{ "ticker": "NFLX", "name": "Netflix Inc", "legal_name": "NETFLIX INC", "cik": "0001065280", "exchange": "Nasdaq", "sic": "7841", "industry": "Services-Video Tape Rental", "state": "DE", "fiscal_year_end": "1231", "is_financial": false, "is_utility": false, "snapshot_date": "2026-10-26", "price": { "value": 65.85, "as_of": "2026-10-23", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1" }, "market_cap": { "value": 270401560712.55, "as_of": "2026-10-23", "unit": "USD", "meaning": "price on the price date x latest reported point-in-time shares (see inputs.share_count_as_of)", "warning": null, "unavailable_reason": null, "inputs": { "traded_price": { "value": 65.85, "as_of": "2026-10-23", "unit": "USD per traded unit (share or ADS)", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1" }, "sec_shares_outstanding": { "value": 4106325903.0, "unit": "underlying shares", "concept": "SEC cover page 10-Q 0001065280-26-000291 (4,106,325,903 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/nflx-20260930.htm", "period_end": "2026-09-30", "accession": "0001065280-26-000291", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/R1.htm" }, "depositary_ratio": { "value": 1.0, "unit": "underlying shares per traded unit", "status": "domestic", "source": "10-K filer; SEC shares are the traded units", "evidence_url": null, "evidence_form": null, "evidence_filed": null, "body_snippet": null }, "formula": "market_value = traded_price (price date) / depositary_ratio x latest point-in-time SEC shares outstanding (share-count date shown; from the filing cover page, summed across share classes only where the issuer filing verifies the classes are economically equivalent (rule + evidence URL in the source text), else withheld; priced at the primary listed class, so where other classes trade at a different price the value is an approximation; restated only for issuer-verified splits after the count date); weighted-average share counts are never used", "split_adjustment": null, "share_count_as_of": "2026-09-30", "share_count_age_days_at_price_date": 23, "warning": null, "computed": "65.85 (price 2026-10-23) / 1 x 4,106,325,903 (shares at 2026-09-30) = 270,401,560,713" } }, "share_basis": { "ratio": 1.0, "status": "domestic", "source": "10-K filer; SEC shares are the traded units", "evidence": null, "meaning": "SEC share counts and per-share figures are per underlying share; ratio = underlying shares per traded unit (1 for domestic common stock; N for an ADS representing N shares)." }, "scores": { "graham": { "score": 31.1, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2025-12-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "Revenue" ], "history_from": "2014", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 22, "not_cross_checked": 2 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/graham", "components": [ { "test": "1", "name": "Adequate size", "value": 45.18, "unit": "revenue $B", "threshold": ">= 1", "points": 5.0, "max": 5 }, { "test": "2a", "name": "Current ratio", "value": 1.07, "threshold": ">= 2.0", "points": 1.1, "max": 15 }, { "test": "2b", "name": "Long-term debt vs working capital", "value": 13.74, "unit": "LTD / WC", "threshold": "<= 1.0", "points": 0.0, "max": 15, "note": null }, { "test": "3", "name": "Positive earnings each of 10 years", "value": "10 of 10", "threshold": "10 of 10", "points": 15.0, "max": 15 }, { "test": "4", "name": "Dividends every year for 20 years", "value": "0 of 20", "threshold": "20 of 20", "points": 0.0, "max": 15, "missing_years": [ 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025 ], "cross_check": { "verified_years": [], "mismatch_years": [], "unverified_years": [ 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025 ] }, "note": null }, { "test": "5", "name": "EPS growth, 3-yr avg now vs 10 yrs ago", "value": "0.04 -> 1.90 (+4193%)", "threshold": ">= +33%", "points": 10.0, "max": 10 }, { "test": "6", "name": "P/E on 3-year average EPS", "value": 34.6, "threshold": "<= 15", "points": 0.0, "max": 15, "note": null }, { "test": "7", "name": "P/B <= 1.5, or P/E x P/B <= 22.5", "value": "P/B 9.23, product 319.4", "threshold": "<= 1.5 or <= 22.5", "points": 0.0, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 65.85, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "Revenue", "value": 45183036000.0, "kind": "current", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2025-12-31", "accession": "0001065280-26-000034", "fact_id": 24288530, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "current_assets", "value": 13222337000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/", "period": "2026-09-30", "accession": "0001065280-26-000291", "fact_id": 24339629, "verified": "unverified", "age_days": 26, "stale": false }, { "name": "current_liabilities", "value": 12300860000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/", "period": "2026-09-30", "accession": "0001065280-26-000291", "fact_id": 24366541, "verified": "unverified", "age_days": 26, "stale": false }, { "name": "lt_debt", "value": 12657598000.0, "kind": "current", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/", "period": "2026-09-30", "accession": "0001065280-26-000291", "fact_id": 24417419, "verified": "unverified", "age_days": 26, "stale": false }, { "name": "equity", "value": 29286253000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/", "period": "2026-09-30", "accession": "0001065280-26-000291", "fact_id": 24499190, "verified": "unverified", "age_days": 26, "stale": false }, { "name": "Net income FY2016", "value": 186678000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528019000043/", "period": "2016-12-31", "accession": "0001065280-19-000043", "fact_id": 20688268, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 558929000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528020000040/", "period": "2017-12-31", "accession": "0001065280-20-000040", "fact_id": 20694905, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 1211242000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528021000040/", "period": "2018-12-31", "accession": "0001065280-21-000040", "fact_id": 20701364, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 1866916000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528022000036/", "period": "2019-12-31", "accession": "0001065280-22-000036", "fact_id": 20707710, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 2761395000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528023000035/", "period": "2020-12-31", "accession": "0001065280-23-000035", "fact_id": 20714137, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 5116228000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-159286)", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528024000030/", "period": "2021-12-31", "accession": "0001065280-24-000030", "fact_id": 20720784, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 4491924000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-159286)", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528025000044/", "period": "2022-12-31", "accession": "0001065280-25-000044", "fact_id": 20727901, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 5407990000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-159286)", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2023-12-31", "accession": "0001065280-26-000034", "fact_id": 20734869, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 8711631000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-159286)", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2024-12-31", "accession": "0001065280-26-000034", "fact_id": 20741400, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 10981201000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-159286)", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2025-12-31", "accession": "0001065280-26-000034", "fact_id": 24293998, "verified": "unverified", "age_days": 299 }, { "name": "Dividend years (Yahoo)", "value": [], "kind": "history", "source": "Yahoo Finance dividend history", "url": "https://finance.yahoo.com/quote/NFLX/history?filter=div", "period": null, "verified": "unverified", "note": "XBRL dividends-per-share facts cover 0 of the 20 years" }, { "name": "EPS diluted FY2014", "value": 