vs
Side-by-side financial comparison of Norwegian Cruise Line Holdings (NCLH) and ROKU, INC (ROKU). Click either name above to swap in a different company.
Norwegian Cruise Line Holdings is the larger business by last-quarter revenue ($2.2B vs $1.4B, roughly 1.6× ROKU, INC). ROKU, INC runs the higher net margin — 5.8% vs 0.6%, a 5.1% gap on every dollar of revenue. On growth, ROKU, INC posted the faster year-over-year revenue change (16.1% vs 6.4%). ROKU, INC produced more free cash flow last quarter ($106.6M vs $21.5M). Over the past eight quarters, ROKU, INC's revenue compounded faster (25.8% CAGR vs 1.2%).
Norwegian Cruise Line (NCL) is an American cruise line founded in Norway in 1966, headquartered in Miami-Dade County, Florida, and incorporated in the Bahamas. It is the fourth-largest cruise line in the world by passengers, controlling about 8.6% of the total worldwide share of the cruise market by passengers as of 2021. It is wholly owned by parent company Norwegian Cruise Line Holdings.
Roku, Inc. is an American streaming technology company. Founded in 2002 by Anthony Wood, it produces digital media players and TVs, distributes streaming services and operates an ad business on its platform. Roku is the U.S. market leader in streaming video distribution, reaching 145 million people as of 2024. The company also operates in Australia, Canada, France, Germany, the U.K., and Latin America.
NCLH vs ROKU — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $2.2B | $1.4B |
| Net Profit | $14.3M | $80.5M |
| Gross Margin | 41.0% | 43.5% |
| Operating Margin | 8.3% | 4.7% |
| Net Margin | 0.6% | 5.8% |
| Revenue YoY | 6.4% | 16.1% |
| Net Profit YoY | -94.4% | 326.4% |
| EPS (diluted) | $0.08 | $0.55 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $2.2B | $1.4B | ||
| Q3 25 | $2.9B | $1.2B | ||
| Q2 25 | $2.5B | $1.1B | ||
| Q1 25 | $2.1B | $1.0B | ||
| Q4 24 | $2.1B | $1.2B | ||
| Q3 24 | $2.8B | $1.1B | ||
| Q2 24 | $2.4B | $968.2M | ||
| Q1 24 | $2.2B | $881.5M |
| Q4 25 | $14.3M | $80.5M | ||
| Q3 25 | $419.3M | $24.8M | ||
| Q2 25 | $30.0M | $10.5M | ||
| Q1 25 | $-40.3M | $-27.4M | ||
| Q4 24 | $254.5M | $-35.5M | ||
| Q3 24 | $474.9M | $-9.0M | ||
| Q2 24 | $163.4M | $-34.0M | ||
| Q1 24 | $17.4M | $-50.9M |
| Q4 25 | 41.0% | 43.5% | ||
| Q3 25 | 47.1% | 43.4% | ||
| Q2 25 | 42.1% | 44.8% | ||
| Q1 25 | 38.7% | 43.6% | ||
| Q4 24 | 38.0% | 42.7% | ||
| Q3 24 | 45.2% | 45.2% | ||
| Q2 24 | 38.7% | 43.9% | ||
| Q1 24 | 36.7% | 44.1% |
| Q4 25 | 8.3% | 4.7% | ||
| Q3 25 | 25.5% | 0.8% | ||
| Q2 25 | 16.8% | -2.1% | ||
| Q1 25 | 9.4% | -5.7% | ||
| Q4 24 | 10.2% | -3.3% | ||
| Q3 24 | 24.6% | -3.4% | ||
| Q2 24 | 14.4% | -7.4% | ||
| Q1 24 | 10.0% | -8.2% |
| Q4 25 | 0.6% | 5.8% | ||
| Q3 25 | 14.3% | 2.0% | ||
| Q2 25 | 1.2% | 0.9% | ||
| Q1 25 | -1.9% | -2.7% | ||
| Q4 24 | 12.1% | -3.0% | ||
| Q3 24 | 16.9% | -0.9% | ||
| Q2 24 | 6.9% | -3.5% | ||
| Q1 24 | 0.8% | -5.8% |
| Q4 25 | $0.08 | $0.55 | ||
| Q3 25 | $0.86 | $0.16 | ||
| Q2 25 | $0.07 | $0.07 | ||
| Q1 25 | $-0.09 | $-0.19 | ||
| Q4 24 | $0.55 | $-0.24 | ||
| Q3 24 | $0.95 | $-0.06 | ||
| Q2 24 | $0.35 | $-0.24 | ||
