Netflix, Inc. (NFLX) Annual Margin Report - Discounting Cash Flows
NFLX
Netflix, Inc.
NFLX (NASDAQ)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in USD

Monetary values in USD

amounts except #

Average LTM
Jan 08
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 33,735 43,379 39,001 33,723 31,616 29,698 24,996
Revenue Growth Rate 13.8% 11.22% 15.65% 6.67% 6.46% 18.81% 24.01%
Cost of Revenue 19,175 22,520 21,038 19,715 19,168 17,333 15,276
Gross Profit 14,560 20,859 17,963 14,008 12,447 12,365 9,720
Gross Margin 42.6% 48.09% 46.06% 41.54% 39.37% 41.64% 38.89%
Operating Income 7,738 12,643 10,418 6,954 5,633 6,195 4,585
Operating Margin 22.25% 29.14% 26.71% 20.62% 17.82% 20.86% 18.34%
Net Income 6,153 10,431 8,712 5,408 4,492 5,116 2,761
Net Margin 17.49% 24.05% 22.34% 16.04% 14.21% 17.23% 11.05%

Monetary values in USD

amounts except #

Average LTM
Jan 08
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 33,735 43,379 39,001 33,723 31,616 29,698 24,996
Cash From Operating Activities Margin 13.33% 22.07% 18.87% 21.57% 6.41% 1.32% 9.71%
Cash From Operating Activities 4,843 9,575 7,361 7,274 2,026 392.6 2,427
Free Cash Flow Margin 11.89% 20.67% 17.75% 20.54% 5.12% -0.444% 7.72%
Free Cash Flow 4,372 8,967 6,922 6,926 1,619 -132 1,929
Depreciation and Amortization Margin 41.91% 37.22% 40.08% 43.16% 45.43% 41.88% 43.7%
Depreciation and Amortization 14,009 16,146 15,630 14,554 14,363 12,439 10,923
Capital Expenditure Margin -1.44% -1.4% -1.13% -1.03% -1.29% -1.77% -1.99%
Capital Expenditure -471 -607.6 -439.5 -348.6 -407.7 -524.6 -497.9
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program