
Roblox (RBLX) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
1.1B
Gross Profit
844.6M
78.15%
Operating Income
-322.5M
-29.84%
Net Income
-279.8M
-25.89%
Balance Sheet Metrics
Total Assets
7.5B
Total Liabilities
7.2B
Shareholders Equity
296.6M
Debt to Equity
24.13
Cash Flow Metrics
Operating Cash Flow
481.1M
Free Cash Flow
426.5M
Revenue & Profitability Trend
Roblox Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 3.6B | 2.8B | 2.2B | 1.9B | 923.9M |
Cost of Goods Sold | 801.2M | 649.1M | 547.7M | 496.9M | 239.9M |
Gross Profit | 2.8B | 2.2B | 1.7B | 1.4B | 684.0M |
Gross Margin % | 77.8% | 76.8% | 75.4% | 74.1% | 74.0% |
Operating Expenses | |||||
Research & Development | 1.4B | 1.3B | 873.5M | 533.2M | 201.4M |
Selling, General & Administrative | 581.7M | 536.5M | 414.8M | 389.4M | 155.7M |
Other Operating Expenses | 1.8B | 1.6B | 1.3B | 994.8M | 593.0M |
Total Operating Expenses | 3.9B | 3.4B | 2.6B | 1.9B | 950.1M |
Operating Income | -1.1B | -1.3B | -923.8M | -495.1M | -266.1M |
Operating Margin % | -29.5% | -45.0% | -41.5% | -25.8% | -28.8% |
Non-Operating Items | |||||
Interest Income | 179.5M | 141.8M | 38.8M | 92.0K | 1.8M |
Interest Expense | 39.8M | 39.4M | 38.6M | 6.8M | 0 |
Other Non-Operating Income | -11.5M | -527.0K | -5.7M | -1.8M | -32.0K |
Pre-tax Income | -936.5M | -1.2B | -930.6M | -503.8M | -264.3M |
Income Tax | 4.1M | 454.0K | 3.6M | -320.0K | -6.7M |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | -940.6M | -1.2B | -934.1M | -503.5M | -257.7M |
Net Margin % | -26.1% | -41.4% | -42.0% | -26.2% | -27.9% |
Key Metrics | |||||
EBITDA | -670.2M | -911.0M | -761.9M | -421.4M | -220.5M |
EPS (Basic) | $-1.44 | $-1.87 | $-1.55 | $-0.97 | $-0.47 |
EPS (Diluted) | $-1.44 | $-1.87 | $-1.55 | $-0.97 | $-0.47 |
Basic Shares Outstanding | 647482000 | 616445000 | 595559000 | 505858000 | 534819960 |
Diluted Shares Outstanding | 647482000 | 616445000 | 595559000 | 505858000 | 534819960 |
Income Statement Trend
Roblox Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 711.7M | 678.5M | 3.0B | 3.0B | 893.9M |
Short-term Investments | 1.7B | 1.5B | 0 | - | 0 |
Accounts Receivable | 614.8M | 505.8M | 379.4M | 307.3M | 247.0M |
Inventory | - | - | - | - | - |
Other Current Assets | 7.8M | 11.3M | 10.4M | 4.4M | 8.7M |
Total Current Assets | 3.7B | 3.3B | 3.8B | 3.7B | 1.4B |
Non-Current Assets | |||||
Property, Plant & Equipment | 665.9M | 665.1M | 526.0M | 221.3M | 265.0M |
Goodwill | 317.4M | 337.3M | 323.4M | 295.8M | 161.5M |
Intangible Assets | 34.0M | 53.1M | 54.7M | 59.7M | 42.3M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 335.4M | 293.6M | 229.5M | 140.5M | 115.4M |
Total Non-Current Assets | 3.4B | 2.9B | 1.5B | 810.8M | 423.7M |
Total Assets | 7.2B | 6.2B | 5.4B | 4.6B | 1.8B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 42.9M | 60.1M | 71.2M | 64.4M | 12.0M |
Short-term Debt | 128.9M | 111.3M | 73.2M | 51.3M | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 347.8M | 324.6M | 237.5M | 172.7M | 84.7M |
Total Current Liabilities | 3.7B | 3.1B | 2.5B | 2.2B | 1.2B |
Non-Current Liabilities | |||||
Long-term Debt | 1.7B | 1.7B | 1.5B | 1.2B | 0 |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 59.7M | 22.3M | 10.8M | 1.4M | 22.1M |
Total Non-Current Liabilities | 3.3B | 3.0B | 2.6B | 1.8B | 851.6M |
Total Liabilities | 7.0B | 6.1B | 5.1B | 4.0B | 2.1B |
Equity | |||||
Common Stock | 62.0K | 61.0K | 59.0K | 58.0K | 20.0K |
Retained Earnings | -4.0B | -3.1B | -1.9B | -983.9M | -492.3M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 208.7M | 68.6M | 305.0M | 592.9M | -232.4M |
Key Metrics | |||||
Total Debt | 1.8B | 1.8B | 1.6B | 1.2B | 0 |
Working Capital | 64.8M | 223.0M | 1.4B | 1.6B | 195.6M |
Balance Sheet Composition
Roblox Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -940.6M | -1.2B | -934.1M | -503.5M | -257.7M |
Depreciation & Amortization | 226.4M | 208.1M | 130.1M | 75.6M | 43.8M |
Stock-Based Compensation | 1.0B | 868.0M | 589.5M | 341.9M | 79.2M |
Working Capital Changes | 486.8M | 510.9M | 527.3M | 655.1M | 630.0M |
Operating Cash Flow | 907.9M | 526.5M | 383.1M | 613.2M | 496.4M |
Investing Activities | |||||
Capital Expenditures | -179.6M | -320.7M | -426.2M | -93.3M | -104.2M |
Acquisitions | -2.8M | -3.9M | -13.4M | -45.7M | -40.9M |
Investment Purchases | -4.6B | -4.6B | 0 | 0 | -6.0M |
Investment Sales | 4.0B | 2.1B | 0 | 0 | 63.0M |
Investing Cash Flow | -850.7M | -2.8B | -439.6M | -139.0M | -88.1M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 0 | 14.7M | 0 | 990.0M | 0 |
Debt Repayment | - | - | - | - | - |
Financing Cash Flow | 65.9M | 67.2M | 43.6M | 1.6B | 165.0M |
Free Cash Flow | 641.3M | 124.0M | -58.4M | 558.0M | 411.2M |
Net Change in Cash | 123.1M | -2.2B | -12.8M | 2.1B | 573.3M |
Cash Flow Trend
Roblox Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
-89.38
Forward P/E
-92.60
Price to Book
252.37
Price to Sales
22.18
PEG Ratio
-92.60
Profitability Ratios
Profit Margin
-23.67%
Operating Margin
-29.84%
Return on Equity
-426.61%
Return on Assets
-9.45%
Financial Health
Current Ratio
0.97
Debt to Equity
528.68
Beta
1.64
Per Share Data
EPS (TTM)
$-1.42
Book Value per Share
$0.51
Revenue per Share
$6.03
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
rblx | 89.2B | -89.38 | 252.37 | -426.61% | -23.67% | 528.68 |
Electronic Arts | 41.9B | 41.80 | 6.92 | 15.46% | 13.94% | 36.32 |
Take-Two Interactive | 40.1B | -8.50 | 11.52 | -89.29% | -72.92% | 100.75 |
Playtika Holding | 1.4B | 16.52 | -16.25 | -123.72% | 3.23% | -28.79 |
Doubledown | 461.8M | 3.93 | 0.53 | 14.53% | 34.91% | 4.45 |
GCL Global Holdings | 455.0M | 74.60 | 13.13 | 19.10% | 3.93% | 34.25 |
Financial data is updated regularly. All figures are in the company's reporting currency.