0.062, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000162828017000496/", "period": "2014-12-31", "accession": "0001628280-17-000496", "fact_id": 20758987, "verified": "unverified", "note": "as reported 0.62, split factor 10", "age_days": 4317 }, { "name": "EPS diluted FY2015", "value": 0.028, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000162828018000941/", "period": "2015-12-31", "accession": "0001628280-18-000941", "fact_id": 20763295, "verified": "unverified", "note": "as reported 0.28, split factor 10", "age_days": 3952 }, { "name": "EPS diluted FY2016", "value": 0.043, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528019000043/", "period": "2016-12-31", "accession": "0001065280-19-000043", "fact_id": 20767386, "verified": "unverified", "note": "as reported 0.43, split factor 10", "age_days": 3586 }, { "name": "EPS diluted FY2023", "value": 1.2, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2023-12-31", "accession": "0001065280-26-000034", "fact_id": 20799679, "verified": "unverified", "age_days": 1030 }, { "name": "EPS diluted FY2024", "value": 1.98, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2024-12-31", "accession": "0001065280-26-000034", "fact_id": 20805536, "verified": "unverified", "age_days": 664 }, { "name": "EPS diluted FY2025", "value": 2.53, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2025-12-31", "accession": "0001065280-26-000034", "fact_id": 24300071, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 4106325903.0, "kind": "current", "source": "SEC cover page 10-Q 0001065280-26-000291 (4,106,325,903 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/nflx-20260930.htm", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/R1.htm", "period": "2026-09-30", "accession": "0001065280-26-000291", "fact_id": 24599527, "age_days": 26, "stale": false } ] }, "magic_formula": { "score": 97.0, "status": "ok", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-03-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "operating_income_q" ], "history_from": null, "history_through": null, "price_as_of": "2026-10-23", "price_stale": null, "verification": null, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/magic_formula", "components": [ { "name": "Earnings yield (EBIT/EV)", "value": 5.61, "unit": "%", "rank": 59, "note": "EBIT trailing twelve months; EV = market cap + debt (15,132,394,000) - cash" }, { "name": "Return on capital (EBIT/(NWC+PPE))", "value": 447.0, "unit": "%", "rank": 6, "note": "net working capital 921,477,000 used as reported" }, { "name": "Combined rank", "value": 65, "of": 199 } ], "inputs": [ { "name": "operating_income", "value": 13326603000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2025-12-31", "accession": "0001065280-26-000034", "fact_id": 24305289, "age_days": 299 }, { "name": "operating_income_q", "value": 3956997000.0, "kind": "current", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2026Q1)", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000138/", "period": "2026-03-31", "accession": "0001065280-26-000138", "fact_id": 23918766, "age_days": 209, "stale": true }, { "name": "operating_income_q", "value": 3346999000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2025Q1)", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000138/", "period": "2025-03-31", "accession": "0001065280-26-000138", "fact_id": 23932058, "age_days": 574 }, { "name": "operating_income_q", "value": 4192610000.0, "kind": "current", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2026Q2)", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000212/", "period": "2026-06-30", "accession": "0001065280-26-000212", "fact_id": 23914746, "age_days": 118, "stale": false }, { "name": "operating_income_q", "value": 3774694000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2025Q2)", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000212/", "period": "2025-06-30", "accession": "0001065280-26-000212", "fact_id": 23927757, "age_days": 483 }, { "name": "operating_income_q", "value": 4458600000.0, "kind": "current", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2026Q3)", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/", "period": "2026-09-30", "accession": "0001065280-26-000291", "fact_id": 23913584, "age_days": 26, "stale": false }, { "name": "operating_income_q", "value": 3248247000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2025Q3)", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/", "period": "2025-09-30", "accession": "0001065280-26-000291", "fact_id": 23923657, "age_days": 391 }, { "name": "current_assets", "value": 13222337000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/", "period": "2026-09-30", "accession": "0001065280-26-000291", "fact_id": 24339629, "age_days": 26, "stale": false }, { "name": "current_liabilities", "value": 12300860000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/", "period": "2026-09-30", "accession": "0001065280-26-000291", "fact_id": 24366541, "age_days": 26, "stale": false }, { "name": "cash", "value": 8194275000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/", "period": "2026-09-30", "accession": "0001065280-26-000291", "fact_id": 24533016, "age_days": 26, "stale": false }, { "name": "ppe_net", "value": 2560619000.0, "kind": "current", "source": "SEC XBRL PropertyPlantAndEquipmentNet", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/", "period": "2026-09-30", "accession": "0001065280-26-000291", "fact_id": 24559452, "age_days": 26, "stale": false }, { "name": "lt_debt", "value": 12657598000.0, "kind": "current", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/", "period": "2026-09-30", "accession": "0001065280-26-000291", "fact_id": 24417419, "age_days": 26, "stale": false }, { "name": "debt_short", "value": 2474796000.0, "kind": "current", "source": "SEC XBRL ShortTermBorrowings", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/", "period": "2026-09-30", "accession": "0001065280-26-000291", "fact_id": 24443767, "age_days": 26, "stale": false }, { "name": "shares_out", "value": 4106325903.0, "kind": "current", "source": "SEC cover page 10-Q 0001065280-26-000291 (4,106,325,903 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/nflx-20260930.htm", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/R1.htm", "period": "2026-09-30", "accession": "0001065280-26-000291", "fact_id": 24599527, "age_days": 26, "stale": false }, { "name": "Price (close)", "value": 65.85, "kind": "price", "source": "Yahoo Finance / Alpaca Market Data", "url": null, "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "note", "value": "debt = LongTermDebtNoncurrent + short-term borrowings" } ] }, "momentum": { "score": 15.9, "status": "ok", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-10-23", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": "2026-10-23", "price_stale": null, "verification": null, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/momentum", "components": [ { "name": "12-1 month return", "value": -35.9, "unit": "%", "percentile": 4.6, "points": 2.3, "max": 50 }, { "name": "6 month return", "value": -29.1, "unit": "%", "percentile": 3.8, "points": 0.8, "max": 20 }, { "name": "Price / 52-week high", "value": 0.569, "points": 8.5, "max": 15 }, { "name": "Volatility penalty (60d annualised)", "value": 35.4, "unit": "%", "points": 4.3, "max": 15 } ], "inputs": [ { "name": "Adjusted close series (14 months)", "value": 65.85, "kind": "price", "source": "Yahoo Finance / Alpaca Market Data daily history", "url": null, "period": "2026-10-23", "age_days": 3, "stale": false } ] }, "insider": { "score": 0.0, "status": "ok", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-10-23", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": null, "price_stale": null, "verification": null, "coverage": { "window_start": "2026-07-28", "through": "2026-10-23", "missing_days": 3, "note": "Form 4 data loaded through 2026-10-23" }, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/insider", "components": [ { "name": "Open-market buy value / market cap (percentile among buyers)", "value": 0.0, "unit": "bp", "points": 0.0, "max": 35 }, { "name": "Distinct buyers", "value": 0, "points": 0.0, "max": 25 }, { "name": "Buyer seniority", "value": 0.0, "points": 0.0, "max": 20 }, { "name": "Recency (half-life 30d)", "value": 0.0, "points": 0.0, "max": 10 }, { "name": "Sales penalty (excludes 10b5-1 plan sales)", "value": 0.12, "unit": "bp", "points": -2.6, "max": 0 } ], "inputs": [ { "name": "Form 4 S Neumann Spencer Adam 2026-08-10", "value": 700905.92, "shares": 9248.0, "price": 75.79, "role": "CFO", "period": "2026-08-10", "source": "SEC Form 4 (insider transactions data set)", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000249/" }, { "name": "Form 4 S Peters Gregory K 2026-08-06", "value": 2008524.4800000002, "shares": 27312.0, "price": 73.54, "role": "CEO", "period": "2026-08-06", "source": "SEC Form 4 (insider transactions data set)", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000247/" }, { "name": "Form 4 S HYMAN DAVID A 2026-08-04", "value": 416920.55, "shares": 5723.0, "price": 72.85, "role": "officer", "period": "2026-08-04", "source": "SEC Form 4 (insider transactions data set)", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000242/" }, { "name": "excluded 2026-09-10 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-09-09 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-09-08 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-05 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-04 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-03 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-03 S", "value": "10b5-1 plan", "source": "rule" } ] }, "buffett": { "score": 79.3, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-09-30", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2016", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 48, "not_cross_checked": 2 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/buffett", "components": [ { "test": "1", "name": "Average return on equity (net income / year-end equity)", "value": "28.7% over 8 yrs", "threshold": ">= 15%", "points": 25.0, "max": 25 }, { "test": "2", "name": "Profitable every year", "value": "10 of 10", "threshold": "all years", "points": 15.0, "max": 15 }, { "test": "3", "name": "Net income growth, 3-yr average now vs start of window", "value": "+44.0% a year", "threshold": ">= +10%", "points": 10.0, "max": 10 }, { "test": "4", "name": "Borrowings / 3-yr average earnings (years to repay)", "value": 1.8, "threshold": "<= 4", "points": 15.0, "max": 15, "unit": "years", "note": "LongTermDebtNoncurrent + short-term borrowings" }, { "test": "5", "name": "Operating margin, 5-yr average", "value": "23.1%", "threshold": ">= 20%", "points": 10.0, "max": 10 }, { "test": "6", "name": "Free cash flow / net income, 5-yr (operating cash flow minus capex)", "value": "0.71", "threshold": ">= 1.0", "points": 4.3, "max": 10 }, { "test": "7", "name": "Owner-earnings yield (3-yr avg free cash flow / market cap)", "value": "2.9%", "threshold": ">= 7%", "points": 0.0, "max": 15 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 65.85, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "Net income FY2018", "value": 1211242000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528021000040/", "period": "2018-12-31", "accession": "0001065280-21-000040", "fact_id": 20701364, "verified": "unverified", "age_days": 2856 }, { "name": "Equity at FY2018 end", "value": 5238765000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528022000036/", "period": "2018-12-31", "accession": "0001065280-22-000036", "fact_id": 22762473, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 1866916000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528022000036/", "period": "2019-12-31", "accession": "0001065280-22-000036", "fact_id": 20707710, "verified": "unverified", "age_days": 2491 }, { "name": "Equity at FY2019 end", "value": 7582157000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528023000035/", "period": "2019-12-31", "accession": "0001065280-23-000035", "fact_id": 22787463, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 2761395000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528023000035/", "period": "2020-12-31", "accession": "0001065280-23-000035", "fact_id": 20714137, "verified": "unverified", "age_days": 2125 }, { "name": "Equity at FY2020 end", "value": 11065240000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528024000030/", "period": "2020-12-31", "accession": "0001065280-24-000030", "fact_id": 22812150, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 5116228000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-159286)", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528024000030/", "period": "2021-12-31", "accession": "0001065280-24-000030", "fact_id": 20720784, "verified": "unverified", "age_days": 1760 }, { "name": "Equity at FY2021 end", "value": 15849248000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528025000044/", "period": "2021-12-31", "accession": "0001065280-25-000044", "fact_id": 22838106, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 4491924000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-159286)", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528025000044/", "period": "2022-12-31", "accession": "0001065280-25-000044", "fact_id": 20727901, "verified": "unverified", "age_days": 1395 }, { "name": "Equity at FY2022 end", "value": 20777401000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2022-12-31", "accession": "0001065280-26-000034", "fact_id": 22866253, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 5407990000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-159286)", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2023-12-31", "accession": "0001065280-26-000034", "fact_id": 20734869, "verified": "unverified", "age_days": 1030 }, { "name": "Equity at FY2023 end", "value": 20588313000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2023-12-31", "accession": "0001065280-26-000034", "fact_id": 22893895, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 8711631000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-159286)", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2024-12-31", "accession": "0001065280-26-000034", "fact_id": 20741400, "verified": "unverified", "age_days": 664 }, { "name": "Equity at FY2024 end", "value": 24743567000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/", "period": "2024-12-31", "accession": "0001065280-26-000291", "fact_id": 22919487, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 10981201000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-159286)", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2025-12-31", "accession": "0001065280-26-000034", "fact_id": 24293998, "verified": "unverified", "age_days": 299 }, { "name": "Equity at FY2025 end", "value": 26615488000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/", "period": "2025-12-31", "accession": "0001065280-26-000291", "fact_id": 24477207, "verified": "unverified", "age_days": 299 }, { "name": "Net income FY2016", "value": 186678000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528019000043/", "period": "2016-12-31", "accession": "0001065280-19-000043", "fact_id": 20688268, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 558929000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528020000040/", "period": "2017-12-31", "accession": "0001065280-20-000040", "fact_id": 20694905, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 1211242000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528021000040/", "period": "2018-12-31", "accession": "0001065280-21-000040", "fact_id": 20701364, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 1866916000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528022000036/", "period": "2019-12-31", "accession": "0001065280-22-000036", "fact_id": 20707710, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 2761395000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528023000035/", "period": "2020-12-31", "accession": "0001065280-23-000035", "fact_id": 20714137, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 5116228000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-159286)", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528024000030/", "period": "2021-12-31", "accession": "0001065280-24-000030", "fact_id": 20720784, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 