Financhill
Buy
58

TWLO Quote, Financials, Valuation and Earnings

Last price:
$130.15
Seasonality move :
9.92%
Day range:
$123.00 - $128.64
52-week range:
$77.51 - $151.95
Dividend yield:
0%
P/E ratio:
305.40x
P/S ratio:
4.12x
P/B ratio:
2.44x
Volume:
2.7M
Avg. volume:
2.3M
1-year change:
15.4%
Market cap:
$19.3B
Revenue:
$4.5B
EPS (TTM):
$0.42
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.8B $2.8B $3.8B $4.2B $4.5B
Revenue Growth (YoY) 55.3% 61.31% 34.64% 8.56% 7.32%
 
Cost of Revenues $885.1M $1.5B $2.1B $2.2B $2.2B
Gross Profit $876.7M $1.3B $1.8B $2B $2.2B
Gross Profit Margin 49.76% 46.25% 46.13% 47.25% 50%
 
R&D Expenses $530.5M $788M $1.1B $940.9M $1B
Selling, General & Admin $878M $1.5B $1.8B $1.5B $1.3B
Other Inc / (Exp) -$11.5M -$45.3M -$212.7M -$606.4M -$48.2M
Operating Expenses $1.3B $2.2B $2.8B $2.3B $2.3B
Operating Income -$471.1M -$900.6M -$993.5M -$386.8M -$40.4M
 
Net Interest Expenses $25M -- -- -- --
EBT. Incl. Unusual Items -$504.4M -$960.9M -$1.2B -$996.7M -$88.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$13.4M -$11M $12.5M $18.7M $20.8M
Net Income to Company -$491M -$949.9M -$1.3B -$1B -$109.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$491M -$949.9M -$1.3B -$1B -$109.4M
 
Basic EPS (Cont. Ops) -$3.35 -$5.45 -$6.86 -$5.54 -$0.66
Diluted EPS (Cont. Ops) -$3.35 -$5.45 -$6.86 -$5.54 -$0.66
Weighted Average Basic Share $146.7M $174.2M $183M $183.3M $165.9M
Weighted Average Diluted Share $146.7M $174.2M $183M $183.3M $165.9M
 
EBITDA -$283.1M -$593.4M -$667.2M -$75.5M $184.6M
EBIT -$471.1M -$900.6M -$993.5M -$386.8M -$40.4M
 
Revenue (Reported) $1.8B $2.8B $3.8B $4.2B $4.5B
Operating Income (Reported) -$471.1M -$900.6M -$993.5M -$386.8M -$40.4M
Operating Income (Adjusted) -$471.1M -$900.6M -$993.5M -$386.8M -$40.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $740.2M $983M $1B $1.1B $1.3B
Revenue Growth (YoY) 65.23% 32.81% 5.15% 9.67% 14.71%
 
Cost of Revenues $397.3M $525.5M $537.5M $566.8M $679.7M
Gross Profit $342.9M $457.5M $496.2M $566.9M $620.7M
Gross Profit Margin 46.32% 46.54% 48% 50% 47.73%
 
R&D Expenses $209.4M $284.3M $241.2M $260.9M $262.3M
Selling, General & Admin $387.1M $464.2M $377M $318.9M $328.8M
Other Inc / (Exp) -$6.6M -$191.9M -$37.7M -$2.5M --
Operating Expenses $571.2M $727.9M $598.6M $568.1M $579.7M
Operating Income -$228.3M -$270.3M -$102.4M -$1.2M $40.9M
 
Net Interest Expenses $19.6M -- -- -- --
EBT. Incl. Unusual Items -$239M -$478.7M -$140M -$3.7M $32.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$14.8M $3.6M $1.7M $6.1M -$4.6M
Net Income to Company -$224.1M -$482.3M -$141.7M -$9.7M $37.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$224.1M -$482.3M -$141.7M -$9.7M $37.2M
 
Basic EPS (Cont. Ops) -$1.26 -$2.63 -$0.78 -$0.06 $0.24
Diluted EPS (Cont. Ops) -$1.26 -$2.63 -$0.78 -$0.06 $0.23
Weighted Average Basic Share $177.2M $183.7M $181.7M $159.1M $153.1M
Weighted Average Diluted Share $177.2M $183.7M $181.7M $159.1M $159.2M
 
