 68.34% 119.31% 134.59% 112.57% 124.94% 146.18% 134.50% 81.16% 65.66% 63.80% 0.0
NFLX receivables 6.27% 6.70% 7.15% 7.56% 10.41% 17.69% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX inventoryTurnover 6.27% 6.70% 7.15% 7.56% 10.41% 17.69% 23.91% 31.31% 39.94% 57.67% 66.72% 74.85% 75.94% 73.34% 77.78%
NFLX pocf 0.0 0.0 0.0 0.0 0.0 17.69% 23.91% 31.31% 39.94% 57.67% 0.0 0.0 0.0 0.0 0.0
NFLX pfcf 0.0 0.0 0.0 7.56% 0.0 17.69% 23.91% 31.31% 39.94% 57.67% 66.72% 0.0 75.94% 0.0 0.0
NFLX priceToRealfcf 0.0 0.0 0.0 7.56% 0.0 17.69% 23.91% 31.31% 39.94% 57.67% 66.72% 74.85% 75.94% 0.0 0.0
NFLX costs:ga 106.79% 115.34% 112.49% 102.13% 112.11% 161.77% 150.69% 270.37% 230.76% 234.89% 179.98% 134.95% 105.57% 108.77% 50.14%
NFLX costs:sm 183.06% 178.21% 180.98% 192.31% 232.08% 469.28% 566.48% 449.68% 438.32% 475.22% 405.13% 377.15% 368.11% 295.29% 228.54%
NFLX shares_buyback -393.02% -405.34% 0.0 0.0 0.0 0.0 0.0 0.0 -2414.32% 0.0 -400.35% -449.10% -455.66% -146.43% -163.54%
NFLX unearned_revenue 4.88% 11.98% 1.96% 6.90% 20.13% 28.99% 34.01% 55.72% 38.64% 41.60% 39.25% 34.65% 15.70% 15.85% 21.07%
NFLX unearned_revenue_balancesheet 95.42% 96.75% 90.45% 91.38% 116.44% 163.61% 181.91% 193.68% 177.11% 199.94% 183.21% 161.50% 128.70% 109.13% 98.92%
NFLX amortization 20.64% 23.93% 24.08% 15.75% 12.05% 18.33% 19.88% 22.51% 22.97% 35.92% 36.05% 36.21% 34.53% 32.08% 29.63%
NFLX costs:sgna 106.79% 115.34% 112.49% 102.13% 112.11% 161.77% 150.69% 270.37% 230.76% 234.89% 179.98% 134.95% 105.57% 108.77% 50.14%
NFLX current_liabilities 674.85% 594.10% 567.20% 641.43% 812.95% 1212.92% 1550.95% 1711.41% 1831.77% 2035.40% 1776.92% 1612.37% 1272.72% 898.44% 302.23%
NFLX equity_mgmt 1552.53% 1380.43% 1485.95% 1197.57% 1152.41% 1341.45% 1252.45% 1121.45% 1070.23% 1282.16% 1239.50% 998.14% 565.51% 471.43% 225.69%
NFLX equity_tangible 1552.53% 1380.43% 1485.95% 1197.57% 1152.41% 1341.45% 1252.45% 1121.45% 1070.23% 1282.16% 1239.50% 998.14% 565.51% 471.43% 225.69%
NFLX investedCapital 93.58% 93.75% 94.65% 72.55% 58.87% 74.00% 76.36% 78.39% 69.26% 86.43% 89.14% 98.56% 103.55% 94.29% 100.00%
NFLX investedCapitalWith2PercentCash 102.51% 100.65% 103.27% 84.95% 69.32% 87.43% 89.86% 87.58% 83.71% 99.27% 97.22% 102.91% 111.26% 97.14% 103.03%
NFLX lv_liabilities -1222.79% -1309.83% -1521.32% -1615.79% -1983.93% -3681.73% -3950.18% -3847.35% -3669.74% -3458.07% -2625.83% -2500.23% -2127.30% -1306.89% -286.87%
NFLX lv_payables 533.24% 527.07% 420.09% 492.18% 886.24% 868.56% 872.57% 871.20% 561.16% 997.19% 708.53% 471.64% 254.79% 408.80% 251.28%
NFLX share_cnt 26.82% 29.35% 31.83% 33.47% 46.01% 77.54% 104.26% 136.08% 171.39% 246.46% 0.0 0.0 0.0 0.0 0.0
NFLX current_assets 821.98% 665.00% 662.72% 609.76% 1016.64% 1093.11% 2317.61% 2401.34% 2284.51% 3132.33% 2629.17% 2289.41% 1701.68% 1342.73% 495.63%
NFLX roce_inc_diff_capital_nopat_3 6.27% 6.70% 7.15% 7.56% 10.41% 17.69% 23.91% 31.31% 39.94% 57.67% 66.72% 74.85% 75.94% 0.0 0.0
NFLX roce_inc_diff_profits_nopat_3 6.27% 6.70% 7.15% 7.56% 10.41% 17.69% 23.91% 31.31% 39.94% 57.67% 46.10% 0.0 0.0 0.0 0.0
NFLX roce_inc_period1_capital_nopat_3 6.27% 6.70% 7.15% 7.56% 10.41% 17.69% 23.91% 31.31% 39.94% 57.67% 66.72% 74.85% 75.94% 0.0 0.0
NFLX roce_inc_period1_profit_nopat_3 6.27% 6.70% 7.15% 7.56% 10.41% 17.69% 23.91% 31.31% 39.94% 57.67% 66.72% 74.85% 21.26% 0.0 0.0
NFLX roce_inc_period2_capital_nopat_3 6.27% 6.70% 7.15% 7.56% 10.41% 17.69% 23.91% 31.31% 39.94% 57.67% 66.72% 74.85% 0.0 0.0 0.0
NFLX roce_inc_period2_profit_nopat_3 6.27% 6.70% 7.15% 7.56% 10.41% 17.69% 23.91% 31.31% 39.94% 16.14% 66.72% 74.85% 75.94% 0.0 0.0
NFLX rome_inc_diff_capital_nopat_3 597.52% 884.73% 758.84% 565.44% 510.56% 533.48% 412.22% 421.48% 590.57% 700.58% 696.18% 340.19% 488.16% 0.0 0.0
NFLX rome_inc_diff_profits_nopat_3 226.64% 141.25% 172.93% 291.81% 333.82% 370.90% 317.05% 135.26% 49.02% 135.52% 46.10% -14.58% -66.20% 0.0 0.0
NFLX rome_inc_period1_capital_nopat_3 1291.81% 1393.11% 1133.50% 836.09% 789.66% 926.85% 856.35% 839.00% 887.97% 1071.27% 889.78% 557.37% 488.16% 0.0 0.0
NFLX rome_inc_period1_profit_nopat_3 568.68% 405.65% 342.42% 411.89% 410.69% 419.28% 379.93% 231.07% 109.21% 151.67% 204.18% 112.80% 21.26% 0.0 0.0
NFLX rome_inc_period2_capital_nopat_3 694.29% 508.38% 374.66% 270.65% 279.09% 393.37% 444.13% 417.52% 297.40% 370.68% 193.60% 217.18% 0.0 0.0 0.0
NFLX rome_inc_period2_profit_nopat_3 342.03% 264.40% 169.49% 120.08% 76.86% 48.38% 62.88% 95.81% 60.19% 16.14% 158.08% 127.38% 87.46% 0.0 0.0
NFLX rotc_inc_diff_capital_nopat_3 33.33% 55.85% 64.74% 48.42% 32.79% 43.32% 40.53% 36.56% 16.67% 7.80% 3.36% 2.33% 103.55% 0.0 0.0
NFLX rotc_inc_diff_profits_nopat_3 226.64% 141.25% 172.93% 291.81% 333.82% 370.90% 317.05% 135.26% 49.02% 135.52% 46.10% -14.58% -66.20% 0.0 0.0
NFLX rotc_inc_period1_capital_nopat_3 93.58% 93.75% 94.65% 72.55% 58.87% 74.00% 76.36% 78.39% 69.26% 86.43% 89.14% 98.56% 103.55% 0.0 0.0
NFLX rotc_inc_period1_profit_nopat_3 568.68% 405.65% 342.42% 411.89% 410.69% 419.28% 379.93% 231.07% 109.21% 151.67% 204.18% 112.80% 21.26% 0.0 0.0
NFLX rotc_inc_period2_capital_nopat_3 60.25% 37.90% 29.91% 24.13% 26.08% 30.68% 35.83% 41.83% 52.59% 78.63% 85.78% 96.23% 0.0 0.0 0.0
NFLX rotc_inc_period2_profit_nopat_3 342.03% 264.40% 169.49% 120.08% 76.86% 48.38% 62.88% 95.81% 60.19% 16.14% 158.08% 127.38% 87.46% 0.0 0.0
NFLX roce_inc_diff_capital_nopat_5 6.27% 6.70% 7.15% 7.56% 10.41% 17.69% 23.91% 31.31% 39.94% 57.67% 66.72% 0.0 0.0 0.0 0.0
NFLX roce_inc_diff_profits_nopat_5 6.27% 6.70% 7.15% 7.56% 10.41% 17.69% 23.91% 31.31% 14.59% 53.53% 66.72% 0.0 0.0 0.0 0.0
NFLX roce_inc_period1_capital_nopat_5 6.27% 6.70% 7.15% 7.56% 10.41% 17.69% 23.91% 31.31% 39.94% 57.67% 66.72% 0.0 0.0 0.0 0.0
NFLX roce_inc_period1_profit_nopat_5 6.27% 6.70% 7.15% 7.56% 10.41% 17.69% 23.91% 31.31% 39.94% 57.67% 66.72% 0.0 0.0 0.0 0.0
NFLX roce_inc_period2_capital_nopat_5 6.27% 6.70% 7.15% 7.56% 10.41% 17.69% 23.91% 31.31% 39.94% 57.67% 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period2_profit_nopat_5 6.27% 6.70% 7.15% 7.56% 10.41% 17.69% 23.91% 8.76% 39.94% 57.67% 66.72% 0.0 0.0 0.0 0.0
NFLX rome_inc_diff_capital_nopat_5 963.11% 1152.94% 941.85% 668.09% 596.18% 690.92% 678.32% 637.75% 772.08% 903.94% 889.78% 0.0 0.0 0.0 0.0
NFLX rome_inc_diff_profits_nopat_5 419.98% 299.09% 289.64% 391.23% 383.30% 365.14% 343.90% 222.30% 14.59% 53.53% 127.34% 0.0 0.0 0.0 0.0
NFLX rome_inc_period1_capital_nopat_5 1291.81% 1393.11% 1133.50% 836.09% 789.66% 926.85% 856.35% 839.00% 887.97% 1071.27% 889.78% 0.0 0.0 0.0 0.0
NFLX rome_inc_period1_profit_nopat_5 568.68% 405.65% 342.42% 411.89% 410.69% 419.28% 379.93% 231.07% 109.21% 151.67% 204.18% 0.0 0.0 0.0 0.0
NFLX rome_inc_period2_capital_nopat_5 328.71% 240.17% 191.65% 168.00% 193.47% 235.94% 178.03% 201.25% 115.88% 167.33% 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period2_profit_nopat_5 148.70% 106.55% 52.78% 20.66% 27.39% 54.14% 36.03% 8.76% 94.62% 98.14% 76.84% 0.0 0.0 0.0 0.0
NFLX rotc_inc_diff_capital_nopat_5 67.34% 72.34% 76.74% 59.45% 43.26% 50.37% 44.88% 35.70% 17.91% 12.29% 89.14% 0.0 0.0 0.0 0.0
NFLX rotc_inc_diff_profits_nopat_5 419.98% 299.09% 289.64% 391.23% 383.30% 365.14% 343.90% 222.30% 14.59% 53.53% 127.34% 0.0 0.0 0.0 0.0
NFLX rotc_inc_period1_capital_nopat_5 93.58% 93.75% 94.65% 72.55% 58.87% 74.00% 76.36% 78.39% 69.26% 86.43% 89.14% 0.0 0.0 0.0 0.0
NFLX rotc_inc_period1_profit_nopat_5 568.68% 405.65% 342.42% 411.89% 410.69% 419.28% 379.93% 231.07% 109.21% 151.67% 204.18% 0.0 0.0 0.0 0.0
NFLX rotc_inc_period2_capital_nopat_5 26.24% 21.42% 17.91% 13.10% 15.61% 23.64% 31.48% 42.69% 51.35% 74.14% 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period2_profit_nopat_5 148.70% 106.55% 52.78% 20.66% 27.39% 54.14% 36.03% 8.76% 94.62% 98.14% 76.84% 0.0 0.0 0.0 0.0
NFLX roce_inc_diff_capital_nopat_7 6.27% 6.70% 7.15% 7.56% 10.41% 17.69% 23.91% 31.31% 39.94% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_diff_profits_nopat_7 6.27% 6.70% 7.15% 7.56% 10.41% 17.69% 23.91% 31.31% 39.94% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period1_capital_nopat_7 6.27% 6.70% 7.15% 7.56% 10.41% 17.69% 23.91% 31.31% 39.94% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period1_profit_nopat_7 6.27% 6.70% 7.15% 7.56% 10.41% 17.69% 23.91% 31.31% 39.94% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period2_capital_nopat_7 6.27% 6.70% 7.15% 7.56% 10.41% 17.69% 23.91% 31.31% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period2_profit_nopat_7 6.27% 6.70% 7.15% 7.56% 10.41% 4.95% 23.91% 31.31% 39.94% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_diff_capital_nopat_7 1123.67% 1244.03% 1000.64% 735.32% 712.10% 813.13% 786.98% 748.15% 887.97% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_diff_profits_nopat_7 522.37% 387.31% 323.61% 388.77% 394.99% 414.33% 323.29% 177.79% 63.22% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period1_capital_nopat_7 1291.81% 1393.11% 1133.50% 836.09% 789.66% 926.85% 856.35% 839.00% 887.97% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period1_profit_nopat_7 568.68% 405.65% 342.42% 411.89% 410.69% 419.28% 379.93% 231.07% 109.21% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period2_capital_nopat_7 168.14% 149.08% 132.86% 100.76% 77.56% 113.73% 69.37% 90.85% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period2_profit_nopat_7 46.31% 18.33% 18.81% 23.12% 15.70% 4.95% 56.64% 53.28% 45.99% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_diff_capital_nopat_7 77.87% 82.12% 83.93% 62.46% 45.15% 49.88% 45.62% 38.14% 69.26% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_diff_profits_nopat_7 522.37% 387.31% 323.61% 388.77% 394.99% 414.33% 323.29% 177.79% 63.22% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period1_capital_nopat_7 93.58% 93.75% 94.65% 72.55% 58.87% 74.00% 76.36% 78.39% 69.26% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period1_profit_nopat_7 568.68% 405.65% 342.42% 411.89% 410.69% 419.28% 379.93% 231.07% 