Roku, inc. (ROKU)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15
Cash flows from operating activities:
Net loss

-59,937

-8,857

-63,509

-42,758

-40,611

Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
Depreciation and amortization

15,669

8,389

5,336

5,302

2,555

Stock-based compensation expense

85,175

37,674

10,953

8,206

5,284

Provision for doubtful accounts

704

876

104

336

663

Change in fair value of preferred stock warrant liability

-

-

40,333

-888

1,768

Non-cash interest expense

531

342

784

115

354

(Gain) Loss from exit of facilities and disposal of property and equipment

2

-1,128

-579

-

-

Loss from exit of facilities

-

-

-

-3,804

-

Loss on disposals of property and equipment

-

-

-

-29

-137

Loss from extinguishment of debt

-

-

-2,338

-

-

Write-off of deferred initial public offering costs

-

-

-

594

1,609

Impairment of long-lived assets

854

352

-

320

-

Amortization of premiums on short-term investments

282

357

-

-

-

Changes in operating assets and liabilities:
Accounts receivable

110,225

50,673

41,184

26,354

14,118

Inventories

14,129

2,953

-10,828

13,256

3,754

Prepaid expenses and other current assets

11,566

306

6,514

544

1,887

Operating lease right-of-use assets

-22,328

-

-

-

-

Deferred cost of revenue

-1,143

-2,261

1,959

2,885

3,017

Other noncurrent assets

3,060

732

2,794

-448

-1,179

Accounts payable

9,409

-98

24,315

-2,808

4,724

Accrued liabilities

79,058

17,914

24,127

17,796

2,802

Operating lease liabilities

11,658

-

-

-

-

Other long-term liabilities

-3,024

-1,101

3,579

294

1,391

Deferred revenue

-10,597

10,063

29,976

19,786

8,317

Net cash provided by (used in) operating activities

13,707

13,922

37,292

-32,463

-32,604

Purchase of property and equipment

77,180

18,327

9,229

8,596

5,019

Purchase of business, net of cash acquired

68,132

-

2,959

-

-

Purchase of intangible assets

7,428

-

-

-

-

Purchases of short-term investments

12,365

53,806

-

-

-

Sales/maturities of short-term investments

54,810

12,000

-

-

-

Change in deposits

-

-

-80

29

-186

Net cash provided by (used in) investing activities

-110,295

-60,133

-12,268

-8,567

-5,205

Payments of costs related to initial public offering

-

-

-

594

1,120

Proceeds from borrowing, net of issuance costs

99,608

-

24,691

15,000

15,000

Repayments made on borrowings

-

-

40,446

15,000

2,576

Holdback payment for a prior business acquisition

-

500

-

-

-

Proceeds from equity issued under incentive plans

28,181

25,025

1,773

438

839

Proceeds from exercise of preferred stock warrants

-

-

-

-

972

Proceeds from issuance of convertible preferred stock

-

-

-

-

45,500

Net cash provided by financing activities

458,328

24,525

117,664

-156

58,547

Net Increase in cash, cash equivalents and restricted cash

361,740

-21,686

142,688

-41,186

20,738

Effect of exchange rate changes on cash, cash equivalents and restricted cash

29

-

-

-

-

Supplemental disclosures of cash flow information:
Cash paid for interest

3,095

493

1,149

236

273

Cash paid for income taxes

759

564

222

121

83

Supplemental disclosures of non-cash investing and financing activities:
Issuance of common stock for business combinations

69,684

-

-

-

-

Unpaid portion of property and equipment purchases

10,762

1,617

1,250

306

1,608

Unpaid portion of acquisition related expenses

2,190

-

-

-

-

Unpaid portion of purchased intangibles

400

-

-

-

-

Unpaid portion of at-the-market offering costs

144

-

-

-

-

Fair value of preferred stock warrants reclassified to additional paid in capital

-

-

52,355

-

1,677

Issuance of convertible preferred stock warrants in connection with debt

-

-

2,032

-

68

At-the-Market Offerings
Proceeds from issuance of common stock, net of issuance costs

330,539

-

-

-

-

Initial Public Offering
Proceeds from issuance of common stock, net of issuance costs

-

-

131,646

-

-