Twilio Inc. Financial Ratios — TWH Stock

Profitability (USD)

	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	-18.49	-30.56	-13.02	-7.71	-9.75	-11.64	-10.01	-1.24	0.43
Return on Assets (%)	- -	- -	-33.42	-14.49	-14.77	-16.5	-9.94	-6.71	-8.45	-9.83	-8.4	-1.02	0.34
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.38
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.07
Gross Margin (%)	48.18	53.38	55.4	56.54	54.16	53.72	53.67	51.97	48.94	47.4	49.2	51.1	48.92
EBITDA Margin (%)	-52.56	-28.06	-18.67	-11.9	-11.86	-13.71	-22.86	-19.48	-23.13	-24.21	-14.25	3.42	6.97
Operating Margin (%)	-53.79	-30.03	-21.2	-13.51	-16.56	-17.73	-32.6	-27.98	-32.22	-26.94	-9.4	-0.91	3.45
Incremental Operating Margin (%)	- -	0.43	- -	- -	- -	- -	- -	- -	- -	- -	195.54	115.05	35.31
Pretax Margin (%)	-53.79	-30.1	-21.2	-14.78	-15.79	-18.64	-31.93	-28.63	-33.81	-32.5	-23.99	-1.99	1.09
Profit Margin (%)	-53.79	-30.12	-21.27	-14.9	-15.97	-18.76	-27.07	-27.87	-33.43	-32.83	-24.45	-2.45	0.67
Net Income to Common Margin (%)	-53.79	-30.12	-21.27	-14.9	-15.97	-18.76	-27.07	-27.87	-33.43	-32.83	-24.45	-2.45	0.67
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	38.59
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	-18.49	-30.56	-13.02	-7.71	-9.75	-11.64	-10.01	-1.24	0.43

Credit (USD)

Credit Ratios API ChatGPT

	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	- -	- -	- -	437	640	607	1,287	1,239	1,160	1,110	1,082
ST Debt	- -	- -	- -	- -	- -	- -	34	57	65	66	50	34	35
LT Debt	- -	- -	- -	- -	- -	437	606	550	1,222	1,173	1,110	1,076	1,046
Total Debt/EBITDA	- -	- -	- -	- -	- -	-4.9	-2.47	-1.77	-1.96	-1.34	-1.96	7.29	3.06
Net Debt/EBITDA	- -	1.31	3.49	9.26	2.44	0.59	-0.79	1.84	0.75	-0.36	-0.56	3.74	0.88
Total Debt/EBIT	- -	- -	- -	- -	- -	-3.79	-1.73	-1.23	-1.41	-1.03	-1.32	-20.67	6.85
Net Debt/EBIT	- -	1.22	3.08	7.4	1.74	0.46	-0.55	1.28	0.54	-0.28	-0.38	-10.6	1.96
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	-146.43	-78.27	79.83	80	42.6	83.09	89.09	84.87	84.04	83.83	80.61	80.05
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	99.64	14.16	6.5	11.08	11.11	11.4	13.54	13.38
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	49.91	12.32	6.07	9.92	9.94	10.19	11.88	11.75
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	42.45	11.77	5.8	9.4	9.34	9.56	10.91	10.71
Total Debt/Equity (%)	- -	- -	- -	- -	- -	99.64	14.96	7.18	11.67	11.74	11.91	13.96	13.83
Total Debt/Capital (%)	- -	- -	- -	- -	- -	49.91	13.01	6.7	10.45	10.5	10.65	12.25	12.15
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	42.45	12.43	6.4	9.9	9.86	9.99	11.25	11.07
Net Debt to Equity	- -	-104.59	-93.32	-92.78	-32.04	-12.03	4.78	-7.47	-4.47	3.18	3.42	7.16	3.96
Net Debt/Capital (%)	- -	2,276.83	-1,397.11	-1,285.28	-47.14	-13.6	4.38	-7.78	-4.55	3.01	3.25	6.59	3.77
EBITDA	-26	-25	-31	-33	-47	-89	-259	-343	-657	-926	-592	152	353
EBITDA-CapEx	-27	-26	-33	-48	-57	-95	-305	-369	-703	-961	-603	145	347
Operating Income (Loss)	-27	-27	-35	-37	-66	-115	-370	-493	-916	-1,031	-390	-40	175