EBITDA -$145M -$187.1M -$29.9M $53.7M $95.6M
EBIT -$228.3M -$270.3M -$102.4M -$1.2M $40.9M
 
Revenue (Reported) $740.2M $983M $1B $1.1B $1.3B
Operating Income (Reported) -$228.3M -$270.3M -$102.4M -$1.2M $40.9M
Operating Income (Adjusted) -$228.3M -$270.3M -$102.4M -$1.2M $40.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.5B $3.6B $4.1B $4.3B $4.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $2B $2.2B $2.2B $2.5B
Gross Profit $1.2B $1.7B $1.9B $2.2B $2.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $724M $1B $979.6M $989.3M $1B
Selling, General & Admin $1.4B $1.8B $1.6B $1.3B $1.3B
Other Inc / (Exp) -$48.6M -$213M -$302.7M -$320.6M --
Operating Expenses $2B $2.7B $2.5B $2.3B $2.2B
Operating Income -$789.4M -$1.1B -$537.2M -$103.6M $126.5M
 
Net Interest Expenses $42.2M -- -- -- --
EBT. Incl. Unusual Items -$865.9M -$1.3B -$857.3M -$434.7M $79.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$28M $5M $22.2M $27.6M $12.1M
Net Income to Company -$837.9M -$1.3B -$879.5M -$462.3M $67.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$837.9M -$1.3B -$879.5M -$462.3M $67.2M
 
Basic EPS (Cont. Ops) -$4.95 -$7.25 -$4.76 -$2.56 $0.44
Diluted EPS (Cont. Ops) -$4.95 -$7.25 -$4.76 -$2.56 $0.42
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$500.7M -$739.4M -$222.4M $127.2M $345.8M
EBIT -$789.4M -$1.1B -$537.2M -$103.6M $126.5M
 
Revenue (Reported) $2.5B $3.6B $4.1B $4.3B $4.9B
Operating Income (Reported) -$789.4M -$1.1B -$537.2M -$103.6M $126.5M
Operating Income (Adjusted) -$789.4M -$1.1B -$537.2M -$103.6M $126.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2B $2.8B $3.1B $3.3B $3.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.5B $1.6B $1.6B $1.9B
Gross Profit $912.1M $1.3B $1.5B $1.6B $1.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $565.1M $803.7M $705.9M $754.3M $760.1M
Selling, General & Admin $1.1B $1.3B $1.1B $976.5M $955.3M
Other Inc / (Exp) -$39.2M -$206.8M -$296.8M -$11M $3.5M
Operating Expenses $1.5B $2.1B $1.8B $1.7B $1.7B
Operating Income -$625M -$788.4M -$332.2M -$54.1M $112.9M
 
Net Interest Expenses $36.6M -- -- -- --
EBT. Incl. Unusual Items -$671.2M -$1B -$637.1M -$75.1M $92.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$12.7M $3.3M $13M $21.9M $13.2M
Net Income to Company -$658.5M -$1B -$650M -$96.9M $79.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$658.5M -$1B -$650M -$96.9M $79.7M
 
Basic EPS (Cont. Ops) -$3.81 -$5.62 -$3.52 -$0.55 $0.52
Diluted EPS (Cont. Ops) -$3.81 -$5.62 -$3.52 -$0.55 $0.50
Weighted Average Basic Share $517.8M $546.9M $551.6M $510.3M $459.7M
Weighted Average Diluted Share $517.8M $546.9M $551.6M $510.3M $480.7M
 
EBITDA -$399.1M -$541.9M -$97.1M $106.2M $277.4M
EBIT -$625M -$788.4M -$332.2M -$54.1M $112.9M
 
Revenue (Reported) $2B $2.8B $3.1B $3.3B $3.7B
Operating Income (Reported) -$625M -$788.4M -$332.2M -$54.1M $112.9M
Operating Income (Adjusted) -$625M -$788.4M -$332.2M -$54.1M $112.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3B $5.4B $4.2B $4B $2.4B
Short Term Investments $2.1B $3.9B $3.5B $3.4B $2B
Accounts Receivable, Net $251.2M $388.2M $547.5M $562.8M $588.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- $196.9M $333.9M
Other Current Assets $81.4M $186.1M $281.5M $132.4M $140.4M
Total Current Assets $3.4B $5.9B $4.7B $4.9B $3.4B
 
