Roku, inc. (ROKU)
Income statement / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Sep'16
Net Revenue:
Total net revenue

1,243,025

1,128,921

993,430

905,883

812,592

742,506

655,028

606,429

549,246

512,763

413,555

0

0

0

Cost of Revenue:
Total cost of revenue

707,591

633,697

547,562

499,499

442,665

410,358

361,710

342,209

325,141

312,930

261,133

0

0

0

Gross Profit:
Total gross profit

535,434

495,224

445,868

406,384

369,927

332,148

293,318

264,220

224,105

199,833

152,422

0

0

0

Operating Expenses:
Research and development

297,551

265,011

237,219

214,102

192,304

170,692

150,987

134,149

119,729

107,945

94,879

0

0

0

Sales and marketing

213,296

178,855

151,641

130,578

116,269

102,780

87,311

77,924

70,332

64,069

57,782

0

0

0

General and administrative

134,071

116,417

99,196

89,092

78,488

71,972

64,309

57,579

52,727

47,435

42,972

0

0

0

Total operating expenses

644,918

560,283

488,056

433,772

387,061

345,444

302,607

269,652

242,788

219,449

195,633

0

0

0

Loss from Operations

-109,484

-65,059

-42,188

-27,388

-17,134

-13,296

-9,289

-5,432

-18,683

-19,616

-43,211

0

0

0

Other Income, Net:
Interest expense

-3,131

-2,366

-1,562

-907

-393

-346

-3,118

-2,191

-1,830

-1,612

1,318

0

0

0

Change in fair value of preferred stock warrant liability

-

-

-

-

-

-

-

-

-

40,333

38,852

0

0

0

Other income, net

6,800

6,506

5,610

5,707

4,828

4,309

3,253

1,303

1,070

705

382

0

0

0

Total other income, net

3,669

4,140

4,048

4,800

4,435

3,963

369

-39,966

-42,362

-43,578

-39,788

0

0

0

Loss Before Income Taxes

-105,815

-60,919

-38,140

-22,588

-12,699

-9,333

-8,920

-45,398

-61,045

-63,194

-82,999

0

0

0

Income tax benefit

-1,082

-982

-605

-705

-705

-476

-300

-42

396

315

194

0

0

0

Net Loss

-104,817

-59,937

-37,442

-21,814

-11,955

-8,857

-8,694

-45,402

-61,441

-63,509

-83,193

0

0

0

Net income (loss) per share —basic

-

-

-

-0.08

-

-

-

0.01

-

-

-

-3.18

-

-

Net income (loss) per share —diluted

-

-

-

-0.08

-

-

-

0.00

-

-

-

-3.18

-

-

Weighted-average shares used in computing net income (loss) per share —basic

-

-

-

114,572

-

-

-

102,652

-

-

-

4,882

-

-

Weighted-average shares used in computing net income (loss) per share —diluted

-

-

-

114,572

-

-

-

121,698

-

-

-

4,882

-

-

Net loss per share —basic and diluted

-0.45

-

-0.22

-

-0.09

-

-0.09

-

-0.07

-

-8.79

-

-1.79

-2.66

Weighted-average shares used in computing net loss per share —basic and diluted

120,180

-

116,681

-

110,877

-

106,884

-

99,488

-

5,260

-

4,850

4,784