4491924000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-159286)", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528025000044/", "period": "2022-12-31", "accession": "0001065280-25-000044", "fact_id": 20727901, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 5407990000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-159286)", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2023-12-31", "accession": "0001065280-26-000034", "fact_id": 20734869, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 8711631000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-159286)", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2024-12-31", "accession": "0001065280-26-000034", "fact_id": 20741400, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 10981201000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-159286)", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2025-12-31", "accession": "0001065280-26-000034", "fact_id": 24293998, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt", "value": 12657598000.0, "kind": "current", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/", "period": "2026-09-30", "accession": "0001065280-26-000291", "fact_id": 24417419, "verified": "unverified", "age_days": 26, "stale": false }, { "name": "debt_short", "value": 2474796000.0, "kind": "current", "source": "SEC XBRL ShortTermBorrowings", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/", "period": "2026-09-30", "accession": "0001065280-26-000291", "fact_id": 24443767, "verified": "unverified", "age_days": 26, "stale": false }, { "name": "Operating income FY2021", "value": 6194509000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528024000030/", "period": "2021-12-31", "accession": "0001065280-24-000030", "fact_id": 20860501, "verified": "unverified", "age_days": 1760 }, { "name": "Revenue FY2021", "value": 29697844000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528024000030/", "period": "2021-12-31", "accession": "0001065280-24-000030", "fact_id": 20639638, "verified": "unverified", "age_days": 1760 }, { "name": "Operating income FY2022", "value": 5632831000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528025000044/", "period": "2022-12-31", "accession": "0001065280-25-000044", "fact_id": 20866299, "verified": "unverified", "age_days": 1395 }, { "name": "Revenue FY2022", "value": 31615550000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528025000044/", "period": "2022-12-31", "accession": "0001065280-25-000044", "fact_id": 20644812, "verified": "unverified", "age_days": 1395 }, { "name": "Operating income FY2023", "value": 6954003000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2023-12-31", "accession": "0001065280-26-000034", "fact_id": 20871960, "verified": "unverified", "age_days": 1030 }, { "name": "Revenue FY2023", "value": 33723297000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2023-12-31", "accession": "0001065280-26-000034", "fact_id": 20649965, "verified": "unverified", "age_days": 1030 }, { "name": "Operating income FY2024", "value": 10417614000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2024-12-31", "accession": "0001065280-26-000034", "fact_id": 20877230, "verified": "unverified", "age_days": 664 }, { "name": "Revenue FY2024", "value": 39000966000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2024-12-31", "accession": "0001065280-26-000034", "fact_id": 20654938, "verified": "unverified", "age_days": 664 }, { "name": "Operating income FY2025", "value": 13326603000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2025-12-31", "accession": "0001065280-26-000034", "fact_id": 24305289, "verified": "unverified", "age_days": 299 }, { "name": "Revenue FY2025", "value": 45183036000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2025-12-31", "accession": "0001065280-26-000034", "fact_id": 24288530, "verified": "unverified", "age_days": 299 }, { "name": "Operating cash flow FY2021", "value": 392610000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528024000030/", "period": "2021-12-31", "accession": "0001065280-24-000030", "fact_id": 20957606, "verified": "unverified", "age_days": 1760 }, { "name": "Capital expenditure FY2021", "value": 524585000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528024000030/", "period": "2021-12-31", "accession": "0001065280-24-000030", "fact_id": 21025662, "verified": "unverified", "age_days": 1760 }, { "name": "Operating cash flow FY2022", "value": 2026257000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528025000044/", "period": "2022-12-31", "accession": "0001065280-25-000044", "fact_id": 20964599, "verified": "unverified", "age_days": 1395 }, { "name": "Capital expenditure FY2022", "value": 407729000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528025000044/", "period": "2022-12-31", "accession": "0001065280-25-000044", "fact_id": 21030082, "verified": "unverified", "age_days": 1395 }, { "name": "Operating cash flow FY2023", "value": 7274301000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2023-12-31", "accession": "0001065280-26-000034", "fact_id": 20971447, "verified": "unverified", "age_days": 1030 }, { "name": "Capital expenditure FY2023", "value": 348552000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2023-12-31", "accession": "0001065280-26-000034", "fact_id": 21034392, "verified": "unverified", "age_days": 1030 }, { "name": "Operating cash flow FY2024", "value": 7361364000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2024-12-31", "accession": "0001065280-26-000034", "fact_id": 20977875, "verified": "unverified", "age_days": 664 }, { "name": "Capital expenditure FY2024", "value": 439538000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2024-12-31", "accession": "0001065280-26-000034", "fact_id": 21038519, "verified": "unverified", "age_days": 664 }, { "name": "Operating cash flow FY2025", "value": 10149273000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2025-12-31", "accession": "0001065280-26-000034", "fact_id": 24312074, "verified": "unverified", "age_days": 299 }, { "name": "Capital expenditure FY2025", "value": 688220000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2025-12-31", "accession": "0001065280-26-000034", "fact_id": 24317606, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 4106325903.0, "kind": "current", "source": "SEC cover page 10-Q 0001065280-26-000291 (4,106,325,903 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/nflx-20260930.htm", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/R1.htm", "period": "2026-09-30", "accession": "0001065280-26-000291", "fact_id": 24599527, "age_days": 26, "stale": false } ] }, "lynch": { "score": 92.4, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-09-30", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2020", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 6, "not_cross_checked": 1 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/lynch", "components": [ { "test": "1", "name": "PEG: P/E divided by 5-yr EPS growth (in % points)", "value": 0.79, "threshold": "<= 1.0", "points": 30.0, "max": 30 }, { "test": "2", "name": "EPS growth, 5-yr compound rate", "value": "+33.0% a year", "threshold": "12% to 35% a year", "points": 20.0, "max": 20 }, { "test": "3", "name": "P/E on latest annual EPS", "value": 26.0, "threshold": "<= 25", "points": 9.3, "max": 10 }, { "test": "4", "name": "Borrowings / equity", "value": 0.52, "threshold": "<= 0.5", "points": 14.7, "max": 15, "note": "LongTermDebtNoncurrent + short-term borrowings" }, { "test": "5", "name": "Years of the last 5 in which EPS rose", "value": "4 of 5", "threshold": "5 of 5", "points": 12.0, "max": 15 }, { "test": "6", "name": "Net cash (cash minus borrowings) / market cap", "value": "-2.6%", "threshold": ">= +10%", "points": 6.4, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 65.85, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "EPS diluted FY2025", "value": 2.53, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2025-12-31", "accession": "0001065280-26-000034", "fact_id": 24300071, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": 0.608, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528023000035/", "period": "2020-12-31", "accession": "0001065280-23-000035", "fact_id": 