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	1.41	2.69	4.15	3.7	5.43	7.49	6.78	7.62	5.14	5.43	2.91	2.79
Current Ratio	- -	2	3.37	4.79	4.5	6.33	8.34	7.52	8.43	6.17	6.64	4.2	4.03
Quick Ratio	- -	1.81	3.16	4.5	4.25	6.14	8.12	7.34	8.17	5.82	6.2	3.62	3.5
CFO/Avg Current Liab	- -	- -	-0.59	0.18	-0.04	0.07	0.07	0.09	-0.1	-0.34	0.54	0.92	1.18
Common Equity/Total Assets	- -	-146.43	-78.27	79.83	80	42.6	83.09	89.09	84.87	84.04	83.83	80.61	80.05
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	99.64	14.16	6.5	11.08	11.11	11.4	13.54	13.38
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	49.91	12.32	6.07	9.92	9.94	10.19	11.88	11.75
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	42.45	11.77	5.8	9.4	9.34	9.56	10.91	10.71
Total Debt/Equity (%)	- -	- -	- -	- -	- -	99.64	14.96	7.18	11.67	11.74	11.91	13.96	13.83
Total Debt/Capital (%)	- -	- -	- -	- -	- -	49.91	13.01	6.7	10.45	10.5	10.65	12.25	12.15
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	42.45	12.43	6.4	9.9	9.86	9.99	11.25	11.07
CFO/Total Liabilities	- -	-73	-45.88	12.13	-3.62	1.35	1.61	3.16	-2.96	-12.69	22.09	37.45	51.47
CFO/CapEx	-19.48	-11.09	-8.49	0.67	-0.33	1.44	0.31	1.27	-1.26	-7.39	36.67	102.64	171.55
Altman's Z-Score	- -	- -	- -	19.19	15.76	9.58	10.15	33.98	14.68	2.77	4.59	4.58	6.05

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	11.77	12.25	11.51	9.23	9.01	8.7	8.89	8.18	7.48	7.74	8.27
Days Sales Outstanding	- -	- -	31.01	29.81	31.7	39.54	40.5	41.98	41.06	44.63	48.78	47.13	44.13
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	2,584	2,304	8,785	14,046	57,713	46,594	8,886	13,965	16,704	21,625
- Cash & Cash Equivalents	- -	33	109	306	115	487	254	934	1,479	652	656	421	682
+ Preferred Equity and Hybrid Capital	- -	112	240	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	437	640	607	1,287	1,239	1,160	1,110	1,082
Enterprise Value	- -	- -	- -	2,278	2,014	8,473	12,833	55,281	42,523	5,970	11,112	15,429	20,236
Total Capital	- -	31	117	329	360	875	4,920	9,060	12,318	11,798	10,892	9,063	8,903
Total Debt/Capital (%)	- -	- -	- -	- -	- -	49.91	13.01	6.7	10.45	10.5	10.65	12.25	12.15
Total Debt / EV	- -	- -	- -	- -	- -	0.05	0.05	0.01	0.03	0.21	0.1	0.07	0.05
EV/Sales	- -	- -	- -	8.21	5.05	13.03	11.31	31.38	14.96	1.56	2.68	3.46	3.99
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	101.32	57.29
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	128.24
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.17
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.29
Diluted Market Cap	- -	- -	- -	1,573	2,237	8,526	13,201	51,613	44,971	8,743	14,071	18,161	22,672
Diluted Enterprise Value	- -	- -	- -	1,267	1,946	8,214	11,988	49,181	40,900	5,827	11,218	16,887	21,283
EV per Share	- -	- -	- -	26.11	21.43	84.66	92.72	336.98	235.63	32.1	61.08	101.1	132.77
TTM Sales	50	89	167	277	399	650	1,134	1,762	2,842	3,826	4,154	4,458	5,067
TTM EBITDA	-26	-25	-31	-33	-47	-89	-259	-343	-657	-926	-592	152	353
TTM Operating Income	-27	-27	-35	-37	-66	-115	-370	-493	-916	-1,031	-390	-40	175
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,003
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	997