| Q1 24 | $0.04 | $-0.35 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $209.9M | $2.3B |
| Total DebtLower is stronger | $13.7B | — |
| Stockholders' EquityBook value | $2.2B | $2.7B |
| Total Assets | $22.5B | $4.4B |
| Debt / EquityLower = less leverage | 6.21× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $209.9M | $2.3B | ||
| Q3 25 | $166.8M | $2.3B | ||
| Q2 25 | $184.0M | $2.3B | ||
| Q1 25 | $184.4M | $2.3B | ||
| Q4 24 | $190.8M | $2.2B | ||
| Q3 24 | $332.5M | $2.1B | ||
| Q2 24 | $594.1M | $2.1B | ||
| Q1 24 | $559.8M | $2.1B |
| Q4 25 | $13.7B | — | ||
| Q3 25 | $13.6B | — | ||
| Q2 25 | $12.6B | — | ||
| Q1 25 | $12.9B | — | ||
| Q4 24 | $11.8B | — | ||
| Q3 24 | $11.8B | — | ||
| Q2 24 | $11.9B | — | ||
| Q1 24 | $12.0B | — |
| Q4 25 | $2.2B | $2.7B | ||
| Q3 25 | $2.2B | $2.6B | ||
| Q2 25 | $1.6B | $2.6B | ||
| Q1 25 | $1.4B | $2.5B | ||
| Q4 24 | $1.4B | $2.5B | ||
| Q3 24 | $1.1B | $2.5B | ||
| Q2 24 | $693.1M | $2.4B | ||
| Q1 24 | $362.1M | $2.4B |
| Q4 25 | $22.5B | $4.4B | ||
| Q3 25 | $22.2B | $4.4B | ||
| Q2 25 | $21.6B | $4.3B | ||
| Q1 25 | $21.4B | $4.2B | ||
| Q4 24 | $20.0B | $4.3B | ||
| Q3 24 | $19.8B | $4.3B | ||
| Q2 24 | $20.1B | $4.1B | ||
| Q1 24 | $19.8B | $4.2B |
| Q4 25 | 6.21× | — | ||
| Q3 25 | 6.22× | — | ||
| Q2 25 | 8.05× | — | ||
| Q1 25 | 9.09× | — | ||
| Q4 24 | 8.26× | — | ||
| Q3 24 | 10.35× | — | ||
| Q2 24 | 17.19× | — | ||
| Q1 24 | 33.16× | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $459.1M | $107.7M |
| Free Cash FlowOCF − Capex | $21.5M | $106.6M |
| FCF MarginFCF / Revenue | 1.0% | 7.6% |
| Capex IntensityCapex / Revenue | 19.5% | 0.1% |
| Cash ConversionOCF / Net Profit | 32.21× | 1.34× |
| TTM Free Cash FlowTrailing 4 quarters | $-1.2B | $478.4M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $459.1M | $107.7M | ||
| Q3 25 | $236.6M | $127.6M | ||
| Q2 25 | $714.9M | $109.7M | ||
| Q1 25 | $679.2M | $138.7M | ||
| Q4 24 | $399.3M | $79.3M | ||
| Q3 24 | $172.5M | $68.7M | ||
| Q2 24 | $670.9M | $23.4M | ||
| Q1 24 | $807.2M | $46.7M |
| Q4 25 | $21.5M | $106.6M | ||
| Q3 25 | $-726.5M | $126.5M | ||
| Q2 25 | $381.2M | $108.6M | ||
| Q1 25 | $-846.0M | $136.8M | ||
| Q4 24 | $155.8M | $76.8M | ||
| Q3 24 | $-195.5M | $67.6M | ||
| Q2 24 | $330.2M | $22.5M | ||
| Q1 24 | $548.3M | $46.0M |
| Q4 25 | 1.0% | 7.6% | ||
| Q3 25 | -24.7% | 10.4% | ||
| Q2 25 | 15.1% | 9.8% | ||
| Q1 25 | -39.8% | 13.4% | ||
| Q4 24 | 7.4% | 6.4% | ||
| Q3 24 | -7.0% | 6.4% | ||
| Q2 24 | 13.9% | 2.3% | ||
| Q1 24 | 25.0% | 5.2% |
| Q4 25 | 19.5% | 0.1% | ||
| Q3 25 | 32.8% | 0.1% | ||
| Q2 25 | 13.3% | 0.1% | ||
| Q1 25 | 71.7% | 0.2% | ||
| Q4 24 | 11.5% | 0.2% | ||
| Q3 24 | 13.1% | 0.1% | ||
| Q2 24 | 14.4% | 0.1% | ||
| Q1 24 | 11.8% | 0.1% |
| Q4 25 | 32.21× | 1.34× | ||
| Q3 25 | 0.56× | 5.14× | ||
| Q2 25 | 23.83× | 10.45× | ||
| Q1 25 | — | — | ||
| Q4 24 | 1.57× | — | ||
| Q3 24 | 0.36× | — | ||
| Q2 24 | 4.10× | — | ||
| Q1 24 | 46.51× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
NCLH
| Passenger | $1.5B | 67% |
| Onboard And Other | $734.4M | 33% |
ROKU
| Services | $1.2B | 88% |
| Products | $170.9M | 12% |