Property Plant And Equipment $441.8M $489.9M $385.3M $283.6M $244.4M
Long-Term Investments -- $843K $699.9M $624.3M $519.5M
Goodwill $4.6B $5.3B $5.3B $5.2B $5.2B
Other Intangibles $1.1B $1.1B $849.9M $159.6M -$423K
Other Long-Term Assets $111.3M $263.3M $360.9M $234.8M $206.1M
Total Assets $9.5B $13B $12.6B $11.6B $9.9B
 
Accounts Payable $60M $93.3M $124.6M $119.6M $100.2M
Accrued Expenses $189.2M $278.5M $345.8M $324.3M $340.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $57.4M $64.7M $66.1M $49.9M $33.7M
Other Current Liabilities -- -- $1.1M $29.1M $318K
Total Current Liabilities $448.3M $703.6M $808.2M $738.3M $820.2M
 
Long-Term Debt $549.8M $1.2B $1.2B $1.1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $1B $2B $2B $1.9B $1.9B
 
Common Stock $164K $180K $186K $182K $153K
Other Common Equity Adj $9M -$18.1M -$121.2M $619K -$1.3M
Common Equity $8.5B $11B $10.6B $9.7B $8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $8.5B $11B $10.6B $9.7B $8B
 
Total Liabilities and Equity $9.5B $13B $12.6B $11.6B $9.9B
Cash and Short Terms $3B $5.4B $4.2B $4B $2.4B
Total Debt $607.2M $1.2B $1.2B $1.1B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $5.4B $4.2B $3.9B $2.7B $2.5B
Short Term Investments $3.9B $3.6B $3.2B $2.1B --
Accounts Receivable, Net $345.8M $487.8M $557.2M $550.9M $613.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- $280.6M
Other Current Assets $165.8M $266M $327M $299.2M --
Total Current Assets $5.9B $4.7B $4.5B $3.5B $3.5B
 
Property Plant And Equipment $485.8M $391.4M $301.4M $253.2M $222.6M
Long-Term Investments -- $732.5M $653.8M $555.4M $433.3M
Goodwill $5.3B $5.3B $5.2B $5.2B --
Other Intangibles $1.3B $901.2M $678.7M $373.2M --
Other Long-Term Assets $219.6M $340.7M $269.7M $211.7M --
Total Assets $13B $12.6B $11.9B $10B $9.7B
 
Accounts Payable $76.3M $103.2M $104.4M $71.3M $40.3M
Accrued Expenses $275.5M $346.3M $306.9M $285.3M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $60.9M $64.6M $60.5M $41M --
Other Current Liabilities -- $87M $11.7M $1.6M --
Total Current Liabilities $617.1M $864.2M $726.1M $700.7M $742.3M
 
Long-Term Debt $1.2B $1.2B $1.1B $1.1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $2.1B $1.9B $1.8B $1.8B
 
Common Stock $178K $184K $182K $155K $152K
Other Common Equity Adj -$405K -$165.2M -$52.7M $24.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $11.1B $10.5B $10B $8.2B $7.9B
 
Total Liabilities and Equity $13B $12.6B $11.9B $10B $9.7B
Cash and Short Terms $5.4B $4.2B $3.9B $2.7B $2.5B
Total Debt $1.3B $1.2B $1.1B $1.1B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$491M -$949.9M -$1.3B -$1B -$109.4M
Depreciation & Amoritzation $188.1M $307.2M $326.3M $311.4M $225.1M
Stock-Based Compensation $360.9M $632.3M $798.6M $675.9M $616.6M
Change in Accounts Receivable -$81.3M -$117.9M -$194.7M -$85.1M -$61.2M
Change in Inventories -- -- -- -- --
Cash From Operations $32.7M -$58.2M -$254.4M $414.8M $716.2M
 
Capital Expenditures $59.1M $90M $80.2M $51.2M $58.8M
Cash Acquisitions $333.6M $491.5M $37.4M $5.8M --
Cash From Investing -$845.9M -$2.5B -$616.5M $228.6M $1.4B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $984.7M -- -- --
Long-Term Debt Repaid -$10.8M -$8.3M -$13.4M -$16.1M -$12.6M
Repurchase of Common Stock -- -- -- $668.8M $2.3B
Other Financing Activities -$9.4M $217.3M -$1.1M -$2.6M -$2M
Cash From Financing $1.5B $3.1B $45M -$643.6M -$2.3B
 
Beginning Cash (CF) $933.9M $1.4B $651.8M $655.9M $421.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $680.2M $547.9M -$825.8M -$147K -$224.5M
Ending Cash (CF) $1.6B $2B -$173.9M $655.9M $196.8M
 