Multiples (USD)

Valuation Multiples API ChatGPT

	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	-323.51	-170.99	3,504.2	-421.48	7,535.9	-431.42	-30.28	34.88	25.61	22.73
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	128.24
Enterprise Value	- -	- -	- -	2,278	2,014	8,473	12,833	55,281	42,523	5,970	11,112	15,429	20,236
Low Price	- -	- -	- -	27.55	22.99	23.43	83.03	71.1	249.35	43.2	46.22	52.46	78.83
EV/Sales	- -	- -	- -	8.21	5.05	13.03	11.31	31.38	14.96	1.56	2.68	3.46	3.99
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	101.32	57.29
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	641.57
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	521.37
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	681.06
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	356.43
Price/Book Value	- -	- -	- -	7.84	6.4	20.05	3.28	6.83	4.22	0.84	1.43	2.1	2.76
Price/Book Value Average	- -	- -	- -	11.48	7.54	13.4	3.86	4.03	5.68	1.9	1.15	1.31	2.25
Price/Book Value High	- -	- -	- -	18.46	9.04	22.13	4.88	7.19	7.49	4.6	1.45	2.21	2.93
Price/Book Value Low	- -	- -	- -	7.3	6	5.35	2.69	1.38	4.08	0.76	0.86	1.01	1.54
Price/Tangible Book Value	- -	- -	- -	8.19	7.16	23.58	9.23	19.97	9.88	2.01	3.23	6.16	8.06
Price/Tangible Book Value Average	- -	- -	- -	11.98	8.43	15.76	10.86	11.8	13.28	4.54	2.58	3.86	6.55
Price/Tangible Book Value High	- -	- -	- -	19.27	10.1	26.03	13.71	21.01	17.5	10.97	3.26	6.48	8.56
Price/Tangible Book Value Low	- -	- -	- -	7.62	6.71	6.3	7.55	4.04	9.54	1.82	1.94	2.95	4.48
Price/Sales	- -	- -	- -	5.67	5.61	13.12	11.64	29.3	15.82	2.28	3.39	4.07	4.28
Price/Sales Average	- -	- -	- -	8.3	6.6	8.77	13.7	17.31	21.28	5.17	2.71	2.55	3.48
Price/Sales High	- -	- -	- -	13.35	7.91	14.48	17.28	30.83	28.05	12.48	3.42	4.28	4.55
Price/Sales Low	- -	- -	- -	5.28	5.26	3.5	9.52	5.92	15.28	2.07	2.04	1.95	2.38
Price/Cash Flow	- -	- -	- -	155.78	-687.27	1,067.99	939.68	1,580.61	-772.8	-34.37	33.93	25.36	21.64
Price/Cash Flow Average	- -	- -	- -	228.06	-809.63	713.95	1,105.99	933.81	-1,039.35	-77.79	27.13	15.87	17.58
Price/Cash Flow High	- -	- -	- -	366.76	-969.89	1,178.84	1,395.69	1,663.45	-1,369.88	-187.77	34.27	26.64	22.97
Price/Cash Flow Low	- -	- -	- -	144.92	-644.2	285.1	768.81	319.45	-746.36	-31.08	20.43	12.15	12.02
Price/Free Cash Flow Average	- -	- -	- -	-473.62	-201.43	2,342.56	-496.07	4,452.11	-580.22	-68.52	27.89	16.03	18.47
Price/Free Cash Flow High	- -	- -	- -	-761.66	-241.3	3,867.93	-626.01	7,930.84	-764.73	-165.39	35.23	26.9	24.13
Price/Free Cash Flow Low	- -	- -	- -	-300.96	-160.27	935.45	-344.83	1,523.05	-416.65	-27.38	21	12.27	12.63
EV/Sales Average	- -	- -	- -	12.54	6.07	8.55	13.5	17.97	20.62	4.49	2	2.06	3.19
EV/Sales High	- -	- -	- -	20.83	7.42	14.44	17.32	33.09	27.63	11.92	2.71	3.65	4.26
EV/Sales Low	- -	- -	- -	7.56	4.68	3.13	9.06	5.24	14.4	1.34	1.34	1.51	2.1
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	60.29	45.82
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	106.88	61.06
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	44.2	30.08
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	102.57
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	136.67
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	67.33
Last Price	- -	- -	- -	29.61	24.52	87.78	101.48	351.81	258.19	47.78	76.75	109.45	141.89
High Price	- -	- -	- -	69.72	34.61	96.89	150.72	370.25	457.66	261.01	77.53	114.99	150.62
Enterprise Value Average	- -	- -	- -	3,477	2,424	5,561	15,319	31,664	58,594	17,195	8,313	9,181	16,185
Enterprise Value High	- -	- -	- -	5,777	2,961	9,385	19,650	58,305	78,523	45,625	11,254	16,275	21,567
Enterprise Value Low	- -	- -	- -	2,098	1,869	2,033	10,279	9,232	40,929	5,119	5,557	6,731	10,626

