Roku, inc. (ROKU)
CashFlow / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17
Cash flows from operating activities:
Net loss

-104,817

-59,937

-37,442

-21,814

-11,955

-8,857

-8,694

-45,402

-61,441

-63,509

0

0

0

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

21,268

15,669

11,735

10,460

9,582

8,389

7,277

6,362

5,745

5,336

0

0

0

Stock-based compensation expense

97,716

85,175

75,590

64,471

51,109

37,674

24,673

16,098

13,207

10,953

0

0

0

Provision for doubtful accounts

4,311

704

235

643

856

876

842

96

144

104

0

0

0

Change in fair value of preferred stock warrant liability

-

-

-

-

-

-

-

-

-

40,333

0

0

0

Non-cash interest expense

-

531

0

0

0

-

-

-

-

784

0

0

0

Loss from exit of facilities

-

-

-

-

-

-

0

0

0

-

-

-

-

Amortization of premiums on short-term investments

-

282

0

0

0

-

-

-

-

-

-

-

-

Other items, net

0

-

-

-

-

-

-

-

-

-

-

-

-

Changes in operating assets and liabilities:
Accounts receivable

86,469

110,225

62,384

81,068

68,957

50,673

37,016

54,640

32,449

41,184

0

0

0

Inventories

10,580

14,129

4,728

12

-4,664

2,953

33,461

12,457

314

-10,828

0

0

0

Prepaid expenses and other current assets

17,264

11,566

16,933

5,992

-3,221

306

2,290

4,107

15,585

6,514

0

0

0

Operating lease right-of-use assets

-28,101

-22,328

0

0

0

-

-

-

-

-

-

-

-

Deferred cost of revenue

-

-1,143

-1,459

-1,395

-723

-2,261

-958

-2,666

-556

1,959

0

0

0

Other noncurrent assets

2,276

3,060

-322

-611

-306

732

-1,978

1,324

198

2,794

0

0

0

Accounts payable and accrued liabilities

0

-

0

0

0

-

0

0

0

-

0

0

0

Operating lease liabilities

27,709

11,658

0

0

0

-

-

-

-

-

-

-

-

Other long-term liabilities

-1,277

-3,024

-3,199

-1,740

-1,564

-1,101

-1,372

-537

-336

3,579

0

0

0

Deferred revenue

-4,776

-10,597

-3,083

-1,150

9,739

10,063

10,334

11,512

10,819

29,976

0

0

0

Net cash provided by (used in) operating activities

70,352

13,707

47,506

39,424

17,855

13,922

-3,197

-4,389

-3,584

37,292

0

0

0

Purchase of property and equipment

117,426

77,180

43,018

32,485

19,991

18,327

15,921

13,656

11,076

9,229

0

0

0

Proceeds from resolution of purchase acquisition contingencies

0

-

-

-

-

-

-

-

-

-

-

-

-

Purchases of short-term investments

-

12,365

0

0

0

-

-

-

-

-

-

-

-

Sales/maturities of short-term investments

-

54,810

0

0

0

-

-

-

-

-

-

-

-

Net cash provided by (used in) investing activities

-164,428

-110,295

-1,979

-42,846

-46,852

-60,133

-57,932

-16,781

-14,115

-12,268

0

0

0

Proceeds from borrowing, net of issuance costs

0

-

-

-

-

-

-

-

-

-

-

-

-

Repayments made on borrowings

0

-

-

-

-

-

-

-

-

40,446

0

0

0

Proceeds from equity issued under at-the-market program, net of offering costs

-

-

0

0

0

-

-

-

-

-

-

-

-

Proceeds from equity issued under incentive plans

20,833

28,181

24,310

26,772

33,572

25,025

26,181

18,968

2,844

1,773

0

0

0

Net cash provided by financing activities

421,030

458,328

203,670

205,632

131,097

24,525

131,881

125,168

133,735

117,664

0

0

0

Net Increase in cash, cash equivalents and restricted cash

326,954

361,740

249,197

202,210

102,100

-21,686

70,752

103,998

116,036

142,688

0

0

0

Supplemental disclosures of cash flow information:
Cash paid for interest

3,620

3,095

0

0

0

-

-

-

-

1,149

0

0

0

Cash paid for income taxes

440

759

843

851

941

564

464

505

373

222

0

0

0

Supplemental disclosures of non-cash investing and financing activities:
Unpaid portion of property and equipment purchases

20,141

10,762

8,720

7,558

4,926

1,617

2,242

1,400

1,544

1,250

0

0

0

Unpaid portion of purchased intangibles

0

-

-

-

-

-

-

-

-

-

-

-

-

Unpaid portion of at-the-market offering costs

-

-

-

0

0

-

-

-

-

-

-

-

-