20782941, "verified": "unverified", "note": "as reported 6.08, split factor 10", "age_days": 2125 }, { "name": "lt_debt", "value": 12657598000.0, "kind": "current", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/", "period": "2026-09-30", "accession": "0001065280-26-000291", "fact_id": 24417419, "verified": "unverified", "age_days": 26, "stale": false }, { "name": "debt_short", "value": 2474796000.0, "kind": "current", "source": "SEC XBRL ShortTermBorrowings", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/", "period": "2026-09-30", "accession": "0001065280-26-000291", "fact_id": 24443767, "verified": "unverified", "age_days": 26, "stale": false }, { "name": "equity", "value": 29286253000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/", "period": "2026-09-30", "accession": "0001065280-26-000291", "fact_id": 24499190, "verified": "unverified", "age_days": 26, "stale": false }, { "name": "cash", "value": 8194275000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/", "period": "2026-09-30", "accession": "0001065280-26-000291", "fact_id": 24533016, "verified": "unverified", "age_days": 26, "stale": false } ] }, "graham_enterprising": { "score": 27.2, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-09-30", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2020", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 12, "not_cross_checked": 3 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/graham_enterprising", "components": [ { "test": "1", "name": "Current ratio", "value": 1.07, "threshold": ">= 1.5", "points": 2.2, "max": 15 }, { "test": "2", "name": "Borrowings vs working capital", "value": 16.42, "threshold": "<= 1.1x", "points": 0.0, "max": 15, "unit": "x", "note": "LongTermDebtNoncurrent + short-term borrowings" }, { "test": "3", "name": "No earnings deficit in the last 5 years", "value": "5 of 5 profitable", "threshold": "5 of 5", "points": 15.0, "max": 15 }, { "test": "4", "name": "Pays a current dividend", "value": "no", "threshold": "yes", "points": 0.0, "max": 10 }, { "test": "5", "name": "EPS higher than five years earlier", "value": "0.61 -> 2.53", "threshold": "higher", "points": 10.0, "max": 10 }, { "test": "6", "name": "Price / book value per share", "value": 9.23, "threshold": "<= 1.2", "points": 0.0, "max": 20, "note": "book value used because intangibles are not separated in the dataset (Graham uses net tangible assets)" }, { "test": "7", "name": "Price / net current asset value per share (current assets minus all liabilities)", "value": null, "threshold": "<= 0.67", "points": 0.0, "max": 15, "note": "net current asset value not positive" } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 65.85, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "current_assets", "value": 13222337000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/", "period": "2026-09-30", "accession": "0001065280-26-000291", "fact_id": 24339629, "verified": "unverified", "age_days": 26, "stale": false }, { "name": "current_liabilities", "value": 12300860000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/", "period": "2026-09-30", "accession": "0001065280-26-000291", "fact_id": 24366541, "verified": "unverified", "age_days": 26, "stale": false }, { "name": "lt_debt", "value": 12657598000.0, "kind": "current", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/", "period": "2026-09-30", "accession": "0001065280-26-000291", "fact_id": 24417419, "verified": "unverified", "age_days": 26, "stale": false }, { "name": "debt_short", "value": 2474796000.0, "kind": "current", "source": "SEC XBRL ShortTermBorrowings", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/", "period": "2026-09-30", "accession": "0001065280-26-000291", "fact_id": 24443767, "verified": "unverified", "age_days": 26, "stale": false }, { "name": "Net income FY2021", "value": 5116228000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-159286)", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528024000030/", "period": "2021-12-31", "accession": "0001065280-24-000030", "fact_id": 20720784, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 4491924000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-159286)", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528025000044/", "period": "2022-12-31", "accession": "0001065280-25-000044", "fact_id": 20727901, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 5407990000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-159286)", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2023-12-31", "accession": "0001065280-26-000034", "fact_id": 20734869, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 8711631000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-159286)", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2024-12-31", "accession": "0001065280-26-000034", "fact_id": 20741400, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 10981201000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-159286)", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2025-12-31", "accession": "0001065280-26-000034", "fact_id": 24293998, "verified": "unverified", "age_days": 299 }, { "name": "Dividend years (Yahoo)", "value": [], "kind": "history", "source": "Yahoo Finance dividend history", "url": "https://finance.yahoo.com/quote/NFLX/history?filter=div", "period": null }, { "name": "EPS diluted FY2025", "value": 2.53, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2025-12-31", "accession": "0001065280-26-000034", "fact_id": 24300071, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": 0.608, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528023000035/", "period": "2020-12-31", "accession": "0001065280-23-000035", "fact_id": 20782941, "verified": "unverified", "age_days": 2125 }, { "name": "equity", "value": 29286253000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/", "period": "2026-09-30", "accession": "0001065280-26-000291", "fact_id": 24499190, "verified": "unverified", "age_days": 26, "stale": false }, { "name": "Shares outstanding", "value": 4106325903.0, "kind": "current", "source": "SEC cover page 10-Q 0001065280-26-000291 (4,106,325,903 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/nflx-20260930.htm", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/R1.htm", "period": "2026-09-30", "accession": "0001065280-26-000291", "fact_id": 24599527, "age_days": 26, "stale": false } ] }, "piotroski": { "score": 66.7, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": null, "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2024", "history_through": "2026", "price_as_of": null, "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 27, "not_cross_checked": 0 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/piotroski", "components": [ { "test": "1", "name": "Return on assets is positive", "value": "19.8%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "2", "name": "Operating cash flow is positive", "value": "10,149M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "3", "name": "Return on assets improved on the prior year", "value": "16.2% -> 19.8%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "4", "name": "Operating cash flow exceeds net income (accruals)", "value": "10,149M vs 10,981M", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "5", "name": "Long-term debt / assets fell", "value": "25.7% -> 24.2%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "6", "name": "Current ratio improved", "value": "1.22 -> 1.19", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "7", "name": "No new shares issued (share count did not rise)", "value": "424M -> 4,106M", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "8", "name": "Operating margin improved (stand-in for gross margin, which the dataset does not carry)", "value": "26.7% -> 29.5%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "9", "name": "Asset turnover (revenue / assets) improved", "value": "0.73 -> 0.81", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 } ], "inputs": [ { "name": "net_income 2025-12-31", "value": 10981201000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-159286)", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2025-12-31", "accession": "0001065280-26-000034", "fact_id": 24293998, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2025-12-31", "value": 