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	- -	- -	- -	19.17	15.6	9.5	10.05	33.78	14.55	2.77	4.61	4.56	6.08

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	- -	- -	- -	2,581	2,280	8,706	13,892	57,380	46,185	8,889	14,027	16,631	21,725
- 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	- -	- -	- -	2,275	1,990	8,394	12,680	54,948	42,114	5,973	11,175	15,356	20,337
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	- -	- -	- -	8.2	4.99	12.91	11.18	31.19	14.82	1.56	2.69	3.44	4.01
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	100.85	57.57
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	128.87
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.27
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.39
Diluted Market Cap	- -	- -	- -	1,571	2,214	8,449	13,056	51,316	44,576	8,746	14,134	18,081	22,777
Diluted Enterprise Value	- -	- -	- -	1,266	1,923	8,137	11,844	48,883	40,505	5,830	11,281	16,807	21,388
EV per Share	- -	- -	- -	26.08	21.17	83.87	91.61	334.95	233.36	32.12	61.42	100.62	133.43
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	- -	- -	- -	-323.17	-169.22	3,472.67	-416.87	7,492.41	-427.63	-30.29	35.03	25.49	22.84
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	128.87
Enterprise Value	- -	- -	- -	2,275	1,990	8,394	12,680	54,948	42,114	5,973	11,175	15,356	20,337
Low Price	- -	- -	- -	28.67	22.84	22.88	81.15	70.86	235.69	41.63	45.38	49.3	72.59
EV/Sales	- -	- -	- -	8.2	4.99	12.91	11.18	31.19	14.82	1.56	2.69	3.44	4.01
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	100.85	57.57
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	644.54
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	520.3
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	686.96
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	328.23
Price/Book Value	- -	- -	- -	7.83	6.34	19.87	3.25	6.79	4.19	0.84	1.44	2.09	2.78
Price/Book Value Average	- -	- -	- -	11.53	7.53	13.39	3.86	4.02	5.66	1.89	1.15	1.31	2.24
Price/Book Value High	- -	- -	- -	18.59	9.23	23.06	4.92	7.21	7.52	4.6	1.47	2.21	2.96
Price/Book Value Low	- -	- -	- -	7.59	5.96	5.23	2.62	1.38	3.86	0.73	0.85	0.95	1.41
Price/Tangible Book Value	- -	- -	- -	8.18	7.08	23.37	9.13	19.85	9.79	2.01	3.24	6.14	8.1
Price/Tangible Book Value Average	- -	- -	- -	12.03	8.42	15.75	10.85	11.77	13.24	4.5	2.58	3.85	6.54
Price/Tangible Book Value High	- -	- -	- -	19.41	10.32	27.13	13.85	21.1	17.57	10.97	3.3	6.48	8.63
Price/Tangible Book Value Low	- -	- -	- -	7.93	6.67	6.15	7.38	4.02	9.01	1.75	1.91	2.78	4.13
Price/Sales	- -	- -	- -	5.67	5.55	13	11.51	29.13	15.69	2.29	3.4	4.06	4.3
Price/Sales Average	- -	- -	- -	8.34	6.59	8.76	13.67	17.27	21.22	5.12	2.71	2.55	3.47
Price/Sales High	- -	- -	- -	13.44	8.08	15.09	17.46	30.96	28.16	12.48	3.47	4.29	4.59
Price/Sales Low	- -	- -	- -	5.49	5.22	3.42	9.3	5.9	14.45	1.99	2	1.84	2.19
Price/Cash Flow	- -	- -	- -	155.61	-680.14	1,058.38	929.41	1,571.49	-766.02	-34.38	34.08	25.24	21.74
Price/Cash Flow Average	- -	- -	- -	228.97	-808.32	713.26	1,104.22	931.63	-1,036.35	-77.05	27.1	15.84	17.55
Price/Cash Flow High	- -	- -	- -	369.28	-990.44	1,228.6	1,409.94	1,670.12	-1,375.13	-187.69	34.74	26.68	23.17
Price/Cash Flow Low	- -	- -	- -	150.82	-640.1	278.38	751.43	318.35	-705.48	-29.95	20.06	11.42	11.07
Price/Free Cash Flow Average	- -	- -	- -	-475.51	-201.11	2,340.31	-495.28	4,441.71	-578.54	-67.87	27.86	16	18.43
Price/Free Cash Flow High	- -	- -	- -	-766.89	-246.42	4,031.2	-632.4	7,962.64	-767.67	-165.32	35.72	26.94	24.34
Price/Free Cash Flow Low	- -	- -	- -	-313.22	-159.25	913.41	-337.04	1,517.8	-393.83	-26.38	20.62	11.53	11.63
EV/Sales Average	- -	- -	- -	12.59	6.06	8.55	13.48	17.93	20.55	4.44	2	2.06	3.19
EV/Sales High	- -	- -	- -	20.98	7.59	15.07	17.51	33.23	27.74	11.92	2.76	3.66	4.3
EV/Sales Low	- -	- -	- -	7.92	4.65	3.04	8.83	5.22	13.53	1.26	1.3	1.4	1.91
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	60.16	45.72
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	107.04	61.62
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	41.04	27.39
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	102.34
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	137.94
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	61.31
Last Price	- -	- -	- -	29.58	24.27	86.99	100.37	349.78	255.92	47.79	77.09	108.97	142.54
High Price	- -	- -	- -	70.2	35.34	100.98	152.26	371.73	459.42	260.89	78.6	115.16	151.93
Enterprise Value Average	- -	- -	- -	3,492	2,419	5,555	15,293	31,584	58,413	17,004	8,305	9,162	16,149
Enterprise Value High	- -	- -	- -	5,819	3,030	9,794	19,863	58,549	78,839	45,604	11,448	16,300	21,767
Enterprise Value Low	- -	- -	- -	2,196	1,855	1,978	10,020	9,191	38,464	4,827	5,404	6,250	9,675

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