109.21% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period2_capital_nopat_7 15.71% 11.63% 10.72% 10.10% 13.71% 24.12% 30.74% 40.25% 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period2_profit_nopat_7 46.31% 18.33% 18.81% 23.12% 15.70% 4.95% 56.64% 53.28% 45.99% 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_diff_capital_nopat_9 6.27% 6.70% 7.15% 7.56% 10.41% 17.69% 23.91% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_diff_profits_nopat_9 6.27% 6.70% 7.15% 7.56% 10.41% 17.69% 23.91% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period1_capital_nopat_9 6.27% 6.70% 7.15% 7.56% 10.41% 17.69% 23.91% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period1_profit_nopat_9 6.27% 6.70% 7.15% 7.56% 10.41% 17.69% 23.91% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period2_capital_nopat_9 6.27% 6.70% 7.15% 7.56% 10.41% 17.69% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period2_profit_nopat_9 6.27% 6.70% 7.15% 2.12% 10.41% 17.69% 23.91% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_diff_capital_nopat_9 1175.25% 1303.69% 1080.24% 787.52% 759.44% 875.52% 856.35% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_diff_profits_nopat_9 552.17% 385.13% 331.64% 409.77% 386.01% 389.17% 352.40% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period1_capital_nopat_9 1291.81% 1393.11% 1133.50% 836.09% 789.66% 926.85% 856.35% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period1_profit_nopat_9 568.68% 405.65% 342.42% 411.89% 410.69% 419.28% 379.93% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period2_capital_nopat_9 116.56% 89.41% 53.26% 48.57% 30.22% 51.34% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period2_profit_nopat_9 16.50% 20.52% 10.78% 2.12% 24.67% 30.11% 27.53% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_diff_capital_nopat_9 84.18% 84.79% 85.23% 62.25% 45.48% 51.26% 76.36% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_diff_profits_nopat_9 552.17% 385.13% 331.64% 409.77% 386.01% 389.17% 352.40% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period1_capital_nopat_9 93.58% 93.75% 94.65% 72.55% 58.87% 74.00% 76.36% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period1_profit_nopat_9 568.68% 405.65% 342.42% 411.89% 410.69% 419.28% 379.93% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period2_capital_nopat_9 9.40% 8.96% 9.42% 10.30% 13.39% 22.75% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period2_profit_nopat_9 16.50% 20.52% 10.78% 2.12% 24.67% 30.11% 27.53% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX cashflow::fcf_03_YoY 6.27% 0.0 7.15% 7.56% 10.41% 17.69% 23.91% 31.31% 39.94% 57.67% 66.72% 74.85% 75.94% 0.0 0.0
NFLX cashflow::fcf_05_YoY 6.27% 6.70% 7.15% 7.56% 10.41% 17.69% 23.91% 31.31% 39.94% 57.67% 66.72% 0.0 0.0 0.0 0.0
NFLX cashflow::fcf_10_YoY 6.27% 0.0 7.15% 7.56% 0.0 17.69% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX cashflow::financing -255.65% -399.00% -47.51% -86.88% 128.86% 797.15% 967.90% 963.35% 435.96% 945.88% 361.44% 356.47% 4.24% 191.90% -77.81%
NFLX cashflow::investing -136.90% 36.32% -148.50% -101.24% -52.63% -68.48% -81.07% 10.75% 19.87% -103.33% -28.60% -191.59% -185.86% -194.95% -90.29%
NFLX cashflow::realfcf_03_YoY 6.27% 0.0 7.15% 7.56% 10.41% 17.69% 23.91% 31.31% 39.94% 57.67% 66.72% 74.85% 75.94% 0.0 0.0
NFLX cashflow::realfcf_05_YoY 6.27% 6.70% 7.15% 7.56% 10.41% 17.69% 23.91% 31.31% 39.94% 57.67% 66.72% 0.0 0.0 0.0 0.0
NFLX cashflow::realfcf_10_YoY 6.27% 6.70% 7.15% 7.56% 0.0 17.69% 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Notes on the above Report:
StockMarketPrice: is the price of the Stock in December first trading day(approx) of the associated year
eps: If a Stock has multiple eps values, we use value from class a eps, if not continued operations attributable eps and so on [diluted is preferred over basic]
Caution:: 0 value in revenue means we do not have data for the year for the ticker
0 value most likely means we had a data issue and could not find the field value in the particular year

6. CAGR report Showing SUMMARY report for NFLX [show/hide charts] Current Market Price: 1212.15 as of 2025-06-16
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_ENDING_2024 CAGR_5Y_ENDING_2024 CAGR_3Y_ENDING_2024
NFLX StockMarketPrice 25.62% 22.47% 13.95%
NFLX YearPriceHigh 24.27% 19.53% 10.34%
NFLX YearPriceLow 29.45% 12.86% -1.18%
NFLX revenue 21.46% 14.11% 9.51%
NFLX revenue::cost 18.43% 11.08% 6.67%
NFLX operating_expense inf 0.0 0.0
NFLX assets 20.25% 9.56% 6.35%
NFLX cash 17.64% 9.23% 8.99%
NFLX liabilities_calc 15.37% 1.82% 0.18%
NFLX ppnenet 27.95% 23.04% 6.39%
NFLX workingCapital -13.55% -5.51% -4.25%
NFLX workingCapitalWithCash 22.89% 13.40% -4.63%
NFLX owner_earnings 27.99% 31.89% 220.31%
NFLX netincome_cfo 60.59% 36.08% 19.41%
NFLX cashflow::operating 31.58% 35.39% 165.66%
NFLX cashflow::fcf 29.49% 33.27% 279.02%
NFLX cashflow::realfcf 27.47% 31.12% 143.42%
NFLX netincome 60.59% 36.08% 19.41%
NFLX operatingincome 48.00% 31.95% 18.92%
NFLX grossincome 26.35% 18.41% 13.25%
NFLX nopat 48.19% 30.77% 18.47%
NFLX marketcap 25.63% 21.86% 12.60%
NFLX ev 25.75% 20.73% 12.07%
NFLX ebitda 43.46% 31.55% 18.77%
NFLX equity 30.70% 26.69% 16.01%
NFLX retained_earnings 47.59% 45.43% 35.12%
NFLX debt 23.27% 1.09% 0.41%
NFLX debtToEquity -5.72% -20.23% -13.40%
NFLX interest_expense 20.65% 2.80% -2.08%
NFLX interestRate -2.01% 4.56% 0.0
NFLX owner_earningsToInterest 14.31% 30.14% 225.38%
NFLX cashflow::operatingToInterest 16.03% 33.38% 171.80%
NFLX eps 60.31% 36.63% 20.64%
NFLX shares 0.34% 0.07% -1.19%
NFLX shares_calc 0.0 -0.50% -1.18%
NFLX income_tax -7.49% -14.24% -16.74%
NFLX income_tax_cashflow 57.42% 32.59% 47.72%
NFLX sbc 9.08% -7.63% -12.23%
NFLX capex 19.09% 11.68% -5.73%
NFLX maintainence_capex 20.31% 26.00% 16.43%
NFLX depreciation 20.31% 26.00% 16.43%
NFLX capexToRevenue -1.96% -2.15% -13.89%
NFLX depreciationToRevenue -1.01% 10.49% 6.27%
NFLX sbcToRevenue -10.18% -19.02% -19.86%
NFLX sbcToOperatingCashflow 9.28% 17.75% -66.97%
NFLX inventory inf 0.0 0.0
NFLX payables 15.12% 5.94% 2.43%
NFLX receivables inf 0.0 0.0
NFLX inventoryTurnover 0.0 0.0 0.0
NFLX payablesToRevenue -4.41% -7.79% 0.0
NFLX opLeverage 11.78% -0.27% 28.00%
NFLX opLeverageFlag inf 0.0 0.0
NFLX evToEbitda -12.34% -8.22% -5.64%
NFLX evToOpIncome -15.03% -8.50% -5.76%
NFLX evToRevenue 3.54% 5.80% 2.35%
NFLX evToOcf 12.12% 24.62% -57.82%
NFLX evToNopat -15.14% -7.67% -5.40%
NFLX pocf -79.98% -94.47% -57.61%
NFLX peg inf -14.07% 2.62%
NFLX pe -21.77% -10.46% -5.71%
NFLX pfcf -79.84% -94.40% -99.18%
NFLX ps 3.43% 6.77% 2.81%
NFLX pb -3.88% -3.81% -2.94%
NFLX priceToRealfcf -79.75% -94.36% -99.17%
NFLX priceToNopat -15.22% -6.82% -4.95%
NFLX priceToEquityTangible -3.88% -3.81% -2.94%
NFLX roa 19.41% 16.34% 10.68%
NFLX roa_goodwill 19.41% 16.34% 10.68%
NFLX roe 13.29% 0.36% -3.31%
NFLX roce 15.83% 14.36% 9.91%
NFLX rode 11.55% 12.17% 9.42%
NFLX roic 14.65% 2.33% 2.68%
NFLX rotc 14.65% 2.33% 2.68%
NFLX roic_cash 15.26% 3.89% 4.99%
NFLX rome 13.24% 4.15% 2.51%
NFLX rote 12.48% 22.70% 128.92%
NFLX roa_cfo 14.65% 27.42% 147.22%
NFLX roe_cfo 12.50% 21.51% 115.97%
NFLX roce_cfo 13.32% 26.55% 145.34%
NFLX rode_cfo 11.99% 25.65% 144.69%
NFLX roic_cfo 12.93% 22.11% 129.39%
NFLX roic_cashflow::operating_cash 13.13% 22.61% 134.55%
NFLX roic_cashflow::fcf 12.24% 21.23% 229.51%
NFLX roic_cashflow::fcf_cash 12.42% 21.67% 236.46%
NFLX roic_cashflow::realfcf 11.63% 20.36% 115.43%
NFLX roic_cashflow::realfcf_cash 11.79% 20.75% 119.32%
NFLX roic_income::net 24.41% 5.53% 3.11%
NFLX roic_income::net_cash 25.06% 7.13% 5.43%
NFLX rotc_cfo 12.93% 22.11% 129.39%
NFLX rome_cfo 12.48% 22.70% 128.92%
NFLX rote_cfo 12.48% 22.70% 128.92%
NFLX roa_nopat 19.55% 15.32% 10.25%
NFLX roe_nopat 13.43% -0.55% -3.68%
NFLX roce_nopat 19.55% 15.32% 10.25%
NFLX rode_nopat 11.69% 11.18% 9.02%
NFLX roic_nopat 14.80% 1.41% 2.29%
NFLX roic_nopat_cash 15.41% 2.96% 4.59%
NFLX rotc_nopat 14.80% 1.41% 2.29%
NFLX rome_nopat 13.38% 3.22% 2.13%
NFLX rote_nopat 13.38% 3.22% 2.13%
NFLX roic_owner_earnings 11.78% 20.67% 179.65%
NFLX roic_owner_earnings_cash 11.94% 21.08% 185.37%
NFLX margin_gross 4.03% 3.77% 3.42%
NFLX margin_owner_earnings 14.01% 24.81% 194.03%
NFLX margin_cfo 15.67% 27.11% 142.70%
NFLX margin_op 21.85% 15.63% 8.59%
NFLX margin_fcf 14.68% 25.71% 248.54%
NFLX margin_fcf_real 13.79% 24.32% 125.54%
NFLX margin_net 32.21% 19.26% 9.04%
NFLX margin_nopat 22.01% 14.60% 8.17%
NFLX yield_owner_earnings 12.65% 22.31% 188.95%
NFLX yield_owner_earnings_ev 12.65% 22.66% 187.44%
NFLX yield_cfo 14.04% 24.12% 134.33%
NFLX yield_cfo_ev 13.97% 24.49% 138.11%
NFLX yield_income::operating 17.69% 8.21% 5.57%
NFLX yield_income::operating_ev 17.66% 9.28% 6.16%
NFLX yield_cashflow::fcf 13.22% 23.07% 237.37%
NFLX yield_cashflow::fcf_ev 13.18% 23.39% 235.01%
NFLX yield_cashflow::realfcf 12.51% 21.98% 120.70%
NFLX yield_income::net 27.90% 11.65% 6.05%
NFLX yield_income::net_ev 27.59% 12.74% 6.58%
NFLX yield_nopat 17.92% 7.34% 5.27%
NFLX yield_nopat_ev 17.88% 8.35% 5.75%
NFLX costs:ga 17.22% 13.23% 7.99%
NFLX costs:sm 15.08% 1.92% 4.66%
NFLX shares_buyback inf inf inf
NFLX unearned_revenue 0.85% -13.83% -5.19%
NFLX unearned_revenue_balancesheet 17.85% 10.46% 7.94%
NFLX amortization 20.31% 26.00% 16.43%
NFLX costs:sgna 17.22% 13.23% 7.99%
NFLX current_liabilities 13.18% 9.42% 8.21%
NFLX eps_calc 60.31% 36.63% 20.64%
NFLX equity_mgmt 30.70% 26.69% 16.01%
NFLX equity_tangible 30.70% 26.69% 16.01%
NFLX evToEquityTangible -3.79% -4.70% -3.40%
NFLX evToOwner_earnings 13.35% 26.88% 26.94%
NFLX investedCapital 29.08% 28.95% 15.81%
NFLX investedCapitalWith2PercentCash 28.41% 27.02% 13.27%
NFLX lv_liabilities -12.27% 1.32% 3.14%
NFLX lv_payables 19.35% 11.60% 9.27%
NFLX priceToOwner_earnings 13.31% 27.35% 26.96%
NFLX share_cnt 0.0 -0.50% -1.18%
NFLX share_multiplier 0.0 0.0 0.0
NFLX tax_rate -0.82% 7.63% 2.70%
NFLX current_assets 10.28% 16.22% 17.53%
NFLX revenue_01_YoY -4.26% -10.74% -5.95%
NFLX evToEquity -3.79% -4.70% -3.40%
