Stock Analysis on Net

Netflix Inc. (NASDAQ:NFLX)

Cash Flow Statement 
Quarterly Data

The cash flow statement provides information about a company cash receipts and cash payments during an accounting period, showing how these cash flows link the ending cash balance to the beginning balance shown on the company balance sheet.

The cash flow statement consists of three parts: cash flows provided by (used in) operating activities, cash flows provided by (used in) investing activities, and cash flows provided by (used in) financing activities.

Netflix Inc., consolidated cash flow statement (quarterly data)

US$ in thousands

Microsoft Excel
3 months ended: Dec 31, 2025 Sep 30, 2025 Jun 30, 2025 Mar 31, 2025 Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021
Net income 2,418,521 2,546,916 3,125,413 2,890,351 1,868,607 2,363,509 2,147,306 2,332,209 937,838 1,677,422 1,487,610 1,305,120 55,284 1,398,242 1,440,951 1,597,447 607,429 1,449,071 1,353,013 1,706,715
Additions to content assets (5,057,212) (4,653,935) (3,835,813) (3,549,657) (4,429,402) (4,016,396) (4,048,852) (3,728,967) (3,529,191) (2,883,839) (3,683,007) (2,458,666) (3,985,192) (4,582,671) (4,687,011) (3,584,164) (5,654,639) (4,666,237) (4,096,750) (3,284,576)
Change in content liabilities (9,795) 24,262 (214,052) (411,253) (139,537) (83,585) (366,572) (189,441) 49,059 (325,989) 46,119 (354,791) 274,364 60,867 191,228 (347,149) 840,392 (29,246) (312,208) (266,040)
Amortization of content assets 4,764,236 4,002,744 3,832,074 3,823,112 4,161,501 3,699,521 3,769,690 3,670,805 3,754,079 3,573,353 3,410,021 3,459,984 3,944,827 3,653,592 3,261,348 3,166,365 3,741,317 2,963,051 2,806,803 2,719,196
Depreciation and amortization of property, equipment and intangibles 85,983 87,326 80,013 80,067 79,539 80,914 81,227 87,234 86,567 90,660 89,385 90,335 93,387 85,188 83,505 74,602 63,984 70,253 38,434 35,741
Stock-based compensation expense 134,624 80,986 80,862 71,977 61,827 65,650 68,766 76,345 82,519 79,720 78,030 99,099 153,789 152,062 150,392 119,209 99,329 95,078 101,583 107,230
Foreign currency remeasurement (gain) loss on debt (9,730) (1,707) 55,238 28,547 (52,855) 104,809 (42,692) (130,801) 239,371 (172,678) 28,952 80,651 461,681 (348,458) (304,513) (161,821) (103,917) (136,488) 63,074 (253,330)
Other non-cash items 200,289 142,293 120,139 114,730 130,927 128,082 138,588 97,181 154,896 115,688 121,483 120,008 123,688 102,513 205,374 101,968 93,806 102,211 108,103 72,657
Deferred income taxes (162,912) 20,539 (135,755) (163,928) (73,252) (200,982) (209,387) (107,077) (171,128) (86,277) (103,172) (98,782) 75,973 (57,797) (115,820) (68,906) (62,279) 50,967 51,127 159,733
Other current assets (313,014) (169,597) (176,683) (131,367) (41,866) 54,956 (28,959) 38,049 (13,198) 103,766 (183,049) (88,522) (398,319) (120,071) 123,399 41,157 (608) (95,145) (52,373) (221,555)
Accounts payable 117,890 139,451 11,046 (276,426) 255,379 30,597 (19,358) (145,265) 213,228 (68,390) 38,332 (89,668) 125,074 53,875 (122,048) (215,444) 185,279 24,836 72,313 (137,313)
Accrued expenses and other liabilities 134,889 707,151 (267,235) 306,413 (124,591) 179,011 (114,303) 251,782 (194,536) (65,029) 177,831 185,299 (379,629) 212,072 (238,719) 350,763 (95,903) 269,774 (171,430) 177,897
Deferred revenue 51,055 (3,686) 118,635 88,913 7,765 39,328 4,236 26,515 137,184 (5,733) 49,647 (2,390) 69,409 (48,420) (10,376) 16,743 26,710 (4,732) 47,093 22,279
Other non-current assets and liabilities (243,182) (97,569) (370,624) (82,280) (167,148) (124,313) (88,843) (66,047) (83,674) (40,359) (117,950) (68,937) (170,478) (4,184) 125,040 (167,931) (144,174) (11,014) (72,543) (61,368)
Changes in operating assets and liabilities (252,362) 575,750 (684,861) (94,747) (70,461) 179,579 (247,227) 105,034 59,004 (75,745) (35,189) (64,218) (753,943) 93,272 (122,704) 25,288 (28,696) 183,719 (176,940) (220,060)
Adjustments to reconcile net income to net cash provided by operating activities (306,879) 278,258 (702,155) (101,152) (331,713) (42,408) (856,459) (119,687) 725,176 314,893 (47,378) 873,620 388,574 (841,432) (1,338,201) (674,608) (1,010,703) (1,366,692) (1,416,774) (929,449)
Net cash provided by operating activities 2,111,642 2,825,174 2,423,258 2,789,199 1,536,894 2,321,101 1,290,847 2,212,522 1,663,014 1,992,315 1,440,232 2,178,740 443,858 556,810 102,750 922,839 (403,274) 82,379 (63,761) 777,266
Purchases of property and equipment (239,335) (164,719) (155,889) (128,277) (158,674) (126,863) (78,287) (75,714) (81,632) (103,929) (100,972) (62,019) (111,593) (84,960) (90,018) (121,158) (165,979) (167,327) (110,278) (81,001)
Change in other assets (21,304) (1,000) (4,615)
Acquisitions (17,194) (563,990) (68,876) (124,521) (788,349)
Purchases of investments (8,450) (3,850) (1,650) (156,015) (1,742,246) (303,228) (201,634) (911,276)
Proceeds from maturities and sales of investments 8,450 176,250 962,413 769,954 493,228 400,000 501,937
Other investing activities 36,190 (36,190)
Net cash (used in) provided by investing activities (256,529) 43,871 768,684 485,662 (158,674) (1,869,109) (78,287) (75,714) 411,596 296,071 97,737 (263,653) (1,586,859) (84,960) (158,894) (245,679) (954,328) (188,631) (111,278) (85,616)
Proceeds from issuance of debt 1,794,460
Repayments of debt (1,033,450) (800,000) (400,000) (700,000) (500,000)
Proceeds from issuance of common stock 76,082 70,215 169,066 351,602 302,012 143,244 118,750 268,881 51,427 57,818 34,717 26,028 6,705 4,113 11,250 13,678 88,149 18,445 19,749 48,071
Repurchases of common stock (2,079,559) (1,856,885) (1,654,327) (3,536,396) (963,748) (1,700,000) (1,599,998) (2,000,000) (2,500,000) (2,500,100) (645,146) (400,101) (100,000) (500,022)
Taxes paid related to net share settlement of equity awards (5,985) (6,196) (6,114) (27,870) (2,553) (2,024) (1,883) (1,825) (224,168)
Other financing activities (67,948) 55,837 21,957 (15,652) (14,409) (9,084) (6,250) (3,700) (32,826) (38,920)
Net cash used in financing activities (2,077,410) (1,737,029) (2,502,868) (4,028,316) (678,698) 226,596 (1,489,381) (2,132,944) (2,452,273) (2,475,108) (649,349) (374,073) 6,705 4,113 11,250 (686,322) (136,019) (81,555) (480,273) (451,929)
Effect of exchange rate changes on cash, cash equivalents and restricted cash (29,377) (21,721) 287,471 150,146 (351,270) 153,452 (122,723) (95,790) 139,342 (122,707) 39,626 26,423 166,564 (180,058) (145,198) (11,448) (4,236) (63,843) 23,477 (42,138)
Net increase (decrease) in cash, cash equivalents and restricted cash (251,674) 1,110,295 976,545 (603,309) 348,252 832,040 (399,544) (91,926) (238,321) (309,429) 928,246 1,567,437 (969,732) 295,905 (190,092) (20,610) (1,497,857) (251,650) (631,835) 197,583