Levered Free Cash Flow -$26.5M -$148.2M -$334.6M $363.5M $657.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$224.1M -$482.3M -$141.7M -$9.7M $37.2M
Depreciation & Amoritzation $83.3M $83.3M $56.5M $64.9M $54.6M
Stock-Based Compensation $164M $208.9M $185.5M $154.6M $158.2M
Change in Accounts Receivable -$39.5M -$29.6M $23M -$23.7M -$27.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$46.2M -$115.8M $206.4M $204.3M $263.6M
 
Capital Expenditures $35.5M $31.4M $11.2M $15.2M $16M
Cash Acquisitions $396.7M $1.2M $5.6M -- --
Cash From Investing -$270.2M -$46.5M -$144M $267.4M -$161.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$2.8M -- -- -- --
Long-Term Debt Repaid $1.8M -$3.2M -$4M -$3.1M --
Repurchase of Common Stock -- -- $63.8M $640.6M $347.2M
Other Financing Activities -$604K -$11K -$27K -$18K --
Cash From Financing $14.4M -$1.2M -$66.9M -$642.8M -$348M
 
Beginning Cash (CF) $1.5B $632.8M $677.9M $591.5M $734.8M
Foreign Exchange Rate Adjustment -$14K -$167K -- -- --
Additions / Reductions -$302M -$163.6M -$4.5M -$171.1M -$245.9M
Ending Cash (CF) $1.2B $469M $673.4M $420.4M $489M
 
Levered Free Cash Flow -$81.7M -$147.2M $195.2M $189.1M $247.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$837.9M -$1.3B -$879.5M -$462.3M $67.2M
Depreciation & Amoritzation $288.7M $327.8M $298.7M $262.7M $219.3M
Stock-Based Compensation $568.5M $793.2M $701.7M $627.3M $602.5M
Change in Accounts Receivable -$104.1M -$158.1M -$142.4M -$28.6M -$79.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$5M -$234.2M $133.8M $830.3M $840.1M
 
Capital Expenditures $83.3M $85.1M $55.2M $55.5M $57.3M
Cash Acquisitions $821.7M $33.5M $10.3M -- --
Cash From Investing -$2.7B -$720.4M $431.4M $1.1B $350.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $984.7M -- -- -- --
Long-Term Debt Repaid -$8.9M -$12.8M -$17.8M -$12.6M --
Repurchase of Common Stock -- -- $548.9M $2B $1.1B
Other Financing Activities $216.6M -$5.2M -$2.6M -$2M --
Cash From Financing $3.1B $90.3M -$524.5M -$2B -$1.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $374.2M -$864.2M $40.8M -$76.3M $133.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$88.3M -$319.2M $78.6M $774.8M $782.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$658.5M -$1B -$650M -$96.9M $79.7M
Depreciation & Amoritzation $225.9M $246.5M $219M $170.3M $164.5M
Stock-Based Compensation $445.4M $606.3M $509.4M $460.8M $446.7M
Change in Accounts Receivable -$81.2M -$121.4M -$69.1M -$12.6M -$30.9M
Change in Inventories -- -- -- -- --
Cash From Operations -$19.9M -$195.9M $192.2M $607.8M $731.7M
 
Capital Expenditures $69.5M $64.5M $39.5M $43.8M $42.4M
Cash Acquisitions $490.9M $32.9M $5.8M -- --
Cash From Investing -$2.5B -$682.2M $365.7M $1.2B $221.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $984.7M -- -- -- --
Long-Term Debt Repaid -$4.9M -$9.4M -$13.8M -$10.2M -$2.3M
Repurchase of Common Stock -- -- $548.9M $1.9B $670.5M
Other Financing Activities $221.4M -$1.1M -$2.5M -$2M -$53K
Cash From Financing $3B $33.3M -$536.2M -$1.9B -$649.7M
 
Beginning Cash (CF) $5.6B $3B $2B $2B $2.2B
Foreign Exchange Rate Adjustment -$157K $146K $108K -- --
Additions / Reductions $567.5M -$844.7M $21.8M -$54.3M $303.4M
Ending Cash (CF) $6.2B $2.2B $2B $2B $2.5B
 
Levered Free Cash Flow -$89.5M -$260.5M $152.7M $564M $689.3M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 59.64% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.18% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.19% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock