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

Margin Analysis (% of Revenue)

In USD

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 23,857 40,140 39,001 33,723 31,616 29,698 24,996 20,156 15,794 11,693 8,831 6,780
Revenue Growth Rate 20.28% 2.92% 15.65% 6.67% 6.46% 18.81% 24.01% 27.62% 35.08% 32.41% 30.26% 23.16%
Cost of Revenue 14,050 21,325 21,038 19,715 19,168 17,333 15,276 12,440 9,968 7,660 6,030 4,591
Gross Profit 9,808 18,815 17,963 14,008 12,447 12,365 9,720 7,716 5,827 4,033 2,801 2,188
Gross Margin 38.91% 46.87% 46.06% 41.54% 39.37% 41.64% 38.89% 38.28% 36.89% 34.49% 31.72% 32.27%
Operating Income 4,602 11,099 10,418 6,954 5,633 6,195 4,585 2,604 1,605 838.7 379.8 305.8
Operating Margin 15.55% 27.65% 26.71% 20.62% 17.82% 20.86% 18.34% 12.92% 10.16% 7.17% 4.3% 4.51%
Net Income 3,610 9,270 8,712 5,408 4,492 5,116 2,761 1,867 1,211 558.9 186.7 122.6
Net Margin 11.78% 23.09% 22.34% 16.04% 14.21% 17.23% 11.05% 9.26% 7.67% 4.78% 2.11% 1.81%

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 23,857 40,140 39,001 33,723 31,616 29,698 24,996 20,156 15,794 11,693 8,831 6,780
Cash From Operating Activities Margin 0.306% 19.78% 18.87% 21.57% 6.41% 1.32% 9.71% -14.32% -16.97% -15.27% -16.69% -11.05%
Cash From Operating Activities 1,622 7,938 7,361 7,274 2,026 392.6 2,427 -2,887 -2,680 -1,786 -1,474 -749.4
Free Cash Flow Margin -1.29% 18.55% 17.75% 20.54% 5.12% -0.444% 7.72% -15.58% -18.32% -17.22% -18.78% -13.55%
Free Cash Flow 1,280 7,446 6,922 6,926 1,619 -132 1,929 -3,140 -2,893 -2,013 -1,659 -918.6
Depreciation and Amortization Margin 46.41% 39.3% 40.08% 43.16% 45.43% 41.88% 43.7% 46.24% 48.48% 54.14% 55.77% 52.32%
Depreciation and Amortization 10,497 15,776 15,630 14,554 14,363 12,439 10,923 9,320 7,656 6,330 4,925 3,547
Capital Expenditure Margin -1.6% -1.23% -1.13% -1.03% -1.29% -1.77% -1.99% -1.26% -1.35% -1.94% -2.09% -2.5%
Capital Expenditure -341.6 -492.1 -439.5 -348.6 -407.7 -524.6 -497.9 -253 -212.5 -227 -184.8 -169.2
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