NFLX priceToOperating -15.12% -7.65% -5.31%
NFLX revenue_03_YoY -9.51% -21.38% -25.96%
NFLX roce_inc_3 16.89% 21.92% 27.06%
NFLX roce_inc_diff_capital_nopat_3 0.0 0.0 0.0
NFLX roce_inc_diff_profits_nopat_3 0.0 0.0 0.0
NFLX roce_inc_nopat_3 15.97% 19.57% 27.75%
NFLX roce_inc_period1_capital_nopat_3 0.0 0.0 0.0
NFLX roce_inc_period1_nopat_3 0.05% 0.05% 0.05%
NFLX roce_inc_period1_profit_nopat_3 0.0 0.0 0.0
NFLX roce_inc_period2_capital_nopat_3 0.0 0.0 0.0
NFLX roce_inc_period2_nopat_3 0.05% 0.05% 0.05%
NFLX roce_inc_period2_profit_nopat_3 15.20% 0.0 0.0
NFLX rome_inc_3 8.63% -9.68% -10.24%
NFLX rome_inc_diff_capital_nopat_3 25.71% 25.86% 8.37%
NFLX rome_inc_diff_profits_nopat_3 35.47% 11.50% -2.20%
NFLX rome_inc_nopat_3 7.77% -11.41% -9.76%
NFLX rome_inc_period1_capital_nopat_3 30.64% 31.49% 22.99%
NFLX rome_inc_period1_nopat_3 0.05% 0.05% 0.05%
NFLX rome_inc_period1_profit_nopat_3 48.19% 30.77% 18.47%
NFLX rome_inc_period2_capital_nopat_3 37.19% 37.84% 45.64%
NFLX rome_inc_period2_nopat_3 0.05% 0.05% 0.05%
NFLX rome_inc_period2_profit_nopat_3 79.63% 81.94% 50.81%
NFLX rotc_inc_3 -9.19% -2.63% 3.54%
NFLX rotc_inc_diff_capital_nopat_3 50.36% 16.75% -6.06%
NFLX rotc_inc_diff_profits_nopat_3 35.47% 11.50% -2.20%
NFLX rotc_inc_nopat_3 -9.90% -4.50% 4.10%
NFLX rotc_inc_period1_capital_nopat_3 29.08% 28.95% 15.81%
NFLX rotc_inc_period1_nopat_3 0.05% 0.05% 0.05%
NFLX rotc_inc_period1_profit_nopat_3 48.19% 30.77% 18.47%
NFLX rotc_inc_period2_capital_nopat_3 24.22% 40.82% 44.32%
NFLX rotc_inc_period2_nopat_3 0.05% 0.05% 0.05%
NFLX rotc_inc_period2_profit_nopat_3 79.63% 81.94% 50.81%
NFLX revenue_05_YoY -6.43% -13.80% -19.89%
NFLX roce_inc_5 51.00% 20.13% 16.15%
NFLX roce_inc_diff_capital_nopat_5 0.0 0.0 0.0
NFLX roce_inc_diff_profits_nopat_5 0.83% 0.0 0.0
NFLX roce_inc_nopat_5 26.64% 17.98% 14.67%
NFLX roce_inc_period1_capital_nopat_5 0.0 0.0 0.0
NFLX roce_inc_period1_nopat_5 0.05% 0.05% 0.05%
NFLX roce_inc_period1_profit_nopat_5 0.0 0.0 0.0
NFLX roce_inc_period2_capital_nopat_5 0.0 0.0 0.0
NFLX roce_inc_period2_nopat_5 0.05% 0.05% 0.05%
NFLX roce_inc_period2_profit_nopat_5 0.0 0.0 0.0
NFLX rome_inc_5 48.84% -2.02% -8.18%
NFLX rome_inc_diff_capital_nopat_5 28.85% 31.49% 20.19%
NFLX rome_inc_diff_profits_nopat_5 60.86% 26.53% 8.94%
NFLX rome_inc_nopat_5 24.84% -3.77% -9.36%
NFLX rome_inc_period1_capital_nopat_5 30.64% 31.49% 22.99%
NFLX rome_inc_period1_nopat_5 0.05% 0.05% 0.05%
NFLX rome_inc_period1_profit_nopat_5 48.19% 30.77% 18.47%
NFLX rome_inc_period2_capital_nopat_5 37.92% 31.48% 33.07%
NFLX rome_inc_period2_nopat_5 0.05% 0.05% 0.05%
NFLX rome_inc_period2_profit_nopat_5 34.00% 50.59% 105.41%
NFLX rotc_inc_5 24.12% -1.20% -0.50%
NFLX rotc_inc_diff_capital_nopat_5 54.57% 30.40% 10.90%
NFLX rotc_inc_diff_profits_nopat_5 60.86% 26.53% 8.94%
NFLX rotc_inc_nopat_5 4.07% -2.96% -1.77%
NFLX rotc_inc_period1_capital_nopat_5 29.08% 28.95% 15.81%
NFLX rotc_inc_period1_nopat_5 0.05% 0.05% 0.05%
NFLX rotc_inc_period1_profit_nopat_5 48.19% 30.77% 18.47%
NFLX rotc_inc_period2_capital_nopat_5 14.01% 25.64% 34.11%
NFLX rotc_inc_period2_nopat_5 0.05% 0.05% 0.05%
NFLX rotc_inc_period2_profit_nopat_5 34.00% 50.59% 105.41%
NFLX roce_inc_7 inf 13.73% 13.24%
NFLX roce_inc_diff_capital_nopat_7 inf 0.0 0.0
NFLX roce_inc_diff_profits_nopat_7 inf 0.0 0.0
NFLX roce_inc_nopat_7 inf 12.52% 12.43%
NFLX roce_inc_period1_capital_nopat_7 inf 0.0 0.0
NFLX roce_inc_period1_nopat_7 inf 0.05% 0.05%
NFLX roce_inc_period1_profit_nopat_7 inf 0.0 0.0
NFLX roce_inc_period2_capital_nopat_7 inf 0.0 0.0
NFLX roce_inc_period2_nopat_7 inf 0.05% 0.05%
NFLX roce_inc_period2_profit_nopat_7 inf 29.00% 0.0
NFLX rome_inc_7 inf -0.76% -3.50%
NFLX rome_inc_diff_capital_nopat_7 inf 31.26% 22.54%
NFLX rome_inc_diff_profits_nopat_7 inf 28.87% 17.40%
NFLX rome_inc_nopat_7 inf -1.82% -4.20%
NFLX rome_inc_period1_capital_nopat_7 inf 31.49% 22.99%
NFLX rome_inc_period1_nopat_7 inf 0.05% 0.05%
NFLX rome_inc_period1_profit_nopat_7 inf 30.77% 18.47%
NFLX rome_inc_period2_capital_nopat_7 inf 33.05% 26.19%
NFLX rome_inc_period2_nopat_7 inf 0.05% 0.05%
NFLX rome_inc_period2_profit_nopat_7 inf 92.40% 34.11%
NFLX rotc_inc_7 inf -3.15% 3.28%
NFLX rotc_inc_diff_capital_nopat_7 inf 34.50% 14.51%
NFLX rotc_inc_diff_profits_nopat_7 inf 28.87% 17.40%
NFLX rotc_inc_nopat_7 inf -4.18% 2.53%
NFLX rotc_inc_period1_capital_nopat_7 inf 28.95% 15.81%
NFLX rotc_inc_period1_nopat_7 inf 0.05% 0.05%
NFLX rotc_inc_period1_profit_nopat_7 inf 30.77% 18.47%
NFLX rotc_inc_period2_capital_nopat_7 inf 12.93% 23.29%
NFLX rotc_inc_period2_nopat_7 inf 0.05% 0.05%
NFLX rotc_inc_period2_profit_nopat_7 inf 92.40% 34.11%
NFLX roce_inc_9 inf 15.25% 10.48%
NFLX roce_inc_diff_capital_nopat_9 inf 0.0 0.0
NFLX roce_inc_diff_profits_nopat_9 inf 0.0 0.0
NFLX roce_inc_nopat_9 inf 13.30% 9.97%
NFLX roce_inc_period1_capital_nopat_9 inf 0.0 0.0
NFLX roce_inc_period1_nopat_9 inf 0.05% 0.05%
NFLX roce_inc_period1_profit_nopat_9 inf 0.0 0.0
NFLX roce_inc_period2_capital_nopat_9 inf 0.0 0.0
NFLX roce_inc_period2_nopat_9 inf 0.05% 0.05%
NFLX roce_inc_period2_profit_nopat_9 inf 0.0 52.86%
NFLX rome_inc_9 inf 2.86% -2.89%
NFLX rome_inc_diff_capital_nopat_9 inf 30.50% 21.58%
NFLX rome_inc_diff_profits_nopat_9 inf 31.96% 17.51%
NFLX rome_inc_nopat_9 inf 1.11% -3.35%
NFLX rome_inc_period1_capital_nopat_9 inf 31.49% 22.99%
NFLX rome_inc_period1_nopat_9 inf 0.05% 0.05%
NFLX rome_inc_period1_profit_nopat_9 inf 30.77% 18.47%
NFLX rome_inc_period2_capital_nopat_9 inf 44.97% 42.44%
NFLX rome_inc_period2_nopat_9 inf 0.05% 0.05%
NFLX rome_inc_period2_profit_nopat_9 inf 9.10% 111.01%
NFLX rotc_inc_9 inf -1.21% 0.35%
NFLX rotc_inc_diff_capital_nopat_9 inf 35.87% 17.65%
NFLX rotc_inc_diff_profits_nopat_9 inf 31.96% 17.51%
NFLX rotc_inc_nopat_9 inf -2.88% -0.12%
NFLX rotc_inc_period1_capital_nopat_9 inf 28.95% 15.81%
NFLX rotc_inc_period1_nopat_9 inf 0.05% 0.05%
NFLX rotc_inc_period1_profit_nopat_9 inf 30.77% 18.47%
NFLX rotc_inc_period2_capital_nopat_9 inf 3.11% 3.20%
NFLX rotc_inc_period2_nopat_9 inf 0.05% 0.05%
NFLX rotc_inc_period2_profit_nopat_9 inf 9.10% 111.01%
NFLX revenue_10_YoY inf -5.22% -4.64%
NFLX cashflow::fcf_01_YoY -67.49% -64.16% 1112.07%
NFLX cashflow::fcf_03_YoY 0.0 0.0 0.0
NFLX cashflow::fcf_05_YoY 0.0 0.0 0.0
NFLX cashflow::fcf_10_YoY inf 0.0 0.0
NFLX cashflow::financing -9.28% -20.28% -34.41%
NFLX cashflow::investing -24.25% -29.24% -15.00%
NFLX cashflow::realfcf_01_YoY -49.84% -39.45% 26.14%
NFLX cashflow::realfcf_03_YoY 0.0 0.0 0.0
NFLX cashflow::realfcf_05_YoY 0.0 0.0 0.0
NFLX cashflow::realfcf_10_YoY inf 0.0 0.0
NFLX income::net_01_YoY 13.52% 2.45% -10.52%
NFLX income::net_03_YoY -15.94% -30.00% -31.97%
NFLX income::net_05_YoY -80.76% -5.38% -27.30%
NFLX income::net_10_YoY inf 5.42% 4.45%
NFLX income::operating_01_YoY 16.88% -4.36% 12.38%
NFLX income::operating_03_YoY -15.14% -26.79% -30.70%
NFLX income::operating_05_YoY 40.27% -6.73% -24.68%
NFLX income::operating_10_YoY inf 5.24% 5.95%
NFLX roa_goodwill_cashflow::operating 14.65% 27.42% 147.22%
NFLX roce_inc_cashflow::operating_3 17.37% 55.17% 71.62%
NFLX roce_inc_cashflow::operating_5 13.64% 35.02% 85.73%
NFLX roce_inc_cashflow::operating_7 inf 29.16% 177.61%
NFLX roce_inc_cashflow::operating_9 inf 26.16% 162.18%
NFLX rome_inc_cashflow::operating_3 13.60% 28.92% 21.23%
NFLX rome_inc_cashflow::operating_5 13.07% 23.71% 46.79%
NFLX rome_inc_cashflow::operating_7 inf 22.92% 136.53%
NFLX rome_inc_cashflow::operating_9 inf 21.77% 130.19%
NFLX rotc_inc_cashflow::operating_3 14.24% 33.70% 39.85%
NFLX rotc_inc_cashflow::operating_5 12.80% 24.21% 59.07%
NFLX rotc_inc_cashflow::operating_7 inf 22.32% 153.03%
NFLX rotc_inc_cashflow::operating_9 inf 21.11% 137.92%
NFLX yield_cashflow::fcf_enterprise 13.18% 23.39% 235.01%
NFLX yield_cashflow::operating_enterprise 13.97% 24.49% 138.11%
NFLX yield_cashflow::realfcf_enterprise 12.46% 22.25% 122.40%
NFLX yield_income::net_enterprise 27.59% 12.74% 6.58%
NFLX yield_income::operating_enterprise 17.66% 9.28% 6.16%
Notes on the above Report:
StockMarketPrice: is the price of the Stock in December first trading day(approx) of the associated year
eps: If a Stock has multiple eps values, we use value from class a eps, if not continued operations attributable eps and so on [diluted is preferred over basic]
Caution:: 0 value in revenue means we do not have data for the year for the ticker
0 value most likely means we had a data issue and could not find the field value in the particular year

7. Rolling 5 yearly CAGR report Showing SUMMARY report for NFLX [show/hide charts] Current Market Price: 1212.15 as of 2025-06-16
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_5Y_2024 CAGR_5Y_2023 CAGR_5Y_2022 CAGR_5Y_2021 CAGR_5Y_2020 CAGR_5Y_2019 CAGR_5Y_2018 CAGR_5Y_2017 CAGR_5Y_2016 CAGR_5Y_2015 CAGR_5Y_2014
NFLX StockMarketPrice 22.47% 12.71% 8.96% 37.23% 36.44% 45.99% 38.46% 70.74% 65.74%
NFLX YearPriceHigh 19.53% 3.43% 24.44% 40.23% 33.98% 40.74% 50.08% 60.72% 24.32% inf inf
NFLX YearPriceLow 12.86% 7.86% 5.53% 43.03% 45.01% 42.60% 72.06% 75.16% 55.09% inf inf
NFLX revenue 14.11% 16.38% 22.01% 27.45% 29.82% 29.64% 29.27% 26.50% 22.47% 25.67% 26.94%
NFLX revenue::cost 11.08% 14.62% 19.00% 22.60% 27.18% 27.09% 26.17% 24.81% 25.13% 27.60% 28.31%
NFLX operating_expense 0.0 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
NFLX assets 9.56% 13.41% 20.64% 26.83% 30.95% 36.93% 36.84% 36.80% 34.65% 59.70% inf
NFLX cash 9.23% 13.40% 12.77% 32.65% 35.31% 35.13% 44.37% 57.60% 23.63% 56.21% inf
NFLX liabilities_calc 1.82% 6.30% 12.51% 21.38% 28.74% 38.39% 38.43% 36.78% 35.07% 63.07% inf
NFLX ppnenet 23.04% 28.95% 34.35% 39.51% 40.82% 30.41% 25.64% 19.39% 12.93% 6.17% inf
NFLX workingCapital -5.51% -11.74% -17.88% -17.32% -21.46% -28.07% -24.80% -22.58% -19.26% inf inf
NFLX workingCapitalWithCash 13.40% 12.77% 32.65% 35.31% 35.13% 44.37% 57.60% 23.63% 56.21% 41.76% inf
NFLX owner_earnings 31.89% 32.83% 20.55% 50.75% 32.11% -46.22% -59.84% -46.26% -13.99% -14.53% -23.41%
