Financhill
Sell
29

TWLO Quote, Financials, Valuation and Earnings

Last price:
$99.16
Seasonality move :
10.36%
Day range:
$94.53 - $102.05
52-week range:
$52.51 - $151.95
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.53x
P/B ratio:
1.82x
Volume:
4.1M
Avg. volume:
3.7M
1-year change:
52.33%
Market cap:
$14.5B
Revenue:
$4.5B
EPS (TTM):
-$0.64
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 $846.1M $1.5B $2B $2.1B $2.2B
Gross Profit $915.7M $1.4B $1.8B $2B $2.3B
Gross Profit Margin 51.97% 48.94% 47.4% 49.21% 51.1%
 
R&D Expenses $530.5M $789.2M $1.1B $942.8M $1B
Selling, General & Admin $878M $1.5B $1.7B $1.4B $1.3B
Other Inc / (Exp) -$11.5M -$45.3M -$212.7M -$606.4M -$48.2M
Operating Expenses $1.4B $2.3B $2.8B $2.4B $2.3B
Operating Income -$492.9M -$915.6M -$1B -$390.3M -$40.4M
 
Net Interest Expenses -- -- -- -- --
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 -$343.2M -$657.2M -$751.8M -$105.9M $165.5M
EBIT -$492.9M -$915.6M -$1B -$390.3M -$40.4M
 
Revenue (Reported) $1.8B $2.8B $3.8B $4.2B $4.5B
Operating Income (Reported) -$492.9M -$915.6M -$1B -$390.3M -$40.4M
Operating Income (Adjusted) -$492.9M -$915.6M -$1B -$390.3M -$40.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $548.1M $842.7M $1B $1.1B $1.2B
Revenue Growth (YoY) 65.47% 53.76% 21.58% 5.01% 11.05%
 
Cost of Revenues $266M $446.2M $543.4M $544.8M $595.1M
Gross Profit $282.1M $396.5M $481.1M $531.2M $599.7M
Gross Profit Margin 51.47% 47.05% 46.96% 49.37% 50.19%
 
R&D Expenses $158.9M $223.2M $274.1M $235.6M $252.6M
Selling, General & Admin $308.6M $456.9M $339.6M $268.4M $286.2M
Other Inc / (Exp) -$9.4M -$6.1M -$5.8M -$309.6M -$27.2M
Operating Expenses $467.4M $680.2M $695.5M $581.2M $586M
Operating Income -$185.3M -$283.6M -$214.4M -$50M $13.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$194.7M -$289.8M -$220.2M -$359.7M -$13.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$15.4M $1.6M $9.2M $5.8M -$1.1M
Net Income to Company -$179.4M -$291.4M -$229.4M -$365.4M -$12.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$179.4M -$291.4M -$229.4M -$365.4M -$12.5M
 
Basic EPS (Cont. Ops) -$1.13 -$1.63 -$1.24 -$2.01 -$0.08
Diluted EPS (Cont. Ops) -$1.13 -$1.63 -$1.24 -$2.01 -$0.08
Weighted Average Basic Share $158.3M $178.9M $185M $181.7M $153.5M
Weighted Average Diluted Share $158.3M $178.9M $185M $181.7M $153.5M
 
EBITDA -$133.7M -$214.9M -$143.1M $15.4M $63.5M
EBIT -$185.3M -$283.6M -$214.4M -$50M $13.7M
 
Revenue (Reported) $548.1M $842.7M $1B $1.1B $1.2B
Operating Income (Reported) -$185.3M -$283.6M -$214.4M -$50M $13.7M
Operating Income (Adjusted) -$185.3M -$283.6M -$214.4M -$50M $13.7M
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) -- -- -- -- --
 