55596993000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/", "period": "2025-12-31", "accession": "0001065280-26-000291", "fact_id": 24376855, "verified": "unverified", "age_days": 299 }, { "name": "cfo 2025-12-31", "value": 10149273000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2025-12-31", "accession": "0001065280-26-000034", "fact_id": 24312074, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 10981201000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-159286)", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2025-12-31", "accession": "0001065280-26-000034", "fact_id": 24293998, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2024-12-31", "value": 8711631000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-159286)", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2024-12-31", "accession": "0001065280-26-000034", "fact_id": 20741400, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 55596993000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/", "period": "2025-12-31", "accession": "0001065280-26-000291", "fact_id": 24376855, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 53630374000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2024-12-31", "accession": "0001065280-26-000034", "fact_id": 21929535, "verified": "unverified", "age_days": 664 }, { "name": "cfo 2025-12-31", "value": 10149273000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2025-12-31", "accession": "0001065280-26-000034", "fact_id": 24312074, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 10981201000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001193125-26-159286)", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2025-12-31", "accession": "0001065280-26-000034", "fact_id": 24293998, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2025-12-31", "value": 13463971000.0, "kind": "history", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/", "period": "2025-12-31", "accession": "0001065280-26-000291", "fact_id": 24410338, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2024-12-31", "value": 13798351000.0, "kind": "history", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2024-12-31", "accession": "0001065280-26-000034", "fact_id": 22085593, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 55596993000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/", "period": "2025-12-31", "accession": "0001065280-26-000291", "fact_id": 24376855, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 53630374000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2024-12-31", "accession": "0001065280-26-000034", "fact_id": 21929535, "verified": "unverified", "age_days": 664 }, { "name": "current_assets 2025-12-31", "value": 13020191000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/", "period": "2025-12-31", "accession": "0001065280-26-000291", "fact_id": 24322643, "verified": "unverified", "age_days": 299 }, { "name": "current_assets 2024-12-31", "value": 13100379000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2024-12-31", "accession": "0001065280-26-000034", "fact_id": 21323624, "verified": "unverified", "age_days": 664 }, { "name": "current_liabilities 2025-12-31", "value": 10980930000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/", "period": "2025-12-31", "accession": "0001065280-26-000291", "fact_id": 24349603, "verified": "unverified", "age_days": 299 }, { "name": "current_liabilities 2024-12-31", "value": 10755400000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2024-12-31", "accession": "0001065280-26-000034", "fact_id": 21596516, "verified": "unverified", "age_days": 664 }, { "name": "shares_out 2026-09-30", "value": 4106325903.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/", "period": "2026-09-30", "accession": "0001065280-26-000291", "fact_id": 24587462, "verified": "unverified", "age_days": 26 }, { "name": "shares_out 2025-09-30", "value": 423732334.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528025000406/", "period": "2025-09-30", "accession": "0001065280-25-000406", "fact_id": 24573469, "verified": "unverified", "age_days": 391 }, { "name": "operating_income 2025-12-31", "value": 13326603000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2025-12-31", "accession": "0001065280-26-000034", "fact_id": 24305289, "verified": "unverified", "age_days": 299 }, { "name": "operating_income 2024-12-31", "value": 10417614000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2024-12-31", "accession": "0001065280-26-000034", "fact_id": 20877230, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 45183036000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2025-12-31", "accession": "0001065280-26-000034", "fact_id": 24288530, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 39000966000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2024-12-31", "accession": "0001065280-26-000034", "fact_id": 20654938, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 45183036000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2025-12-31", "accession": "0001065280-26-000034", "fact_id": 24288530, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 39000966000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2024-12-31", "accession": "0001065280-26-000034", "fact_id": 20654938, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 55596993000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/", "period": "2025-12-31", "accession": "0001065280-26-000291", "fact_id": 24376855, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 53630374000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "period": "2024-12-31", "accession": "0001065280-26-000034", "fact_id": 21929535, "verified": "unverified", "age_days": 664 } ] } }, "net_income_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 112403000.0, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528016000047/", "accession": "0001065280-16-000047" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 266799000.0, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000162828017000496/", "accession": "0001628280-17-000496" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 122641000.0, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000162828018000941/", "accession": "0001628280-18-000941" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 186678000.0, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528019000043/", "accession": "0001065280-19-000043" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 558929000.0, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528020000040/", "accession": "0001065280-20-000040" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 1211242000.0, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528021000040/", "accession": "0001065280-21-000040" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 1866916000.0, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528022000036/", "accession": "0001065280-22-000036" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 2761395000.0, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528023000035/", "accession": "0001065280-23-000035" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 5116228000.0, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528024000030/", "accession": "0001065280-24-000030" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 4491924000.0, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528025000044/", "accession": "0001065280-25-000044" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 5407990000.0, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "accession": "0001065280-26-000034" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 8711631000.0, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "accession": "0001065280-26-000034" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 10981201000.0, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "accession": "0001065280-26-000034" } ], "eps_diluted_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 0.026, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528016000047/", "accession": "0001065280-16-000047", "value_reported": 0.26, "split_factor": 10.0, "split_basis": "filed between 2016-01-27 and 2016-05-26" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 0.062, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000162828017000496/", "accession": "0001628280-17-000496", "value_reported": 0.62, "split_factor": 10.0, "split_basis": "filed between 2017-01-26 and 2017-05-26" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 0.028, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000162828018000941/", "accession": "0001628280-18-000941", "value_reported": 0.28, "split_factor": 10.0, "split_basis": "filed between 2018-01-25 and 2018-05-25" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 0.043, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528019000043/", "accession": "0001065280-19-000043", "value_reported": 0.43, "split_factor": 10.0, "split_basis": "filed between 2019-01-01 and 2019-04-30" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 0.125, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528020000040/", "accession": "0001065280-20-000040", "value_reported": 1.25, "split_factor": 10.0, "split_basis": "filed between 2020-01-01 and 2020-04-29" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 0.268, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528021000040/", "accession": "0001065280-21-000040", "value_reported": 2.68, "split_factor": 10.0, "split_basis": "filed between 2021-01-01 and 2021-04-30" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 0.413, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528022000036/", "accession": "0001065280-22-000036", "value_reported": 4.13, "split_factor": 10.0, "split_basis": "filed between 2022-01-01 and 2022-04-30" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 0.608, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528023000035/", "accession": "0001065280-23-000035", "value_reported": 6.08, "split_factor": 10.0, "split_basis": "filed between 2023-01-01 and 2023-04-30" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 1.124, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528024000030/", "accession": "0001065280-24-000030", "value_reported": 11.24, "split_factor": 10.0, "split_basis": "filed 2024-01-26" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 0.995, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528025000044/", "accession": "0001065280-25-000044", "value_reported": 9.95, "split_factor": 10.0, "split_basis": "filed 2025-01-27" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 1.2, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "accession": "0001065280-26-000034", "value_reported": 1.2, "split_factor": 1.0, "split_basis": "filed 2026-01-23" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 1.98, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "accession": "0001065280-26-000034", "value_reported": 1.98, "split_factor": 1.0, "split_basis": "filed 2026-01-23" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 2.53, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "accession": "0001065280-26-000034", "value_reported": 2.53, "split_factor": 1.0, "split_basis": "filed 2026-01-23" } ], "revenue_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 4374562000.0, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528016000047/", "accession": "0001065280-16-000047" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 5504656000.0, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000162828017000496/", "accession": "0001628280-17-000496" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 6779511000.0, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000162828018000941/", "accession": "0001628280-18-000941" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 8830669000.0, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528019000043/", "accession": "0001065280-19-000043" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 11692713000.0, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528020000040/", "accession": "0001065280-20-000040" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 15794341000.0, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528021000040/", "accession": "0001065280-21-000040" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 20156447000.0, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528022000036/", "accession": "0001065280-22-000036" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 24996056000.0, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528023000035/", "accession": "0001065280-23-000035" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 29697844000.0, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528024000030/", "accession": "0001065280-24-000030" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 31615550000.0, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528025000044/", "accession": "0001065280-25-000044" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 33723297000.0, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "accession": "0001065280-26-000034" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 39000966000.0, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "accession": "0001065280-26-000034" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 45183036000.0, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "accession": "0001065280-26-000034" } ], "dividend_years": [], "insider_transactions_recent": [ { "txn_date": "2026-09-10", "insider_name": "BARTON RICHARD N", "role": "director", "code": "S", "shares": 720.0, "price": 75.27, "value": 54194.399999999994, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000271/" }, { "txn_date": "2026-09-09", "insider_name": "BARTON RICHARD N", "role": "director", "code": "S", "shares": 720.0, "price": 76.26, "value": 54907.200000000004, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000271/" }, { "txn_date": "2026-09-08", "insider_name": "BARTON RICHARD N", "role": "director", "code": "S", "shares": 720.0, "price": 77.6, "value": 55871.99999999999, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000269/" }, { "txn_date": "2026-08-10", "insider_name": "Neumann Spencer Adam", "role": "CFO", "code": "S", "shares": 9248.0, "price": 75.79, "value": 700905.92, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000249/" }, { "txn_date": "2026-08-06", "insider_name": "Peters Gregory K", "role": "CEO", "code": "S", "shares": 27312.0, "price": 73.54, "value": 2008524.4800000002, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000247/" }, { "txn_date": "2026-08-05", "insider_name": "BARTON RICHARD N", "role": "director", "code": "S", "shares": 2160.0, "price": 75.1, "value": 162216.0, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000246/" }, { "txn_date": "2026-08-04", "insider_name": "SARANDOS THEODORE A", "role": "CEO", "code": "S", "shares": 27312.0, "price": 73.35, "value": 2003335.2, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000234/" }, { "txn_date": "2026-08-04", "insider_name": "HYMAN DAVID A", "role": "officer", "code": "S", "shares": 5723.0, "price": 72.85, "value": 416920.55, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000242/" }, { "txn_date": "2026-08-03", "insider_name": "SARANDOS THEODORE A", "role": "CEO", "code": "S", "shares": 81891.0, "price": 72.9, "value": 5969853.9, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000234/" }, { "txn_date": "2026-08-03", "insider_name": "SARANDOS THEODORE A", "role": "CEO", "code": "S", "shares": 23959.0, "price": 73.48, "value": 1760507.32, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000234/" }, { "txn_date": "2026-06-17", "insider_name": "SMITH BRADFORD L", "role": "director", "code": "S", "shares": 13800.0, "price": 78.01, "value": 1076538.