NFLX netincome_cfo 36.08% 34.88% 51.71% 93.90% 86.42% 47.57% 60.88% 100.73% -3.76% -5.28% 18.15%
NFLX cashflow::operating 35.39% 36.36% 25.67% 17.78% 39.26% -12.99% -13.26% -13.06% -14.71% -15.84% -44.92%
NFLX cashflow::fcf 33.27% 34.65% 23.09% 64.33% 33.84% -55.76% -13.08% -61.07% -14.35% -15.26% -32.70%
NFLX cashflow::realfcf 31.12% 32.44% 19.99% 26.81% 28.97% -45.63% -58.74% -46.78% -13.93% -14.49% -22.52%
NFLX netincome 36.08% 34.88% 51.71% 93.90% 86.42% 47.57% 60.88% 100.73% -3.76% -5.28% 18.15%
NFLX operatingincome 31.95% 34.07% 46.36% 74.78% 71.86% 45.26% 47.70% 75.77% 0.20% 1.52% 15.97%
NFLX grossincome 18.41% 19.18% 27.74% 36.88% 34.75% 34.52% 35.89% 30.76% 17.18% 22.13% 24.28%
NFLX nopat 30.77% 30.65% 45.35% 81.94% 71.86% 50.59% 60.18% 92.40% 2.91% 9.10% 21.59%
NFLX marketcap 21.86% 12.79% 9.48% 38.10% 37.34% 47.19% 40.36% 72.97% 69.13% inf inf
NFLX ev 20.73% 12.33% 12.18% 38.08% 37.95% 49.48% 42.04% 75.05% 73.20% inf inf
NFLX ebitda 31.55% 34.05% 45.04% 67.94% 62.10% 40.65% 40.37% 47.46% 1.31% inf inf
NFLX equity 26.69% 31.49% 42.13% 42.69% 37.84% 32.48% 31.48% 36.91% 33.05% 50.27% inf
NFLX retained_earnings 45.43% 50.33% 58.25% 62.25% 51.72% 42.49% 39.73% 31.51% 21.69% 31.70% inf
NFLX debt 1.09% 7.02% 34.59% 35.55% 47.06% 74.97% 83.35% 100.62% 75.86% 63.98% inf
NFLX debtToEquity -20.23% -18.54% -5.28% -5.10% 6.56% 32.36% 39.86% 46.31% 32.37% 9.17% -97.83%
NFLX interest_expense 2.80% 10.73% 24.28% 38.52% 42.05% 65.63% 70.55% 64.15% 49.61% 46.56% 50.63%
NFLX interestRate 4.56% 4.56% -12.94% 4.56% -3.58% -7.79% -7.79% -16.74% -16.74% -9.71% -98.57%
NFLX owner_earningsToInterest 30.14% 26.85% 16.92% 108.26% 18.63% -10.95% -31.44% -11.76% -19.37% -21.25% -42.52%
NFLX cashflow::operatingToInterest 33.38% 29.42% 18.96% 15.46% 20.68% -13.56% -16.93% -14.21% -22.67% -25.95% -63.39%
NFLX eps 36.63% 34.53% 50.92% 92.23% 84.86% -0.82% 7.57% 33.00% -36.55% -37.58% 16.71%
NFLX shares 0.07% 0.64% 0.88% 1.21% 0.70% 0.81% 1.34% 50.72% 52.00% 51.98% 49.37%
NFLX shares_calc -0.50% 0.07% 0.47% 0.64% 0.67% 0.83% 1.37% 1.30% 2.05% 2.09% 0.27%
NFLX income_tax -14.24% -13.11% -37.50% -13.81% -13.32% 18.79% -23.66% -14.44% -11.16% -29.02% 1.58%
NFLX income_tax_cashflow 32.59% 54.53% 48.19% 80.19% 60.17% 51.28% 77.38% 31.53% -19.45% -13.23% -2.96%
NFLX sbc -7.63% 1.14% 25.86% 18.35% 27.19% 28.60% 31.46% 19.76% 23.04% 14.92% 55.48%
NFLX capex 11.68% 14.91% 18.66% 37.26% 40.41% 29.41% 26.29% 33.89% 16.73% 21.95% 8.71%
NFLX maintainence_capex 26.00% 33.19% 36.17% 29.36% 13.19% 13.90% 11.44% 12.29% 5.63% 12.98% 7.27%
NFLX depreciation 26.00% 33.83% 36.17% 29.36% 13.19% 13.90% 11.44% 9.60% 5.63% 10.33% 7.27%
NFLX capexToRevenue -2.15% -1.31% -2.71% 7.73% 8.07% -0.16% -2.37% 5.73% -4.68% -2.85% -14.32%
NFLX depreciationToRevenue 10.49% 14.87% 11.32% 1.49% -12.94% -12.25% -13.74% -13.22% -13.85% -12.17% -15.54%
NFLX sbcToRevenue -19.02% -13.03% 3.13% -7.14% -2.04% -0.78% 1.66% -5.32% 0.52% -8.57% 22.42%
NFLX sbcToOperatingCashflow 17.75% 19.04% 36.76% 60.70% 24.81% -54.59% -35.53% -50.56% -22.79% -21.49% 182.29%
NFLX inventory 0.0 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
NFLX payables 5.94% 5.83% 13.31% 21.77% 20.95% 27.32% 39.02% 32.98% 29.17% inf inf
NFLX receivables 0.0 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
NFLX inventoryTurnover 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX payablesToRevenue -7.79% 0.0 0.0 -7.79% 0.0 8.45% 0.0 8.45% 0.0 inf inf
NFLX opLeverage -0.27% -21.51% -33.51% 36.18% 25.41% -7.27% -30.02% 23.65% 20.76% -15.98% inf
NFLX opLeverageFlag 0.0 0.0 inf inf inf 0.0 0.0 inf 0.0 inf inf
NFLX evToEbitda -8.22% -16.20% -22.65% -17.78% -14.90% 6.27% 1.19% 18.72% 70.93% inf inf
NFLX evToOpIncome -8.50% -16.21% -23.35% -21.00% -19.73% 2.90% -3.83% -0.41% 72.85% inf inf
NFLX evToRevenue 5.80% -3.49% -8.04% 8.34% 6.27% 15.30% 9.91% 38.35% 41.46% inf inf
NFLX evToOcf 24.62% 21.61% 28.95% 83.57% 28.78% -47.67% -31.72% -31.79% -15.33% inf inf
NFLX evToNopat -7.67% -14.02% -22.82% -24.11% -19.73% -0.74% -11.32% -9.02% 68.31% inf inf
NFLX pocf -94.47% -95.06% -94.22% -90.74% -93.71% 857.11% 1254.86% 1233.96% 2318.73% inf inf
NFLX peg -14.07% 17.39% inf -35.37% inf 19.37% 18.18% inf 66.49% 0.0 inf
NFLX pe -10.46% -16.38% -27.84% -28.78% -26.33% -0.25% -12.75% -13.83% 75.74% inf inf
NFLX pfcf -94.40% -95.02% -93.95% 0.0 -93.41% 0.0 1053.12% 0.0 2237.82% inf inf
NFLX ps 6.77% -3.08% -10.28% 8.35% 5.80% 13.55% 8.56% 36.81% 38.06% inf inf
NFLX pb -3.81% -14.22% -22.96% -3.22% -0.37% 11.10% 6.75% 26.32% 27.14% inf inf
NFLX priceToRealfcf -94.36% -94.97% -93.39% 0.0 -93.09% 0.0 0.0 0.0 2118.93% inf inf
NFLX priceToNopat -6.82% -13.67% -24.68% -24.10% -20.09% -2.25% -12.37% -10.10% 64.36% inf inf
NFLX priceToEquityTangible -3.81% -14.22% -22.96% -3.22% -0.37% 11.10% 6.75% 26.32% 27.14% inf -95.94%
NFLX roa 16.34% 11.14% 15.40% 33.49% 25.54% 6.16% 7.98% 30.50% -37.27% -31.58% -96.25%
NFLX roa_goodwill 16.34% 11.14% 15.40% 33.49% 25.54% 6.16% 7.98% 30.50% -37.27% -31.58% -96.25%
NFLX roe 0.36% -5.67% 2.57% 26.80% 29.72% 10.49% 7.88% 32.10% -33.32% -29.97% -95.03%
NFLX roce 14.36% 7.61% 10.87% 28.17% 19.43% 1.57% 3.54% 28.02% -38.25% -31.98% -95.85%
NFLX rode 12.17% -2.47% 5.37% 22.30% 13.10% -5.33% -8.01% 18.54% -35.95% -28.14% -95.34%
NFLX roic 2.33% -0.21% 4.91% 24.12% 31.79% 15.62% 23.72% 55.65% -5.62% -1.55% -92.13%
NFLX rotc 2.33% -0.21% 4.91% 24.12% 31.79% 15.62% 23.72% 55.65% -5.62% -1.55% -92.13%
NFLX roic_cash 3.89% 1.64% 5.41% 24.91% 31.14% 13.78% 20.79% 54.44% -8.59% -3.67% -92.27%
NFLX rome 4.15% 1.97% 2.98% 22.49% 24.69% 9.65% 12.35% 28.39% -24.69% -32.45% -95.35%
NFLX rote 22.70% 21.89% 17.03% 15.38% 21.53% -13.15% -14.14% -13.47% -19.17% -27.01% -97.55%
NFLX roa_cfo 27.42% 25.08% 18.59% 15.65% 21.72% -13.18% -14.39% -13.43% -25.09% -26.46% -98.03%
NFLX roe_cfo 21.51% 19.80% 16.99% 15.48% 22.81% -13.14% -14.40% -13.40% -22.82% -25.51% -97.38%
NFLX roce_cfo 26.55% 23.77% 17.95% 15.51% 20.35% -13.24% -14.71% -13.47% -25.72% -26.71% -97.80%
NFLX rode_cfo 25.65% 20.62% 17.29% 15.38% 19.13% -13.36% -15.99% -13.72% -24.29% -24.49% -97.54%
NFLX roic_cfo 22.11% 21.24% 17.24% 15.42% 23.38% -13.10% -13.70% -13.15% -15.28% -16.27% -95.85%
NFLX roic_cashflow::operating_cash 22.61% 21.79% 17.29% 15.43% 23.19% -13.11% -13.79% -13.16% -15.64% -16.61% -95.92%
NFLX roic_cashflow::fcf 21.23% 20.63% 16.61% 131.42% 21.14% -44.41% -13.26% -56.04% -14.81% -15.61% -94.75%
NFLX roic_cashflow::fcf_cash 21.67% 21.13% 16.65% 129.94% 21.00% -43.51% -13.30% -55.70% -15.11% -15.89% -94.84%
NFLX roic_cashflow::realfcf 20.36% 19.86% 15.91% 78.11% 19.29% -31.69% -50.74% -39.90% -14.28% -14.73% -93.39%
NFLX roic_cashflow::realfcf_cash 20.75% 20.30% 15.93% 77.45% 19.19% -30.59% -49.55% -39.43% -14.48% -14.92% -93.50%
NFLX roic_income::net 5.53% 0.40% 8.74% 37.69% 42.95% 17.45% 34.75% 77.75% -9.35% -8.14% -92.75%
NFLX roic_income::net_cash 7.13% 2.25% 9.26% 38.57% 42.25% 15.59% 31.56% 76.36% -12.20% -10.12% -92.88%
NFLX rotc_cfo 22.11% 21.24% 17.24% 15.42% 23.38% -13.10% -13.70% -13.15% -15.28% -16.27% -95.85%
NFLX rome_cfo 22.70% 21.89% 17.03% 15.38% 21.53% -13.15% -14.14% -13.47% -19.17% -27.01% -97.55%
NFLX rote_cfo 22.70% 21.89% 17.03% 15.38% 21.53% -13.15% -14.14% -13.47% -19.17% -27.01% -97.55%
NFLX roa_nopat 15.32% 8.29% 14.61% 38.95% 25.49% 10.05% 17.08% 42.94% -35.56% -26.45% -96.45%
NFLX roe_nopat -0.55% -8.08% 1.87% 31.98% 29.72% 14.54% 17.00% 44.58% -31.52% -24.74% -95.30%
NFLX roce_nopat 15.32% 8.29% 14.61% 38.95% 25.49% 10.05% 17.08% 42.94% -35.56% -33.50% -96.45%
NFLX rode_nopat 11.18% -4.95% 4.66% 27.32% 13.09% -1.87% -0.24% 29.75% -34.23% -22.77% -95.59%
NFLX roic_nopat 1.41% -2.75% 4.18% 29.20% 31.79% 19.86% 34.17% 70.38% -3.07% 5.80% -92.55%
NFLX roic_nopat_cash 2.96% -0.95% 4.68% 30.02% 31.13% 17.96% 30.99% 69.05% -6.12% 3.53% -92.68%
NFLX rotc_nopat 1.41% -2.75% 4.18% 29.20% 31.79% 19.86% 34.17% 70.38% -3.07% 5.80% -92.55%
NFLX rome_nopat 3.22% -0.63% 2.26% 27.52% 24.68% 13.67% 21.83% 40.52% -22.66% -27.40% -95.60%
NFLX rote_nopat 3.22% -0.63% 2.26% 27.52% 24.68% 13.67% 21.83% 40.52% -22.66% -27.40% -95.60%
NFLX roic_owner_earnings 20.67% 19.99% 16.03% 112.28% 20.47% -32.43% -52.06% -39.31% -14.34% -14.78% -93.52%
NFLX roic_owner_earnings_cash 21.08% 20.44% 16.06% 110.94% 20.34% -31.34% -50.90% -38.84% -14.57% -14.97% -93.63%
NFLX margin_gross 3.77% 2.40% 4.69% 7.40% 3.80% 3.76% 5.12% 3.37% -4.32% -2.82% -2.09%
NFLX margin_owner_earnings 24.81% 24.57% 17.10% 92.00% 20.59% -30.26% -48.04% -32.04% -15.66% -17.42% -33.87%
NFLX margin_cfo 27.11% 26.75% 19.33% 15.76% 23.55% -13.13% -14.05% -13.30% -17.36% -20.54% -56.59%
NFLX margin_op 15.63% 15.21% 19.97% 37.14% 32.39% 12.06% 14.25% 38.84% -18.20% -19.23% -8.65%
NFLX margin_fcf 25.71% 25.69% 18.18% 109.86% 21.27% -42.61% -13.42% -50.66% -16.52% -19.21% -44.64%
NFLX margin_fcf_real 24.32% 24.34% 16.87% 61.67% 19.39% -29.52% -46.63% -32.69% -15.52% -17.30% -32.64%
NFLX margin_net 19.26% 15.90% 24.35% 52.20% 43.59% 13.81% 24.44% 58.36% -21.46% -24.63% -6.92%
NFLX margin_nopat 14.60% 12.27% 19.13% 42.73% 32.39% 16.16% 23.87% 51.91% -15.95% -13.19% -4.20%
NFLX yield_owner_earnings 22.31% 25.96% 18.60% 109.26% 19.25% -20.97% -43.65% -7.05% -23.12% -97.14% -97.63%
NFLX yield_owner_earnings_ev 22.66% 26.16% 18.20% 107.80% 19.21% -19.65% -43.03% -5.86% -23.99% -97.15% -97.63%
NFLX yield_cfo 24.12% 28.35% 22.15% 15.49% 21.67% -13.28% -14.59% -14.56% -27.49% -97.27% -98.48%
NFLX yield_cfo_ev 24.49% 28.63% 21.42% 15.46% 21.47% -13.31% -14.68% -14.66% -28.52% inf inf
NFLX yield_income::operating 8.21% 18.76% 33.54% 26.72% 24.97% -1.26% 5.22% 1.66% -40.84% -97.71% -97.13%
NFLX yield_income::operating_ev 9.28% 19.36% 30.55% 26.56% 24.57% -2.78% 3.97% 0.42% -42.15% inf inf
NFLX yield_cashflow::fcf 23.07% 27.17% 20.34% 126.49% 19.83% -34.82% -13.64% -32.89% -25.45% -97.20% -98.08%
NFLX yield_cashflow::fcf_ev 23.39% 27.38% 19.79% 124.79% 19.71% -33.96% -13.68% -31.88% -26.45% inf inf
NFLX yield_cashflow::realfcf 21.98% 25.68% 18.20% 75.18% 18.33% -19.98% -41.90% -7.93% -22.73% -97.12% -97.59%
NFLX yield_income::net 11.65% 19.55% 38.54% 40.56% 35.93% 0.31% 14.87% 15.93% -43.14% -98.10% -97.35%
NFLX yield_income::net_ev 12.74% 20.11% 35.28% 40.33% 34.98% -1.25% 13.08% 14.87% -44.40% inf inf
NFLX yield_nopat 7.34% 15.87% 32.91% 31.95% 25.03% 2.31% 14.21% 11.10% -39.26% -97.78% -97.28%
NFLX yield_nopat_ev 8.35% 16.26% 29.45% 31.55% 24.73% 0.65% 12.69% 9.91% -40.51% -97.79% -97.27%
NFLX costs:ga 13.23% 22.24% 12.74% 18.53% 21.45% 27.65% 28.44% 44.09% 31.26% 44.59% 41.97%
NFLX costs:sm 1.92% 2.32% 11.99% 18.32% 22.01% 34.30% 36.29% 24.26% 22.21% 22.91% 20.63%
NFLX shares_buyback inf inf 0.0 inf 0.0 inf inf inf -49.44% inf -11.58%
NFLX unearned_revenue -13.83% 4.67% -31.24% -1.14% 21.78% 22.74% 25.18% 53.81% 34.95% 21.64% 28.22%
NFLX unearned_revenue_balancesheet 10.46% 13.65% 15.37% 22.22% 26.38% 27.49% 28.67% 29.56% 24.41% 22.21% inf
NFLX amortization 26.00% 33.83% 36.17% 29.36% 13.19% 13.90% 11.44% 9.60% 5.63% 10.33% 7.27%
NFLX costs:sgna 13.23% 22.24% 12.74% 18.53% 21.45% 27.65% 28.44% 44.09% 31.26% 44.59% 41.97%
NFLX current_liabilities 9.42% 6.43% 7.73% 13.10% 17.20% 20.82% 24.67% 26.67% 30.22% 55.47% inf
NFLX eps_calc 36.63% 34.53% 50.92% 92.23% 84.86% -0.82% 7.57% 33.00% -36.55% -37.58% 16.71%
NFLX equity_mgmt 26.69% 31.49% 42.13% 42.69% 37.84% 32.48% 31.48% 36.91% 33.05% 50.27% inf
NFLX equity_tangible 26.69% 31.49% 42.13% 42.69% 37.84% 32.48% 31.48% 36.91% 33.05% 50.27% inf
NFLX evToEquityTangible -4.70% -14.57% -21.07% -3.22% 0.07% 12.83% 8.03% 27.85% 30.19% inf -95.95%
NFLX evToOwner_earnings 26.88% 23.19% 39.35% -51.96% 34.90% 24.40% 75.32% 6.29% -16.84% inf inf
NFLX investedCapital 28.95% 34.35% 39.51% 40.82% 30.41% 25.64% 19.39% 12.93% 6.17% 3.11% inf
NFLX investedCapitalWith2PercentCash 27.02% 31.91% 38.85% 39.93% 31.06% 27.67% 22.28% 13.81% 9.61% 5.38% inf
NFLX lv_liabilities 1.32% -3.29% -10.39% -15.54% -20.64% -28.33% -27.37% -25.60% -27.97% -42.75% inf
NFLX lv_payables 11.60% 16.58% 16.12% 35.90% 37.53% 35.83% 42.09% 52.67% 20.31% 39.87% inf
NFLX priceToOwner_earnings 27.35% 23.34% 37.30% -51.96% 34.57% 26.33% 77.43% 7.58% -17.27% inf inf
NFLX share_cnt -0.50% 0.07% 0.47% 0.64% 0.67% inf inf inf inf inf 0.0
NFLX share_multiplier 0.0 0.0 0.0 0.0 0.0 0.0 -32.88% 0.0 0.0 0.0 0.0
NFLX tax_rate 7.63% 67.03% 4.56% -15.59% 0.0 -17.81% -50.60% -22.88% -5.42% -18.94% -9.71%
NFLX current_assets 16.22% 0.46% 3.85% 7.12% 12.44% 9.41% 25.95% 27.90% 25.59% 53.51% inf
NFLX revenue_01_YoY -10.74% -28.25% -27.57% -9.07% 0.72% 1.35% 10.60% 20.74% -8.88% -4.71% inf
NFLX evToEquity -4.70% -14.57% -21.07% -3.22% 0.07% 12.83% 8.03% 27.85% 30.19% inf inf
NFLX priceToOperating -7.65% -15.87% -25.20% -20.99% -20.08% 1.33% -4.97% -1.59% 68.79% inf inf
NFLX revenue_03_YoY -21.38% -20.26% -10.73% -2.34% 4.27% 9.89% 4.23% -0.50% inf inf inf
NFLX roce_inc_3 21.92% -13.22% 13.32% 44.93% 11.47% 59.14% 28.16% 21.20% inf inf inf
NFLX roce_inc_diff_capital_nopat_3 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 inf inf inf
NFLX roce_inc_diff_profits_nopat_3 0.0 0.0 0.0 0.0 0.0 7.68% 900.20% 900.20% inf inf inf
NFLX roce_inc_nopat_3 19.57% -15.59% 8.55% 46.05% 9.90% 29.95% 44.18% 24.51% inf inf inf
NFLX roce_inc_period1_capital_nopat_3 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 inf inf inf
NFLX roce_inc_period1_nopat_3 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% inf inf inf
NFLX roce_inc_period1_profit_nopat_3 0.0 0.0 0.0 0.0 0.0 0.0 0.0 29.00% inf inf inf
NFLX roce_inc_period2_capital_nopat_3 0.0 0.0 0.0 0.0 0.0 0.0 0.0 inf inf inf inf
NFLX roce_inc_period2_nopat_3 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% inf inf inf
NFLX roce_inc_period2_profit_nopat_3 0.0 0.0 0.0 0.0 29.00% 0.0 0.0 0.0 inf inf inf
NFLX rome_inc_3 -9.68% -24.94% -2.50% 43.05% 29.40% 96.01% 52.29% 28.23% inf inf inf
NFLX rome_inc_diff_capital_nopat_3 25.86% 50.23% 51.12% 38.31% 32.18% 23.65% 30.56% 15.93% inf inf inf
NFLX rome_inc_diff_profits_nopat_3 11.50% 9.70% 41.12% 99.33% 68.64% 97.89% 133.96% 47.39% inf inf inf
NFLX rome_inc_nopat_3 -11.41% -26.98% -6.62% 44.12% 27.58% 60.05% 82.00% 34.28% inf inf inf
NFLX rome_inc_period1_capital_nopat_3 31.49% 42.13% 42.69% 37.84% 32.48% 31.48% 36.91% 33.05% inf inf inf
NFLX rome_inc_period1_nopat_3 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% inf inf inf
NFLX rome_inc_period1_profit_nopat_3 30.77% 30.65% 45.35% 81.94% 71.86% 50.59% 60.18% 92.40% inf inf inf
NFLX rome_inc_period2_capital_nopat_3 37.84% 32.48% 31.48% 36.91% 33.05% 50.27% 44.97% inf inf inf inf
NFLX rome_inc_period2_nopat_3 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% inf inf inf
NFLX rome_inc_period2_profit_nopat_3 81.94% 71.86% 50.59% 60.18% 92.40% 2.91% 9.10% 21.59% inf inf inf
NFLX rotc_inc_3 -2.63% -17.99% -2.17% 14.56% -8.86% 11.47% 22.58% 41.07% inf inf inf
NFLX rotc_inc_diff_capital_nopat_3 16.75% 37.49% 50.61% 72.68% 87.67% 117.46% 122.47% -3.05% inf inf inf
NFLX rotc_inc_diff_profits_nopat_3 11.50% 9.70% 41.12% 99.33% 68.64% 97.89% 133.96% 47.39% inf inf inf
NFLX rotc_inc_nopat_3 -4.50% -20.22% -6.30% 15.43% -10.14% -9.00% 26.58% 50.75% inf inf inf
NFLX rotc_inc_period1_capital_nopat_3 28.95% 34.35% 39.51% 40.82% 30.41% 25.64% 19.39% 12.93% inf inf inf
NFLX rotc_inc_period1_nopat_3 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% inf inf inf
NFLX rotc_inc_period1_profit_nopat_3 30.77% 30.65% 45.35% 81.94% 71.86% 50.59% 60.18% 92.40% inf inf inf
NFLX rotc_inc_period2_capital_nopat_3 40.82% 30.41% 25.64% 19.39% 12.93% 6.17% 3.11% inf inf inf inf
NFLX rotc_inc_period2_nopat_3 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% inf inf inf
NFLX rotc_inc_period2_profit_nopat_3 81.94% 71.86% 50.59% 60.18% 92.40% 2.91% 9.10% 21.59% inf inf inf
NFLX revenue_05_YoY -13.80% -10.96% -3.64% 4.08% 3.04% 1.93% inf inf inf inf inf
NFLX roce_inc_5 20.13% -2.08% 4.65% 209.43% 86.06% 6.83% inf inf inf inf inf
NFLX roce_inc_diff_capital_nopat_5 0.0 0.0 0.0 0.0 0.0 0.0 inf inf inf inf inf
NFLX roce_inc_diff_profits_nopat_5 0.0 0.0 0.0 22.31% 1.50% 0.0 inf inf inf inf inf
NFLX roce_inc_nopat_5 17.98% -6.38% 3.32% 91.18% 35.66% 7.56% inf inf inf inf inf
NFLX roce_inc_period1_capital_nopat_5 0.0 0.0 0.0 0.0 0.0 0.0 inf inf inf inf inf
NFLX roce_inc_period1_nopat_5 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% inf inf inf inf inf
NFLX roce_inc_period1_profit_nopat_5 0.0 0.0 0.0 0.0 0.0 0.0 inf inf inf inf inf
NFLX roce_inc_period2_capital_nopat_5 0.0 0.0 0.0 0.0 0.0 inf inf inf inf inf 0.0
NFLX roce_inc_period2_nopat_5 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% inf inf inf inf inf
NFLX roce_inc_period2_profit_nopat_5 0.0 0.0 29.00% 0.0 0.0 0.0 inf inf inf inf inf
NFLX rome_inc_5 -2.02% -8.51% -1.23% 221.99% 120.94% 28.97% inf inf inf inf inf
NFLX rome_inc_diff_capital_nopat_5 31.49% 43.38% 45.25% 35.53% 29.57% 23.97% inf inf inf inf inf
NFLX rome_inc_diff_profits_nopat_5 26.53% 25.40% 41.65% 169.34% 108.76% 60.99% inf inf inf inf inf
NFLX rome_inc_nopat_5 -3.77% -12.54% -2.48% 98.71% 61.13% 29.86% inf inf inf inf inf
NFLX rome_inc_period1_capital_nopat_5 31.49% 42.13% 42.69% 37.84% 32.48% 31.48% inf inf inf inf inf
NFLX rome_inc_period1_nopat_5 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% inf inf inf inf inf
NFLX rome_inc_period1_profit_nopat_5 30.77% 30.65% 45.35% 81.94% 71.86% 50.59% inf inf inf inf inf
NFLX rome_inc_period2_capital_nopat_5 31.48% 36.91% 33.05% 50.27% 44.97% inf inf inf inf inf 0.0
NFLX rome_inc_period2_nopat_5 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% inf inf inf inf inf
NFLX rome_inc_period2_profit_nopat_5 50.59% 60.18% 92.40% 2.91% 9.10% 21.59% inf inf inf inf inf
NFLX rotc_inc_5 -1.20% -7.53% -8.37% 145.37% 58.15% 37.44% inf inf inf inf inf
NFLX rotc_inc_diff_capital_nopat_5 30.40% 41.87% 56.57% 77.35% 81.13% 16.33% inf inf inf inf inf
NFLX rotc_inc_diff_profits_nopat_5 26.53% 25.40% 41.65% 169.34% 108.76% 60.99% inf inf inf inf inf
NFLX rotc_inc_nopat_5 -2.96% -11.61% -9.53% 51.87% 15.25% 38.39% inf inf inf inf inf
NFLX rotc_inc_period1_capital_nopat_5 28.95% 34.35% 39.51% 40.82% 30.41% 25.64% inf inf inf inf inf
NFLX rotc_inc_period1_nopat_5 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% inf inf inf inf inf
NFLX rotc_inc_period1_profit_nopat_5 30.77% 30.65% 45.35% 81.94% 71.86% 50.59% inf inf inf inf inf
NFLX rotc_inc_period2_capital_nopat_5 25.64% 19.39% 12.93% 6.17% 3.11% inf inf inf inf inf 0.0
NFLX rotc_inc_period2_nopat_5 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% inf inf inf inf inf
NFLX rotc_inc_period2_profit_nopat_5 50.59% 60.18% 92.40% 2.91% 9.10% 21.59% inf inf inf inf inf
NFLX roce_inc_7 13.73% 2.70% 13.36% 40.86% inf inf inf inf inf 0.0 0.0
NFLX roce_inc_diff_capital_nopat_7 0.0 0.0 0.0 0.0 inf inf inf inf inf 0.0 0.0
NFLX roce_inc_diff_profits_nopat_7 0.0 0.0 0.0 0.0 inf inf inf inf inf 0.0 0.0
NFLX roce_inc_nopat_7 12.52% -1.81% 9.23% 42.40% inf inf inf inf inf 0.0 0.0
NFLX roce_inc_period1_capital_nopat_7 0.0 0.0 0.0 0.0 inf inf inf inf inf 0.0 0.0
NFLX roce_inc_period1_nopat_7 0.05% 0.05% 0.05% 0.05% inf inf inf inf inf 0.0 0.0
NFLX roce_inc_period1_profit_nopat_7 0.0 0.0 0.0 0.0 inf inf inf inf inf 0.0 0.0
NFLX roce_inc_period2_capital_nopat_7 0.0 0.0 0.0 inf inf inf inf inf 0.0 0.0 0.0
NFLX roce_inc_period2_nopat_7 0.05% 0.05% 0.05% 0.05% inf inf inf inf inf 0.0 0.0
NFLX roce_inc_period2_profit_nopat_7 29.00% 0.0 0.0 0.0 inf inf inf inf inf 0.0 0.0
NFLX rome_inc_7 -0.76% -1.04% 10.38% 47.76% inf inf inf inf inf 0.0 0.0
NFLX rome_inc_diff_capital_nopat_7 31.26% 41.32% 42.40% 34.35% inf inf inf inf inf 0.0 0.0
NFLX rome_inc_diff_profits_nopat_7 28.87% 33.70% 51.45% 100.63% inf inf inf inf inf 0.0 0.0
NFLX rome_inc_nopat_7 -1.82% -5.40% 6.36% 49.33% inf inf inf inf inf 0.0 0.0
NFLX rome_inc_period1_capital_nopat_7 31.49% 42.13% 42.69% 37.84% inf inf inf inf inf 0.0 0.0
NFLX rome_inc_period1_nopat_7 0.05% 0.05% 0.05% 0.05% inf inf inf inf inf 0.0 0.0
NFLX rome_inc_period1_profit_nopat_7 30.77% 30.65% 45.35% 81.94% inf inf inf inf inf 0.0 0.0