Cost of Revenues $846.1M $1.5B $2B $2.1B $2.2B
Gross Profit $915.7M $1.4B $1.8B $2B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $530.5M $789.2M $1.1B $942.8M $1B
Selling, General & Admin $878M $1.5B $1.7B $1.4B $1.3B
Other Inc / (Exp) -$11.5M -$45.3M -$212.7M -$606.4M -$48.2M
Operating Expenses $1.4B $2.3B $2.8B $2.4B $2.3B
Operating Income -$492.9M -$915.6M -$1B -$390.3M -$40.4M
 
Net Interest Expenses -- -- -- -- --
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) -$3.31 -$5.44 -$6.87 -$5.54 -$0.64
Diluted EPS (Cont. Ops) -$3.31 -$5.44 -$6.87 -$5.54 -$0.64
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$343.2M -$657.2M -$751.8M -$105.9M $165.5M
EBIT -$492.9M -$915.6M -$1B -$390.3M -$40.4M
 
Revenue (Reported) $1.8B $2.8B $3.8B $4.2B $4.5B
Operating Income (Reported) -$492.9M -$915.6M -$1B -$390.3M -$40.4M
Operating Income (Adjusted) -$492.9M -$915.6M -$1B -$390.3M -$40.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.8B $3.8B $4.2B $4.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5B $2B $2.1B $2.2B --
Gross Profit $1.4B $1.8B $2B $2.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $789.2M $1.1B $942.8M $1B --
Selling, General & Admin $1.5B $1.7B $1.4B $1.3B --
Other Inc / (Exp) -$45.3M -$212.7M -$606.4M -$48.2M --
Operating Expenses $2.3B $2.8B $2.4B $2.3B --
Operating Income -$915.6M -$1B -$390.3M -$40.4M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$960.9M -$1.2B -$996.7M -$88.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$11M $12.5M $18.7M $20.8M --
Net Income to Company -$949.9M -$1.3B -$1B -$109.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$949.9M -$1.3B -$1B -$109.4M --
 
Basic EPS (Cont. Ops) -$5.44 -$6.87 -$5.54 -$0.64 --
Diluted EPS (Cont. Ops) -$5.44 -$6.87 -$5.54 -$0.64 --
Weighted Average Basic Share $696.7M $732M $733.4M $663.8M --
Weighted Average Diluted Share $696.7M $732M $733.4M $663.8M --
 
EBITDA -$657.2M -$751.8M -$105.9M $165.5M --
EBIT -$915.6M -$1B -$390.3M -$40.4M --
 
Revenue (Reported) $2.8B $3.8B $4.2B $4.5B --
Operating Income (Reported) -$915.6M -$1B -$390.3M -$40.4M --
Operating Income (Adjusted) -$915.6M -$1B -$390.3M -$40.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $933.9M $1.5B $651.8M $655.9M $421.3M
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 $5B $4.9B $3.4B
 
Property Plant And Equipment $299.4M $291.3M $127.3M $176.9M $126M
Long-Term Investments -- -- $699.9M $593.6M $485.8M
Goodwill $4.6B $5.3B $5.3B $5.2B $5.2B
Other Intangibles $1.1B $1.2B $1.1B $457.2M $356.9M
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 $302.1M $985.9M $987.4M $989M $990.6M
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 $302.1M $985.9M $987.4M $989M $990.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $933.9M $1.5B $651.8M $655.9M $421.3M
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 $5B $4.9B $3.4B
 
Property Plant And Equipment $299.4M $291.3M $127.3M $176.9M $126M
Long-Term Investments -- -- $699.9M $593.6M $485.8M
Goodwill $4.6B $5.3B $5.3B $5.2B $5.2B
Other Intangibles $1.1B $1.2B $1.1B $457.2M $356.9M
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 $302.1M $985.9M $987.4M $989M $990.6M
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 -- -- -- -- --
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 $302.1M $985.9M $987.4M $989M $990.6M
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 $149.7M $258.4M $279.1M $284.4M $206M
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 $32.4M --
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) $253.7M $933.9M $1.5B $656.1M $655.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $680.1M $548.1M -$825.8M -$255K -$224.5M
Ending Cash (CF) $933.9M $1.5B $656.1M $655.9M $431.4M
 