Based on: 10-K (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-30), 10-Q (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31).


The financial information reveals a complex pattern of cash flows over the observed period. Net income demonstrates considerable fluctuation, peaking in the first quarter of 2025 before declining. A significant decrease in net income is observed in the fourth quarter of 2021 and the fourth quarter of 2023, followed by recovery. Additions to content assets consistently represent a substantial cash outflow throughout the period, generally exceeding net income. Changes in content liabilities show variability, sometimes offsetting content asset additions, but not consistently. Amortization of content assets remains a significant cash inflow, generally tracking with the level of content asset additions. Overall, operating activities demonstrate a generally positive cash flow, though with substantial quarterly variations.

Operating Activities
Net cash provided by operating activities exhibits significant volatility. While generally positive, a substantial outflow is noted in the fourth quarter of 2021 and the fourth quarter of 2024. The largest inflow occurs in the first quarter of 2025. Adjustments to reconcile net income to net cash provided by operating activities are consistently negative, indicating substantial non-cash expenses impacting the cash flow from operations. These adjustments are largely driven by additions to content assets and deferred income taxes.
Investing Activities
Investing activities consistently represent a cash outflow, primarily due to purchases of property and equipment and, more significantly, purchases of investments. A particularly large outflow is observed in the fourth quarter of 2022, driven by substantial investment purchases. Proceeds from maturities and sales of investments provide some offset, but are generally insufficient to counteract the outflows. Acquisitions also contribute to cash outflows in specific periods, notably the fourth quarter of 2022.
Financing Activities
Financing activities demonstrate a net cash outflow for much of the period. Repurchases of common stock are a major driver of this outflow, particularly in the later years of the observed period. Proceeds from the issuance of common stock provide some offsetting inflows, but are not consistently sufficient to cover the repurchases and debt repayments. Debt activity fluctuates, with both issuances and repayments occurring at different times. The fourth quarter of 2023 shows a particularly large net cash outflow from financing activities, largely due to significant stock repurchases.
Cash Position
The net increase or decrease in cash, cash equivalents, and restricted cash is highly variable. Periods of increase are interspersed with periods of substantial decrease. The effect of exchange rate changes on cash also contributes to the volatility, though generally represents a smaller impact than the core operating, investing, and financing activities. The largest increase in cash is observed in the first quarter of 2025, coinciding with the peak in net income and positive adjustments from operating activities.

In summary, the cash flow statement reflects a business model requiring substantial ongoing investment in content. While operating activities generally generate positive cash flow, significant outflows related to content acquisition and shareholder returns necessitate careful management of financing activities. The company’s cash position is subject to considerable quarterly fluctuation, influenced by a complex interplay of these factors.