NFLX rome_inc_period2_capital_nopat_7 33.05% 50.27% 44.97% inf inf inf inf inf 0.0 0.0 0.0
NFLX rome_inc_period2_nopat_7 0.05% 0.05% 0.05% 0.05% inf inf inf inf inf 0.0 0.0
NFLX rome_inc_period2_profit_nopat_7 92.40% 2.91% 9.10% 21.59% inf inf inf inf inf 0.0 0.0
NFLX rotc_inc_7 -3.15% -3.58% -0.07% 45.26% inf inf inf inf inf 0.0 0.0
NFLX rotc_inc_diff_capital_nopat_7 34.50% 45.04% 57.31% 36.66% inf inf inf inf inf 0.0 0.0
NFLX rotc_inc_diff_profits_nopat_7 28.87% 33.70% 51.45% 100.63% inf inf inf inf inf 0.0 0.0
NFLX rotc_inc_nopat_7 -4.18% -7.82% -3.72% 46.81% inf inf inf inf inf 0.0 0.0
NFLX rotc_inc_period1_capital_nopat_7 28.95% 34.35% 39.51% 40.82% inf inf inf inf inf 0.0 0.0
NFLX rotc_inc_period1_nopat_7 0.05% 0.05% 0.05% 0.05% inf inf inf inf inf 0.0 0.0
NFLX rotc_inc_period1_profit_nopat_7 30.77% 30.65% 45.35% 81.94% inf inf inf inf inf 0.0 0.0
NFLX rotc_inc_period2_capital_nopat_7 12.93% 6.17% 3.11% inf inf inf inf inf 0.0 0.0 0.0
NFLX rotc_inc_period2_nopat_7 0.05% 0.05% 0.05% 0.05% inf inf inf inf inf 0.0 0.0
NFLX rotc_inc_period2_profit_nopat_7 92.40% 2.91% 9.10% 21.59% inf inf inf inf inf 0.0 0.0
NFLX roce_inc_9 15.25% -0.39% inf inf inf inf inf 0.0 0.0 0.0 0.0
NFLX roce_inc_diff_capital_nopat_9 0.0 0.0 inf inf inf inf inf 0.0 0.0 0.0 0.0
NFLX roce_inc_diff_profits_nopat_9 0.0 0.0 inf inf inf inf inf 0.0 0.0 0.0 0.0
NFLX roce_inc_nopat_9 13.30% -3.79% inf inf inf inf inf 0.0 0.0 0.0 0.0
NFLX roce_inc_period1_capital_nopat_9 0.0 0.0 inf inf inf inf inf 0.0 0.0 0.0 0.0
NFLX roce_inc_period1_nopat_9 0.05% 0.05% inf inf inf inf inf 0.0 0.0 0.0 0.0
NFLX roce_inc_period1_profit_nopat_9 0.0 0.0 inf inf inf inf inf 0.0 0.0 0.0 0.0
NFLX roce_inc_period2_capital_nopat_9 0.0 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
NFLX roce_inc_period2_nopat_9 0.05% 0.05% inf inf inf inf inf 0.0 0.0 0.0 0.0
NFLX roce_inc_period2_profit_nopat_9 0.0 0.0 inf inf inf inf inf 0.0 0.0 0.0 0.0
NFLX rome_inc_9 2.86% -3.11% inf inf inf inf inf 0.0 0.0 0.0 0.0
NFLX rome_inc_diff_capital_nopat_9 30.50% 40.26% inf inf inf inf inf 0.0 0.0 0.0 0.0
NFLX rome_inc_diff_profits_nopat_9 31.96% 31.26% inf inf inf inf inf 0.0 0.0 0.0 0.0
NFLX rome_inc_nopat_9 1.11% -6.41% inf inf inf inf inf 0.0 0.0 0.0 0.0
NFLX rome_inc_period1_capital_nopat_9 31.49% 42.13% inf inf inf inf inf 0.0 0.0 0.0 0.0
NFLX rome_inc_period1_nopat_9 0.05% 0.05% inf inf inf inf inf 0.0 0.0 0.0 0.0
NFLX rome_inc_period1_profit_nopat_9 30.77% 30.65% inf inf inf inf inf 0.0 0.0 0.0 0.0
NFLX rome_inc_period2_capital_nopat_9 44.97% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
NFLX rome_inc_period2_nopat_9 0.05% 0.05% inf inf inf inf inf 0.0 0.0 0.0 0.0
NFLX rome_inc_period2_profit_nopat_9 9.10% 21.59% inf inf inf inf inf 0.0 0.0 0.0 0.0
NFLX rotc_inc_9 -1.21% 3.20% inf inf inf inf inf 0.0 0.0 0.0 0.0
NFLX rotc_inc_diff_capital_nopat_9 35.87% 31.68% inf inf inf inf inf 0.0 0.0 0.0 0.0
NFLX rotc_inc_diff_profits_nopat_9 31.96% 31.26% inf inf inf inf inf 0.0 0.0 0.0 0.0
NFLX rotc_inc_nopat_9 -2.88% -0.32% inf inf inf inf inf 0.0 0.0 0.0 0.0
NFLX rotc_inc_period1_capital_nopat_9 28.95% 34.35% inf inf inf inf inf 0.0 0.0 0.0 0.0
NFLX rotc_inc_period1_nopat_9 0.05% 0.05% inf inf inf inf inf 0.0 0.0 0.0 0.0
NFLX rotc_inc_period1_profit_nopat_9 30.77% 30.65% inf inf inf inf inf 0.0 0.0 0.0 0.0
NFLX rotc_inc_period2_capital_nopat_9 3.11% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
NFLX rotc_inc_period2_nopat_9 0.05% 0.05% inf inf inf inf inf 0.0 0.0 0.0 0.0
NFLX rotc_inc_period2_profit_nopat_9 9.10% 21.59% inf inf inf inf inf 0.0 0.0 0.0 0.0
NFLX revenue_10_YoY -5.22% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
NFLX cashflow::fcf_01_YoY -64.16% 48.31% -13.15% -18.75% -38.28% 15.38% 16.33% 17.34% 53.04% 158.26% inf
NFLX cashflow::fcf_03_YoY 0.0 -94.44% 0.0 0.0 0.0 0.0 0.0 0.0 inf inf inf
NFLX cashflow::fcf_05_YoY 0.0 0.0 0.0 0.0 0.0 0.0 inf inf inf inf inf
NFLX cashflow::fcf_10_YoY 0.0 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
NFLX cashflow::financing -20.28% -17.90% -31.50% -19.45% -5.48% 52.76% 53.42% 253.31% 33.07% 79.04% 53.06%
NFLX cashflow::investing -29.24% 29.18% -13.09% -13.26% -18.73% -35.60% -5.47% 16.44% 16.94% -8.32% 41.84%
NFLX cashflow::realfcf_01_YoY -39.45% 61.57% -13.58% -17.42% -28.40% -49.16% 23.09% 16.57% 41.41% 75.48% inf
NFLX cashflow::realfcf_03_YoY 0.0 -94.24% 0.0 0.0 0.0 0.0 0.0 0.0 inf inf inf
NFLX cashflow::realfcf_05_YoY 0.0 0.0 0.0 0.0 0.0 0.0 inf inf inf inf inf
NFLX cashflow::realfcf_10_YoY 0.0 inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
NFLX income::net_01_YoY 2.45% -29.46% -44.11% 10.31% 23.62% -16.99% -26.80% 32.98% 5.17% -18.13% inf
NFLX income::net_03_YoY -30.00% -26.18% 3.99% 27.33% -5.37% 82.71% -93.52% -95.11% inf inf inf
NFLX income::net_05_YoY -5.38% -10.54% -12.48% -93.77% -93.87% 21.25% inf inf inf inf inf
NFLX income::net_10_YoY 5.42% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
NFLX income::operating_01_YoY -4.36% -23.82% -42.07% 7.73% 38.86% -4.00% -23.84% 27.68% -5.79% -24.16% inf
NFLX income::operating_03_YoY -26.79% -27.39% 1.14% 25.20% -1.68% 108.20% -94.06% -95.12% inf inf inf
NFLX income::operating_05_YoY -6.73% -6.51% -9.36% 227.00% 116.24% 23.16% inf inf inf inf inf
NFLX income::operating_10_YoY 5.24% inf inf inf inf inf 0.0 0.0 0.0 0.0 0.0
NFLX roa_goodwill_cashflow::operating 27.42% 25.08% 18.59% 15.65% 21.72% -13.18% -14.39% -13.43% -25.09% -26.46% -98.03%
NFLX roce_inc_cashflow::operating_3 55.17% 21.77% 22.28% 19.26% 21.44% 11.79% 8.30% -3.48% inf inf inf
NFLX roce_inc_cashflow::operating_5 35.02% 23.13% 19.48% 16.95% 18.72% -4.42% inf inf inf inf inf
NFLX roce_inc_cashflow::operating_7 29.16% 21.28% 17.74% 15.30% inf inf inf inf inf 0.0 0.0
NFLX roce_inc_cashflow::operating_9 26.16% 20.22% inf inf inf inf inf 0.0 0.0 0.0 0.0
NFLX rome_inc_cashflow::operating_3 28.92% 18.41% 18.59% 19.00% 27.37% -9.24% -18.90% -18.88% inf inf inf
NFLX rome_inc_cashflow::operating_5 23.71% 20.98% 18.39% 17.37% 23.28% -20.82% inf inf inf inf inf
NFLX rome_inc_cashflow::operating_7 22.92% 20.28% 17.40% 15.41% inf inf inf inf inf 0.0 0.0
NFLX rome_inc_cashflow::operating_9 21.77% 19.58% inf inf inf inf inf 0.0 0.0 0.0 0.0
NFLX rotc_inc_cashflow::operating_3 33.70% 20.89% 20.53% 19.92% 27.27% 11.60% 0.0 -26.00% inf inf inf
NFLX rotc_inc_cashflow::operating_5 24.21% 23.93% 18.69% 17.48% 22.56% -25.39% inf inf inf inf inf
NFLX rotc_inc_cashflow::operating_7 22.32% 22.11% 17.47% 15.39% inf inf inf inf inf 0.0 0.0
NFLX rotc_inc_cashflow::operating_9 21.11% 21.15% inf inf inf inf inf 0.0 0.0 0.0 0.0
NFLX yield_cashflow::fcf_enterprise 23.39% 27.38% 19.79% 124.79% 19.71% -33.96% -13.68% -31.88% -26.45% inf inf
NFLX yield_cashflow::operating_enterprise 24.49% 28.63% 21.42% 15.46% 21.47% -13.31% -14.68% -14.66% -28.52% inf inf
NFLX yield_cashflow::realfcf_enterprise 22.25% 25.87% 17.84% 75.80% 18.26% -18.72% -41.29% -6.80% -23.57% inf inf
NFLX yield_income::net_enterprise 12.74% 20.11% 35.28% 40.33% 34.98% -1.25% 13.08% 14.87% -44.40% inf inf
NFLX yield_income::operating_enterprise 9.28% 19.36% 30.55% 26.56% 24.57% -2.78% 3.97% 0.42% -42.15% inf inf
Notes on the above Report:
StockMarketPrice: is the price of the Stock in December first trading day(approx) of the associated year
eps: If a Stock has multiple eps values, we use value from class a eps, if not continued operations attributable eps and so on [diluted is preferred over basic]
Caution:: 0 value in revenue means we do not have data for the year for the ticker
0 value most likely means we had a data issue and could not find the field value in the particular year

8. Rolling 9 yearly CAGR report Showing SUMMARY report for NFLX [show/hide charts] Current Market Price: 1212.15 as of 2025-06-16
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_2024 CAGR_9Y_2023 CAGR_9Y_2022 CAGR_9Y_2021 CAGR_9Y_2020 CAGR_9Y_2019 CAGR_9Y_2018
NFLX StockMarketPrice 25.62% 29.12% 21.11% 52.85% 55.97%
NFLX YearPriceHigh 24.27% 24.46% 30.49% 49.26% 33.22% inf inf
NFLX YearPriceLow 29.45% 23.47% 32.46% 58.59% 47.26% inf inf
NFLX revenue 21.46% 22.31% 24.58% 26.39% 25.64% 28.15% 28.35%
NFLX revenue::cost 18.43% 20.24% 22.36% 23.19% 25.07% 27.91% 28.02%
NFLX operating_expense inf inf inf inf inf inf 0.0
NFLX assets 20.25% 23.95% 27.62% 30.84% 32.74% 48.25% inf
NFLX cash 17.64% 22.89% 26.86% 40.08% 36.22% 43.50% inf
NFLX liabilities_calc 15.37% 20.64% 23.78% 27.52% 31.34% 49.87% inf
NFLX ppnenet 27.95% 29.08% 29.81% 29.23% 24.22% 17.88% inf
NFLX workingCapital -13.55% -18.34% -22.30% -20.11% -20.35% inf inf
NFLX workingCapitalWithCash 22.89% 26.86% 40.08% 36.22% 43.50% 39.11% inf
NFLX owner_earnings 27.99% 52.69% 49.18% -9.25% 27.54% -7.68% -7.86%
NFLX netincome_cfo 60.59% 39.70% 50.65% 88.35% 32.05% 31.31% 29.79%
NFLX cashflow::operating 31.58% 96.73% 40.04% 37.22% 25.35% -7.89% -8.02%
NFLX cashflow::fcf 29.49% 72.05% 49.38% -20.10% 24.52% -7.80% -7.90%
NFLX cashflow::realfcf 27.47% 51.11% 45.63% -17.82% 24.78% -7.67% -7.83%
NFLX netincome 60.59% 39.70% 50.65% 88.35% 32.05% 31.31% 29.79%
NFLX operatingincome 48.00% 37.24% 42.78% 70.83% 32.03% 27.94% 26.62%
NFLX grossincome 26.35% 25.98% 29.01% 32.88% 26.59% 28.54% 28.95%
NFLX nopat 48.19% 39.32% 46.86% 79.63% 36.68% 34.00% 33.86%
NFLX marketcap 25.63% 29.70% 22.31% 54.28% 58.25% inf inf
NFLX ev 25.75% 30.34% 24.64% 55.16% 60.32% inf inf
NFLX ebitda 43.46% 35.12% 39.02% 53.36% 29.71% inf inf
NFLX equity 30.70% 30.64% 35.68% 40.46% 37.19% 43.70% inf
NFLX retained_earnings 47.59% 44.56% 46.51% 45.28% 37.79% 39.68% inf
NFLX debt 23.27% 36.23% 56.84% 62.03% 63.07% 61.27% inf
NFLX debtToEquity -5.72% 4.45% 15.75% 15.27% 18.88% 12.24% -86.07%
NFLX interest_expense 20.65% 34.01% 42.50% 49.94% 49.95% 46.92% 59.00%
NFLX interestRate -2.01% -2.01% -11.49% -7.41% -7.41% -9.68% -90.97%
NFLX owner_earningsToInterest 14.31% 19.83% 14.65% 35.88% -14.95% -13.51% -20.38%
NFLX cashflow::operatingToInterest 16.03% 46.71% -1.74% -8.55% -16.42% -16.48% -22.47%
NFLX eps 60.31% 11.94% 20.19% 49.48% 4.32% 3.74% 3.44%
NFLX shares 0.34% 0.74% 1.14% 26.34% 26.58% 26.57% 25.45%
NFLX shares_calc 0.0 0.44% 0.99% 0.93% 1.46% 1.44% 0.55%
NFLX income_tax -7.49% -7.93% -7.80% -7.51% -8.86% 6.93% -16.41%
NFLX income_tax_cashflow 57.42% 41.57% 68.37% 37.57% 15.60% 24.38% 9.32%
NFLX sbc 9.08% 12.75% 24.23% 20.74% 23.62% 23.15% 43.18%
NFLX capex 19.09% 19.58% 25.15% 33.00% 29.19% 25.05% 15.95%
NFLX maintainence_capex 20.31% 23.02% 24.06% 20.04% 11.41% 13.24% 9.08%
NFLX depreciation 20.31% 23.34% 24.06% 18.43% 11.41% 11.75% 9.08%
NFLX capexToRevenue -1.96% -2.30% 0.44% 5.22% 2.82% -2.35% -9.68%
NFLX depreciationToRevenue -1.01% 0.88% -0.51% -6.32% -11.42% -12.86% -14.97%
NFLX sbcToRevenue -10.18% -7.76% -0.30% -4.46% -1.60% -3.92% 11.53%
NFLX sbcToOperatingCashflow 9.28% -42.68% -11.29% -12.01% -1.37% -13.27% -8.95%
NFLX inventory inf inf inf inf inf inf 0.0
NFLX payables 15.12% 15.67% 22.46% 28.70% 25.17% inf inf
NFLX receivables inf inf inf inf inf inf 0.0
NFLX inventoryTurnover 0.0 0.0 0.0 0.0 0.0 0.0 0.0
NFLX payablesToRevenue -4.41% 0.0 4.61% 0.0 0.0 inf inf
NFLX opLeverage 11.78% -11.52% -29.62% 8.96% 20.46% 7.34% inf
NFLX opLeverageFlag inf 0.0 inf inf inf 0.0 inf
NFLX evToEbitda -12.34% -3.54% -10.34% 1.18% 23.59% inf inf
NFLX evToOpIncome -15.03% -5.03% -12.71% -9.17% 21.42% inf inf
NFLX evToRevenue 3.54% 6.57% 0.07% 22.75% 27.62% inf inf
NFLX evToOcf 12.12% -33.74% -11.00% 13.08% 27.90% inf inf
NFLX evToNopat -15.14% -6.44% -15.13% -13.62% 17.30% inf inf
NFLX pocf -79.98% -34.07% -12.66% 12.43% 26.25% inf inf
NFLX peg inf 13.54% inf inf 17.53% inf inf
NFLX pe -21.77% -7.16% -18.81% -18.09% 19.83% inf inf
NFLX pfcf -79.84% -81.10% -18.13% 0.0 27.09% inf inf
NFLX ps 3.43% 6.03% -1.83% 22.10% 25.93% inf inf
NFLX pb -3.88% -0.72% -9.85% 9.83% 15.35% inf inf
NFLX priceToRealfcf -79.75% -80.99% -77.90% 0.0 26.82% inf inf
NFLX priceToNopat -15.22% -6.91% -16.72% -14.11% 15.78% inf inf
NFLX priceToEquityTangible -3.88% -0.72% -9.85% 9.83% 15.35% inf -81.77%
NFLX roa 19.41% 7.54% 9.14% 28.68% -10.94% -11.09% -83.63%
NFLX roa_goodwill 19.41% 7.54% 9.14% 28.68% -10.94% -11.09% -83.63%
NFLX roe 13.29% 1.15% 1.65% 24.52% -8.12% -7.24% -80.29%
NFLX roce 15.83% 3.67% 5.12% 24.64% -13.65% -13.20% -83.00%
NFLX rode 11.55% -4.84% -3.20% 16.04% -13.63% -12.90% -82.43%
NFLX roic 14.65% 5.72% 10.49% 37.53% 12.00% 12.22% -74.22%
NFLX rotc 14.65% 5.72% 10.49% 37.53% 12.00% 12.22% -74.22%
NFLX roic_cash 15.26% 5.91% 9.95% 36.22% 10.35% 10.52% -74.68%
NFLX rome 13.24% 5.06% 5.24% 21.63% -3.76% -10.97% -81.11%
NFLX rote 12.48% 50.54% 3.21% -2.31% -8.63% -15.39% -80.00%
NFLX roa_cfo 14.65% 54.41% 7.00% 3.40% -15.45% -15.45% -82.67%
NFLX roe_cfo 12.50% 44.94% -0.31% 0.03% -12.77% -13.60% -79.14%
NFLX roce_cfo 13.32% 48.48% 3.08% 0.18% -18.02% -16.64% -82.00%
NFLX rode_cfo 11.99% 36.39% -5.06% -6.82% -18.00% -16.46% -81.40%
NFLX roic_cfo 12.93% 51.55% 8.37% 10.46% 6.33% -8.89% -72.71%
NFLX roic_cashflow::operating_cash 13.13% 51.82% 7.84% 9.41% 4.76% -9.09% -73.20%
NFLX roic_cashflow::fcf 12.24% 34.53% 15.60% -0.75% 5.63% -8.62% -72.52%
NFLX roic_cashflow::fcf_cash 12.42% 34.73% 15.03% 0.20% 4.07% -8.79% -73.01%
NFLX roic_cashflow::realfcf 11.63% 21.42% 18.85% 2.08% 5.85% -8.23% -72.19%
NFLX roic_cashflow::realfcf_cash 11.79% 21.56% 18.52% 3.06% 4.29% -8.34% -72.69%
NFLX roic_income::net 24.41% 7.62% 16.58% 51.62% 12.02% 15.18% -75.02%
NFLX roic_income::net_cash 25.06% 7.81% 16.01% 50.18% 10.37% 13.44% -75.46%
NFLX rotc_cfo 12.93% 51.55% 8.37% 10.46% 6.33% -8.89% -72.71%
NFLX rome_cfo 12.48% 50.54% 3.21% -2.31% -8.63% -15.39% -80.00%
NFLX rote_cfo 12.48% 50.54% 3.21% -2.31% -8.63% -15.39% -80.00%
NFLX roa_nopat 19.55% 9.18% 12.24% 35.36% -7.80% -6.88% -83.65%
NFLX roe_nopat 13.43% 2.68% 4.55% 30.92% -4.89% -2.84% -80.32%
NFLX roce_nopat 19.55% 9.18% 12.24% 35.36% -7.80% -11.95% -83.65%
NFLX rode_nopat 11.69% -3.40% -0.44% 22.02% -10.59% -8.78% -82.45%
NFLX roic_nopat 14.80% 7.32% 13.64% 44.61% 15.94% 17.53% -74.25%
NFLX roic_nopat_cash 15.41% 7.51% 13.09% 43.23% 14.23% 15.76% -74.71%
NFLX rotc_nopat 14.80% 7.32% 13.64% 44.61% 15.94% 17.53% -74.25%
NFLX rome_nopat 13.38% 6.65% 8.24% 27.88% -0.37% -6.75% -81.13%
NFLX rote_nopat 13.38% 6.65% 8.24% 27.88% -0.37% -6.75% -81.13%
NFLX roic_owner_earnings 11.78% 22.29% 20.71% 12.73% 8.19% -8.26% -72.28%
NFLX roic_owner_earnings_cash 11.94% 22.44% 20.34% 13.81% 6.60% -8.38% -72.78%
NFLX margin_gross 4.03% 3.00% 3.56% 5.14% 0.76% 0.31% 0.47%
NFLX margin_owner_earnings 14.01% 27.69% 23.65% 14.64% 1.51% -9.66% -10.95%
NFLX margin_cfo 15.67% 60.81% 12.39% 8.57% -0.23% -11.13% -11.96%
NFLX margin_op 21.85% 12.21% 14.62% 35.11% 5.08% -0.17% -1.36%
NFLX margin_fcf 14.68% 41.80% 19.90% 1.20% -0.88% -10.52% -11.24%
NFLX margin_fcf_real 13.79% 26.65% 21.55% 3.86% -0.67% -9.58% -10.79%
NFLX margin_net 32.21% 14.21% 20.93% 48.86% 5.10% 2.46% 1.12%
NFLX margin_nopat 22.01% 13.90% 17.86% 42.04% 8.79% 4.56% 4.30%
NFLX yield_owner_earnings 12.65% 22.42% 25.40% 40.44% -19.44% -85.77% -85.61%
NFLX yield_owner_earnings_ev 12.65% 22.00% 23.74% 40.71% -20.43% -85.87% -85.70%
NFLX yield_cfo 14.04% 51.73% 14.37% -10.81% -20.76% -86.02% -85.83%
NFLX yield_cfo_ev 13.97% 51.18% 12.33% -11.72% -21.84% inf inf
NFLX yield_income::operating 17.69% 5.82% 16.68% 10.69% -16.57% -86.18% -86.61%
NFLX yield_income::operating_ev 17.66% 5.29% 14.57% 10.13% -17.62% inf inf
NFLX yield_cashflow::fcf 13.22% 34.60% 22.36% 22.91% -21.28% -85.89% -85.73%
NFLX yield_cashflow::fcf_ev 13.18% 34.16% 20.23% 23.33% -22.34% inf inf
NFLX yield_cashflow::realfcf 12.51% 21.50% 22.88% 26.84% -21.20% -85.70% -85.57%
NFLX yield_income::net 27.90% 7.73% 23.28% 22.03% -16.52% -86.68% -87.03%
NFLX yield_income::net_ev 27.59% 7.20% 20.79% 21.53% -17.61% inf inf
NFLX yield_nopat 17.92% 7.43% 20.14% 16.40% -13.63% -86.33% -86.64%
NFLX yield_nopat_ev 17.88% 6.84% 17.75% 15.71% -14.72% -86.43% -86.71%
NFLX costs:ga 17.22% 22.86% 27.21% 28.75% 24.64% 34.27% 33.51%
NFLX costs:sm 15.08% 17.83% 19.64% 20.23% 20.94% 27.69% 29.11%
NFLX shares_buyback inf -22.64% inf inf inf inf inf
NFLX unearned_revenue 0.85% 13.14% -5.68% 17.95% 27.56% 22.14% 26.65%
NFLX unearned_revenue_balancesheet 17.85% 20.24% 21.71% 24.40% 25.12% 24.66% inf
NFLX amortization 20.31% 23.34% 24.06% 18.43% 11.41% 11.75% 9.08%
NFLX costs:sgna 17.22% 22.86% 27.21% 28.75% 24.64% 34.27% 33.51%
NFLX current_liabilities 13.18% 14.29% 15.58% 19.75% 22.85% 37.57% inf
NFLX eps_calc 60.31% 11.94% 20.19% 49.48% 4.32% 3.74% 3.44%
NFLX equity_mgmt 30.70% 30.64% 35.68% 40.46% 37.19% 43.70% inf
NFLX equity_tangible 30.70% 30.64% 35.68% 40.46% 37.19% 43.70% inf
NFLX evToEquityTangible -3.79% -0.23% -8.14% 10.46% 16.86% inf -81.66%
NFLX evToOwner_earnings 13.35% 9.44% 9.21% -28.98% 25.71% inf inf
NFLX investedCapital 29.08% 29.81% 29.23% 24.22% 17.88% 14.01% inf
NFLX investedCapitalWith2PercentCash 28.41% 29.58% 29.86% 25.41% 19.65% 15.75% inf
NFLX lv_liabilities -12.27% -16.31% -18.59% -20.22% -23.15% -36.12% inf
NFLX lv_payables 19.35% 24.91% 28.15% 39.04% 35.37% 35.30% inf
NFLX priceToOwner_earnings 13.31% 9.38% 9.03% -28.58% 24.07% inf inf
NFLX share_cnt 0.0 inf inf inf inf inf inf
NFLX share_multiplier 0.0 0.0 -19.87% 0.0 0.0 0.0 0.0
NFLX tax_rate -0.82% -6.59% -8.69% -13.44% -10.24% -15.27% -33.63%
NFLX current_assets 10.28% 10.80% 13.11% 15.30% 20.44% 28.71% inf
NFLX revenue_01_YoY -4.26% -13.97% -12.37% 4.53% -7.45% -0.72% inf
NFLX evToEquity -3.79% -0.23% -8.14% 10.46% 16.86% inf inf
NFLX priceToOperating -15.12% -5.50% -14.34% -9.69% 19.85% inf inf
NFLX revenue_03_YoY -9.51% -6.78% -5.32% -2.45% inf inf inf
NFLX roce_inc_3 16.89% 17.92% 15.26% 15.21% inf inf inf
NFLX roce_inc_diff_capital_nopat_3 0.0 0.0 0.0 0.0 inf inf inf
NFLX roce_inc_diff_profits_nopat_3 0.0 4.19% 259.42% 259.42% inf inf inf
NFLX roce_inc_nopat_3 15.97% 4.68% 21.13% 17.16% inf inf inf
NFLX roce_inc_period1_capital_nopat_3 0.0 0.0 0.0 0.0 inf inf inf
NFLX roce_inc_period1_nopat_3 0.05% 0.05% 0.05% 0.05% inf inf inf
NFLX roce_inc_period1_profit_nopat_3 0.0 0.0 0.0 15.20% inf inf inf
NFLX roce_inc_period2_capital_nopat_3 0.0 0.0 0.0 inf inf inf inf
NFLX roce_inc_period2_nopat_3 0.05% 0.05% 0.05% 0.05% inf inf inf
NFLX roce_inc_period2_profit_nopat_3 15.20% 0.0 0.0 0.0 inf inf inf
NFLX rome_inc_3 8.63% 24.21% 17.73% 18.98% inf inf inf
NFLX rome_inc_diff_capital_nopat_3 25.71% 32.57% 41.91% 31.35% inf inf inf
NFLX rome_inc_diff_profits_nopat_3 35.47% 46.19% 71.17% 53.13% inf inf inf
NFLX rome_inc_nopat_3 7.77% 10.28% 24.76% 21.58% inf inf inf
NFLX rome_inc_period1_capital_nopat_3 30.64% 35.68% 40.46% 37.19% inf inf inf
NFLX rome_inc_period1_nopat_3 0.05% 0.05% 0.05% 0.05% inf inf inf
NFLX rome_inc_period1_profit_nopat_3 48.19% 39.32% 46.86% 79.63% inf inf inf
NFLX rome_inc_period2_capital_nopat_3 37.19% 43.70% 37.92% inf inf inf inf
NFLX rome_inc_period2_nopat_3 0.05% 0.05% 0.05% 0.05% inf inf inf
NFLX rome_inc_period2_profit_nopat_3 79.63% 36.68% 34.00% 33.86% inf inf inf
NFLX rotc_inc_3 -9.19% -6.64% 9.88% 27.46% inf inf inf
NFLX rotc_inc_diff_capital_nopat_3 50.36% 76.41% 87.83% 18.76% inf inf inf
NFLX rotc_inc_diff_profits_nopat_3 35.47% 46.19% 71.17% 53.13% inf inf inf
NFLX rotc_inc_nopat_3 -9.90% -17.13% 10.35% 31.08% inf inf inf
NFLX rotc_inc_period1_capital_nopat_3 29.08% 29.81% 29.23% 24.22% inf inf inf
NFLX rotc_inc_period1_nopat_3 0.05% 0.05% 0.05% 0.05% inf inf inf
NFLX rotc_inc_period1_profit_nopat_3 48.19% 39.32% 46.86% 79.63% inf inf inf
NFLX rotc_inc_period2_capital_nopat_3 24.22% 17.88% 14.01% inf inf inf inf
NFLX rotc_inc_period2_nopat_3 0.05% 0.05% 0.05% 0.05% inf inf inf
NFLX rotc_inc_period2_profit_nopat_3 79.63% 36.68% 34.00% 33.86% inf inf inf
NFLX revenue_05_YoY -6.43% -5.38% inf inf inf inf inf
NFLX roce_inc_5 51.00% 1.87% inf inf inf inf inf
NFLX roce_inc_diff_capital_nopat_5 0.0 0.0 inf inf inf inf inf
NFLX roce_inc_diff_profits_nopat_5 0.83% 0.0 inf inf inf inf inf
NFLX roce_inc_nopat_5 26.64% 0.94% inf inf inf inf inf
NFLX roce_inc_period1_capital_nopat_5 0.0 0.0 inf inf inf inf inf
NFLX roce_inc_period1_nopat_5 0.05% 0.05% inf inf inf inf inf
NFLX roce_inc_period1_profit_nopat_5 0.0 0.0 inf inf inf inf inf
NFLX roce_inc_period2_capital_nopat_5 0.0 inf inf inf inf inf inf
NFLX roce_inc_period2_nopat_5 0.05% 0.05% inf inf inf inf inf
NFLX roce_inc_period2_profit_nopat_5 0.0 0.0 inf inf inf inf inf
NFLX rome_inc_5 48.84% 7.82% inf inf inf inf inf
NFLX rome_inc_diff_capital_nopat_5 28.85% 32.85% inf inf inf inf inf
NFLX rome_inc_diff_profits_nopat_5 60.86% 41.93% inf inf inf inf inf
NFLX rome_inc_nopat_5 24.84% 6.83% inf inf inf inf inf
NFLX rome_inc_period1_capital_nopat_5 30.64% 35.68% inf inf inf inf inf
NFLX rome_inc_period1_nopat_5 0.05% 0.05% inf inf inf inf inf
NFLX rome_inc_period1_profit_nopat_5 48.19% 39.32% inf inf inf inf inf
NFLX rome_inc_period2_capital_nopat_5 37.92% inf inf inf inf inf inf
NFLX rome_inc_period2_nopat_5 0.05% 0.05% inf inf inf inf inf
NFLX rome_inc_period2_profit_nopat_5 34.00% 33.86% inf inf inf inf inf
NFLX rotc_inc_5 24.12% 13.57% inf inf inf inf inf
NFLX rotc_inc_diff_capital_nopat_5 54.57% 26.12% inf inf inf inf inf
NFLX rotc_inc_diff_profits_nopat_5 60.86% 41.93% inf inf inf inf inf
NFLX rotc_inc_nopat_5 4.07% 12.53% inf inf inf inf inf
NFLX rotc_inc_period1_capital_nopat_5 29.08% 29.81% inf inf inf inf inf
NFLX rotc_inc_period1_nopat_5 0.05% 0.05% inf inf inf inf inf
NFLX rotc_inc_period1_profit_nopat_5 48.19% 39.32% inf inf inf inf inf
NFLX rotc_inc_period2_capital_nopat_5 14.01% inf inf inf inf inf inf
NFLX rotc_inc_period2_nopat_5 0.05% 0.05% inf inf inf inf inf
NFLX rotc_inc_period2_profit_nopat_5 34.00% 33.86% inf inf inf inf inf
NFLX roce_inc_7 inf inf inf inf inf inf inf
NFLX roce_inc_diff_capital_nopat_7 inf inf inf inf inf inf inf
NFLX roce_inc_diff_profits_nopat_7 inf inf inf inf inf inf inf
NFLX roce_inc_nopat_7 inf inf inf inf inf inf inf
NFLX roce_inc_period1_capital_nopat_7 inf inf inf inf inf inf inf
NFLX roce_inc_period1_nopat_7 inf inf inf inf inf inf inf
NFLX roce_inc_period1_profit_nopat_7 inf inf inf inf inf inf inf
NFLX roce_inc_period2_capital_nopat_7 inf inf inf inf inf inf inf
NFLX roce_inc_period2_nopat_7 inf inf inf inf inf inf inf
NFLX roce_inc_period2_profit_nopat_7 inf inf inf inf inf inf inf
NFLX rome_inc_7 inf inf inf inf inf inf inf
NFLX rome_inc_diff_capital_nopat_7 inf inf inf inf inf inf inf
NFLX rome_inc_diff_profits_nopat_7 inf inf inf inf inf inf inf
NFLX rome_inc_nopat_7 inf inf inf inf inf inf inf
NFLX rome_inc_period1_capital_nopat_7 inf inf inf inf inf inf inf
NFLX rome_inc_period1_nopat_7 inf inf inf inf inf inf inf
NFLX rome_inc_period1_profit_nopat_7 inf inf inf inf inf inf inf
NFLX rome_inc_period2_capital_nopat_7 inf inf inf inf inf inf inf
NFLX rome_inc_period2_nopat_7 inf inf inf inf inf inf inf
NFLX rome_inc_period2_profit_nopat_7 inf inf inf inf inf inf inf
NFLX rotc_inc_7 inf inf inf inf inf inf inf
NFLX rotc_inc_diff_capital_nopat_7 inf inf inf inf inf inf inf
NFLX rotc_inc_diff_profits_nopat_7 inf inf inf inf inf inf inf
NFLX rotc_inc_nopat_7 inf inf inf inf inf inf inf
NFLX rotc_inc_period1_capital_nopat_7 inf inf inf inf inf inf inf
NFLX rotc_inc_period1_nopat_7 inf inf inf inf inf inf inf
NFLX rotc_inc_period1_profit_nopat_7 inf inf inf inf inf inf inf
NFLX rotc_inc_period2_capital_nopat_7 inf inf inf inf inf inf inf
NFLX rotc_inc_period2_nopat_7 inf inf inf inf inf inf inf
NFLX rotc_inc_period2_profit_nopat_7 inf inf inf inf inf inf inf
NFLX roce_inc_9 inf inf inf inf inf inf inf
NFLX roce_inc_diff_capital_nopat_9 inf inf inf inf inf inf inf
NFLX roce_inc_diff_profits_nopat_9 inf inf inf inf inf inf inf
NFLX roce_inc_nopat_9 inf inf inf inf inf inf inf
NFLX roce_inc_period1_capital_nopat_9 inf inf inf inf inf inf inf
NFLX roce_inc_period1_nopat_9 inf inf inf inf inf inf inf
NFLX roce_inc_period1_profit_nopat_9 inf inf inf inf inf inf inf
NFLX roce_inc_period2_capital_nopat_9 inf inf inf inf inf inf 0.0
NFLX roce_inc_period2_nopat_9 inf inf inf inf inf inf inf
NFLX roce_inc_period2_profit_nopat_9 inf inf inf inf inf inf inf
NFLX rome_inc_9 inf inf inf inf inf inf inf
NFLX rome_inc_diff_capital_nopat_9 inf inf inf inf inf inf inf
NFLX rome_inc_diff_profits_nopat_9 inf inf inf inf inf inf inf
NFLX rome_inc_nopat_9 inf inf inf inf inf inf inf
NFLX rome_inc_period1_capital_nopat_9 inf inf inf inf inf inf inf
NFLX rome_inc_period1_nopat_9 inf inf inf inf inf inf inf
NFLX rome_inc_period1_profit_nopat_9 inf inf inf inf inf inf inf
NFLX rome_inc_period2_capital_nopat_9 inf inf inf inf inf inf 0.0
NFLX rome_inc_period2_nopat_9 inf inf inf inf inf inf inf
NFLX rome_inc_period2_profit_nopat_9 inf inf inf inf inf inf inf
NFLX rotc_inc_9 inf inf inf inf inf inf inf
NFLX rotc_inc_diff_capital_nopat_9 inf inf inf inf inf inf inf
NFLX rotc_inc_diff_profits_nopat_9 inf inf inf inf inf inf inf
NFLX rotc_inc_nopat_9 inf inf inf inf inf inf inf
NFLX rotc_inc_period1_capital_nopat_9 inf inf inf inf inf inf inf
NFLX rotc_inc_period1_nopat_9 inf inf inf inf inf inf inf
NFLX rotc_inc_period1_profit_nopat_9 inf inf inf inf inf inf inf
NFLX rotc_inc_period2_capital_nopat_9 inf inf inf inf inf inf 0.0
NFLX rotc_inc_period2_nopat_9 inf inf inf inf inf inf inf
NFLX rotc_inc_period2_profit_nopat_9 inf inf inf inf inf inf inf
NFLX revenue_10_YoY inf inf inf inf inf inf 0.0
NFLX cashflow::fcf_01_YoY -67.49% 14.85% -11.02% -0.03% -7.74% 11.96% inf
NFLX cashflow::fcf_03_YoY 0.0 -79.92% 0.0 0.0 inf inf inf
NFLX cashflow::fcf_05_YoY 0.0 0.0 inf inf inf inf inf
NFLX cashflow::fcf_10_YoY inf inf inf inf inf inf 0.0
NFLX cashflow::financing -9.28% -7.87% -10.51% -7.44% 18.84% 53.40% 54.39%
NFLX cashflow::investing -24.25% 34.74% -20.75% -17.21% -6.89% -12.52% -3.50%
NFLX cashflow::realfcf_01_YoY -49.84% 4.96% -16.45% 0.71% -7.92% 10.02% inf
NFLX cashflow::realfcf_03_YoY 0.0 -79.52% 0.0 0.0 inf inf inf
NFLX cashflow::realfcf_05_YoY 0.0 0.0 inf inf inf inf inf
NFLX cashflow::realfcf_10_YoY inf inf inf inf inf inf 0.0
NFLX income::net_01_YoY 13.52% -19.10% -34.88% 12.66% 1.86% 3.76% inf
NFLX income::net_03_YoY -15.94% 17.98% -80.89% -79.58% inf inf inf
NFLX income::net_05_YoY -80.76% 7.53% inf inf inf inf inf
NFLX income::net_10_YoY inf inf inf inf inf inf 0.0
NFLX income::operating_01_YoY 16.88% -12.29% -33.87% 10.24% 9.88% 2.98% inf
NFLX income::operating_03_YoY -15.14% 23.06% -81.20% -79.77% inf inf inf
NFLX income::operating_05_YoY 40.27% 8.78% inf inf inf inf inf
NFLX income::operating_10_YoY inf inf inf inf inf inf 0.0
NFLX roa_goodwill_cashflow::operating 14.65% 54.41% 7.00% 3.40% -15.45% -15.45% -82.67%
NFLX roce_inc_cashflow::operating_3 17.37% 12.11% 12.12% 10.69% inf inf inf
NFLX roce_inc_cashflow::operating_5 13.64% 14.94% inf inf inf inf inf
NFLX roce_inc_cashflow::operating_7 inf inf inf inf inf inf inf
NFLX roce_inc_cashflow::operating_9 inf inf inf inf inf inf inf
NFLX rome_inc_cashflow::operating_3 13.60% 14.08% 13.71% 12.44% inf inf inf
NFLX rome_inc_cashflow::operating_5 13.07% 18.19% inf inf inf inf inf
NFLX rome_inc_cashflow::operating_7 inf inf inf inf inf inf inf
NFLX rome_inc_cashflow::operating_9 inf inf inf inf inf inf inf
NFLX rotc_inc_cashflow::operating_3 14.24% 11.12% 10.93% 17.17% inf inf inf
NFLX rotc_inc_cashflow::operating_5 12.80% 22.02% inf inf inf inf inf
NFLX rotc_inc_cashflow::operating_7 inf inf inf inf inf inf inf
NFLX rotc_inc_cashflow::operating_9 inf inf inf inf inf inf inf
NFLX yield_cashflow::fcf_enterprise 13.18% 34.16% 20.23% 23.33% -22.34% inf inf
NFLX yield_cashflow::operating_enterprise 13.97% 51.18% 12.33% -11.72% -21.84% inf inf
NFLX yield_cashflow::realfcf_enterprise 12.46% 21.10% 21.39% 27.82% -22.21% inf inf
NFLX yield_income::net_enterprise 27.59% 7.20% 20.79% 21.53% -17.61% inf inf
NFLX yield_income::operating_enterprise 17.66% 5.29% 14.57% 10.13% -17.62% inf inf
Notes on the above Report:
StockMarketPrice: is the price of the Stock in December first trading day(approx) of the associated year
eps: If a Stock has multiple eps values, we use value from class a eps, if not continued operations attributable eps and so on [diluted is preferred over basic]
Caution:: 0 value in revenue means we do not have data for the year for the ticker
0 value most likely means we had a data issue and could not find the field value in the particular year

9. (new beta feature) Predictions on CAGR based fundamental drivers for NFLX price: 1212.15 as of date: 2025-06-16 [show/hide charts] Current Market Price: 1212.15 as of 2025-06-16
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9_year PredictedStockPriceToday_9Y CAGR_5_year PredictedStockPriceToday_5Y CAGR_3_year PredictedStockPriceToday_3Y
NFLX revenue 21.46 % 658.04 14.11 % 626.02 9.51 % 791.18
NFLX cashflow::operating 31.58 % 0.00B 35.39 % 0.00B 165.66 % 0.00B
NFLX netincome 60.59 % 0.00B 36.08 % 0.00B 19.41 % 0.00B
NFLX operatingincome 48.0 % 0.00B 31.95 % 0.00B 18.92 % 0.00B
NFLX equity 30.7 % 0.00B 26.69 % 0.00B 16.01 % 940.59
NFLX retained_earnings 47.59 % 0.00B 45.43 % 0.00B 35.12 % 0.00B
NFLX shares_calc 0.0 % 114.38 -0.5 % 315.56 -1.18 % 581.36
Notes on the above Report:
StockMarketPrice: is the price of the Stock in December first trading day(approx) of the associated year
eps: If a Stock has multiple eps values, we use value from class a eps, if not continued operations attributable eps and so on [diluted is preferred over basic]
Caution:: 0 value in revenue means we do not have data for the year for the ticker
0 value most likely means we had a data issue and could not find the field value in the particular year


Want to explore further, try these wonderful companies below or Use Search to find your favorite company or Check out our list of curated stocks here: Curated Stock List(new)

Join the 1,000+ Sleep Well Investors friends simplifying their investing decisions with SecDiver.com and SleepWellInvesting 🛌

*No account required, We promise to be respectful of your time and never spam you...