Levered Free Cash Flow -$26.5M -$148.2M -$334.6M $363.5M $657.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$179.4M -$291.4M -$229.4M -$365.4M -$12.5M
Depreciation & Amoritzation $51.6M $68.7M $71.2M $65.4M $49.8M
Stock-Based Compensation $123.1M $186.9M $192.3M $166.5M $155.8M
Change in Accounts Receivable -$23M -$36.8M -$73.3M -$16M -$48.5M
Change in Inventories -- -- -- -- --
Cash From Operations $14.9M -$38.2M -$58.5M $222.5M $108.4M
 
Capital Expenditures $13.8M $20.5M $15.6M $11.7M $15M
Cash Acquisitions -$330.8M -$642K -$4.6M -- --
Cash From Investing -$224.9M -$38.3M $65.7M -$137.1M $129.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$26K -- -- --
Long-Term Debt Repaid -$4.1M -$3.4M -$4M -$2.4M -$2.4M
Repurchase of Common Stock -- -- -- -$119.9M -$420.1M
Other Financing Activities -$4.8M -$4.1M -$18K -$29K -$19K
Cash From Financing $16.8M $57M $11.8M -$107.4M -$407.8M
 
Beginning Cash (CF) $1.1B $1.5B $637.2M $677.9M $601.7M
Foreign Exchange Rate Adjustment $40K -$34K -$86K -- --
Additions / Reductions -$193.3M -$19.5M $19M -$22M -$170.2M
Ending Cash (CF) $933.9M $1.5B $656.1M $655.9M $431.4M
 
Levered Free Cash Flow $1.1M -$58.8M -$74.1M $210.9M $93.5M
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 $149.7M $258.4M $279.1M $284.4M $206M
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 $32.4M --
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) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $680.1M $548.1M -$825.8M -$255K -$224.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$26.5M -$148.2M -$334.6M $363.5M $657.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$949.9M -$1.3B -$1B -$109.4M --
Depreciation & Amoritzation $258.4M $279.1M $284.4M $206M --
Stock-Based Compensation $632.3M $798.6M $675.9M $616.6M --
Change in Accounts Receivable -$117.9M -$194.7M -$85.1M -$61.2M --
Change in Inventories -- -- -- -- --
Cash From Operations -$58.2M -$254.4M $414.8M $716.2M --
 
Capital Expenditures $90M $80.2M $51.2M $58.8M --
Cash Acquisitions -$491.5M -$37.4M $32.4M -- --
Cash From Investing -$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 -$8.3M -$13.4M -$16.1M -$12.6M --
Repurchase of Common Stock -- -- -$668.8M -$2.3B --
Other Financing Activities $217.3M -$1.1M -$2.6M -$2M --
Cash From Financing $3.1B $45M -$643.6M -$2.3B --
 
Beginning Cash (CF) $6.6B $4.5B $2.6B $2.7B --
Foreign Exchange Rate Adjustment -$191K $60K $108K -- --
Additions / Reductions $548.1M -$825.8M -$255K -$224.5M --
Ending Cash (CF) $7.1B $3.7B $2.6B $2.5B --
 
Levered Free Cash Flow -$148.2M -$334.6M $363.5M $657.5M --

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

GET BETTER TRADE IDEAS

Popular

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Tesla Stock: The Bear Case
Tesla Stock: The Bear Case

The recent stock market drop has been a punishing time…

Is VUG a Good ETF to Buy?
Is VUG a Good ETF to Buy?

For the last few years, earnings growth from the tech…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Alerts

Sell
5
CABO alert for Mar 14

Cable One [CABO] is down 2.84% over the past day.

Sell
38
ADBE alert for Mar 14

Adobe [ADBE] is up 4.44% over the past day.

Sell
29
CAR alert for Mar 14

Avis Budget Group [CAR] is up 12.07% over the past day.

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

Show me the best stock