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000191/" }, { "txn_date": "2026-06-17", "insider_name": "SMITH BRADFORD L", "role": "director", "code": "S", "shares": 22190.0, "price": 77.21, "value": 1713289.9, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000191/" }, { "txn_date": "2026-06-01", "insider_name": "HASTINGS REED", "role": "director", "code": "S", "shares": 53783.0, "price": 86.73, "value": 4664599.59, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000188/" }, { "txn_date": "2026-06-01", "insider_name": "HASTINGS REED", "role": "director", "code": "S", "shares": 332917.0, "price": 85.85, "value": 28580924.45, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000188/" }, { "txn_date": "2026-05-07", "insider_name": "Neumann Spencer Adam", "role": "CFO", "code": "S", "shares": 9253.0, "price": 88.95, "value": 823054.35, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000172/" }, { "txn_date": "2026-05-07", "insider_name": "Peters Gregory K", "role": "CEO", "code": "S", "shares": 27312.0, "price": 88.69, "value": 2422301.28, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1065280/000158310926000002/" }, { "txn_date": "2026-05-05", "insider_name": "HYMAN DAVID A", "role": "officer", "code": "S", "shares": 5722.0, "price": 88.08, "value": 503993.76, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000166/" }, { "txn_date": "2026-05-05", "insider_name": "SARANDOS THEODORE A", "role": "CEO", "code": "S", "shares": 7039.0, "price": 87.98, "value": 619291.22, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000169/" }, { "txn_date": "2026-05-05", "insider_name": "SARANDOS THEODORE A", "role": "CEO", "code": "S", "shares": 7256.0, "price": 87.97, "value": 638310.32, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000169/" }, { "txn_date": "2026-05-05", "insider_name": "SARANDOS THEODORE A", "role": "CEO", "code": "S", "shares": 13017.0, "price": 87.96, "value": 1144975.3199999998, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000169/" }, { "txn_date": "2026-05-01", "insider_name": "HASTINGS REED", "role": "director", "code": "S", "shares": 188425.0, "price": 92.28, "value": 17387859.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000150/" }, { "txn_date": "2026-05-01", "insider_name": "HASTINGS REED", "role": "director", "code": "S", "shares": 105791.0, "price": 93.54, "value": 9895690.14, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000150/" }, { "txn_date": "2026-05-01", "insider_name": "HASTINGS REED", "role": "director", "code": "S", "shares": 113334.0, "price": 94.17, "value": 10672662.78, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000150/" }, { "txn_date": "2026-04-02", "insider_name": "Neumann Spencer Adam", "role": "CFO", "code": "S", "shares": 28630.0, "price": 98.0, "value": 2805740.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1065280/000154313326000002/" }, { "txn_date": "2026-04-01", "insider_name": "HASTINGS REED", "role": "director", "code": "S", "shares": 20580.0, "price": 96.66, "value": 1989262.7999999998, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000134/" }, { "txn_date": "2026-04-01", "insider_name": "HASTINGS REED", "role": "director", "code": "S", "shares": 247923.0, "price": 95.68, "value": 23721272.64, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000134/" }, { "txn_date": "2026-04-01", "insider_name": "HASTINGS REED", "role": "director", "code": "S", "shares": 152047.0, "price": 95.02, "value": 14447505.94, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000134/" } ], "links": { "sec_filings": "https://www.sec.gov/edgar/browse/?CIK=0001065280", "sec_xbrl_companyfacts": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001065280.json", "sec_form4": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001065280&type=4", "sec_8k": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001065280&type=8-K", "yahoo": "https://finance.yahoo.com/quote/NFLX", "stooq": "https://stooq.com/q/d/?s=nflx.us", "external_views_link_only": { "morningstar": "https://www.morningstar.com/search?query=NFLX", "finviz": "https://finviz.com/quote.ashx?t=NFLX", "stockanalysis": "https://stockanalysis.com/stocks/nflx/", "seeking_alpha": "https://seekingalpha.com/symbol/NFLX", "openinsider": "http://openinsider.com/search?q=NFLX", "google_news": "https://news.google.com/rss/search?q=NFLX+stock" } }, "machine_readable": { "json": "https://theclaudetrader.com/s/NFLX.json", "markdown": "https://theclaudetrader.com/s/NFLX.md", "research_packet": "https://theclaudetrader.com/r/NFLX.json", "index": "https://theclaudetrader.com/llms.txt" }, "dossier": null, "cite_as": "The Claude Trader snapshot 2026-10-26, https://theclaudetrader.com/s/NFLX; data from SEC EDGAR XBRL and market prices (Alpaca Market Data, Yahoo Finance) to 2026-10-23.", "disclaimer": "Scores are deterministic rule outputs from public filings. fair_value_model is a labelled model estimate from the same filings (method at /fair-value), not an opinion or recommendation.", "fair_value_model": { "fair_value": 45.47, "fv_low": 20.15, "fv_high": 68.76, "fv_gap_pct": -30.9, "fv_verdict": "red", "fv_methods": 3, "fv_as_of": "2026-10-23", "fv_calculated_on": "2026-10-26", "fv_inputs_through": "2026-10-21", "fv_skipped": null, "unit": "per traded unit (share or ADS), same currency as the price", "methods": { "dcf": { "value": 45.473272414923564, "growth_used": 0.1, "fcf_avg": 7769542666.666667, "inputs": { "fcf": { "value": 7769542666.666667, "years": [ 2023, 2024, 2025 ], "by_year": [ 6925749000.0, 6921826000.0, 9461053000.0 ], "cfo": [ { "value": 7274301000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2023-12-31", "accession": "0001065280-26-000034", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/" }, { "value": 7361364000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2024-12-31", "accession": "0001065280-26-000034", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/" }, { "value": 10149273000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2025-12-31", "accession": "0001065280-26-000034", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/" } ], "capex": [ { "value": 348552000.0, "tag": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "period_end": "2023-12-31", "accession": "0001065280-26-000034", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/" }, { "value": 439538000.0, "tag": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "period_end": "2024-12-31", "accession": "0001065280-26-000034", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/" }, { "value": 688220000.0, "tag": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "period_end": "2025-12-31", "accession": "0001065280-26-000034", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/" } ] }, "revenue_cagr_5y": { "value": 0.12569512175392594, "from": { "value": 24996056000.0, "tag": "SEC XBRL Revenues", "period_end": "2020-12-31", "accession": "0001065280-23-000035", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528023000035/" }, "to": { "value": 45183036000.0, "tag": "SEC XBRL Revenues", "period_end": "2025-12-31", "accession": "0001065280-26-000034", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/" } }, "shares": { "value": 4106325903.0, "tag": "SEC cover page 10-Q 0001065280-26-000291 (4,106,325,903 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/nflx-20260930.htm", "period_end": "2026-09-30", "accession": "0001065280-26-000291", "filed": "2026-10-21", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/R1.htm" } } }, "earnings": { "value": 68.7560745176314, "pe_used": 27.17631403858949, "pe_raw": 27.17631403858949, "pe_basis": "grid median (fewer than 3 SIC peers)", "inputs": { "eps": { "fy": 2025, "value": 2.53, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0001065280-26-000034", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "value_reported": 2.53, "split_factor": 1.0 } } }, "graham": { "value": 20.14914940959608, "inputs": { "eps": { "fy": 2025, "value": 2.53, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0001065280-26-000034", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/", "value_reported": 2.53, "split_factor": 1.0 }, "bvps": { "value": 7.1319845749710336, "equity": { "value": 29286253000.0, "tag": "SEC XBRL StockholdersEquity", "period_end": "2026-09-30", "accession": "0001065280-26-000291", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000291/" }, "shares": 4106325903.0 } } } }, "method_note": "Median of up to three methods from SEC filings: owner-earnings DCF (3-yr avg FCF, 10-yr two-stage, growth = min(5-yr revenue CAGR, 10%) fading to 2.5%, 9% discount), trailing EPS x SIC-peer median P/E (8-35), Graham number. Model estimate, not advice.", "discount_rate": 0.09, "terminal_growth": 0.025, "verdict_rule": "green: fair value more than 10% above price; red: more than 10% below; amber: within 10%", "page": "https://theclaudetrader.com/fair-value" } }