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	19	82	82	87	94	100	138	164	180	186	182	153	152
Diluted Weighted Avg Shares	59	72	18	53	91	97	130	147	174	183	183	166	160
Basic Weighted Avg Shares	59	72	18	53	91	97	130	147	174	183	183	166	153
Revenue per Share	0.84	1.23	9.41	5.22	4.37	6.69	8.72	12.01	16.32	20.91	22.66	26.87	33.12
EBITDA per Share	-0.44	-0.35	-1.76	-0.62	-0.52	-0.92	-1.99	-2.34	-3.77	-5.06	-3.23	0.92	2.31
Operating Income per Share	-0.45	-0.37	-1.99	-0.71	-0.72	-1.19	-2.84	-3.36	-5.26	-5.63	-2.13	-0.24	1.14
Basic EPS, GAAP	-0.45	-0.37	-2	-0.78	-0.7	-1.26	-2.36	-3.35	-5.45	-6.86	-5.54	-0.66	0.22
Basic EPS from Cont Ops	-0.45	-0.37	-2	-0.78	-0.7	-1.26	-2.36	-3.35	-5.45	-6.86	-5.54	-0.66	0.22
Diluted EPS, GAAP	-0.45	-0.37	-2	-0.78	-0.7	-1.26	-2.36	-3.35	-5.45	-6.86	-5.54	-0.66	0.21
Diluted EPS from Cont Ops	-0.45	-0.37	-2	-0.78	-0.7	-1.26	-2.36	-3.35	-5.45	-6.86	-5.54	-0.66	0.21
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.38	-0.24	-1.06	0.19	-0.04	0.08	0.11	0.22	-0.33	-1.39	2.26	4.32	6.56
Free Cash Flow per Basic Share	-0.4	-0.26	-1.18	-0.09	-0.14	0.03	-0.24	0.05	-0.6	-1.58	2.2	4.27	6.52
Cash & Equivalents per Share	- -	0.4	1.32	3.5	3.1	7.48	13.39	18.53	29.69	22.34	22.05	15.62	16.21
Book Value per Share	- -	-0.98	-1.5	3.78	3.83	4.38	30.92	51.53	61.13	56.78	53.49	52.11	51.32
Tangible Book Value per Share	- -	-0.99	-1.57	3.62	3.43	3.72	10.99	17.62	26.14	23.79	23.8	17.76	17.59