TWLO

Value 202020212022202320242025 TTM Total revenue 1.76 B2.84 B3.83 B4.15 B4.46 B5.07 B 5.07 B Gross profit 915.66 M1.39 B1.81 B2.04 B2.28 B2.48 B 2.48 B Operating expenses 1.41 B2.31 B3.02 B2.92 B2.33 B2.32 B 2.32 B Selling/general/admin expenses 878.01 M1.52 B1.77 B1.49 B1.31 B1.28 B 1.28 B Research & development 530.55 M789.22 M1.08 B942.79 M1.01 B1.02 B 1.02 B Operating income 492.9 M915.58 M1.21 B876.54 M53.71 M157.8 M 157.8 M Non-Operating Income, Total 43.92 M101.05 M38.32 M120.19 M34.91 M102.71 M 102.71 M Interest expense, net of interest capitalized 24.64 M5.83 M———— — Non-Operating Income, excl. Interest Expenses 7.76 M49.87 M35.31 M72.33 M-46.89 M23.57 M 23.57 M Unusual income/expense 11.53 M45.34 M3.01 M47.86 M81.8 M79.14 M 79.14 M Pretax income 504.43 M960.93 M1.24 B996.73 M88.61 M55.09 M 55.09 M Equity in earnings ——35.3 M121.9 M108.48 M101.22 M 101.22 M Taxes 13.45 M11.03 M12.51 M18.71 M20.79 M21.26 M 21.26 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 490.98 M949.9 M1.26 B1.02 B109.4 M33.83 M 33.83 M Discontinued operations —————— — Net income 490.98 M949.9 M1.26 B1.02 B109.4 M33.83 M 33.83 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 490.98 M949.9 M1.26 B1.02 B109.4 M33.83 M 33.83 M Basic earnings per share (Basic EPS) —-5.45-6.86-5.54-0.660.22 0.22 Diluted earnings per share (Diluted EPS) —-5.45-6.86-5.54-0.660.21 0.21 Average basic shares outstanding —174.18 M182.99 M183.33 M165.93 M152.99 M 612.68 M Diluted shares outstanding —174.18 M182.99 M183.33 M165.93 M159.79 M 640.48 M EBITDA -343.24 M-657.21 M-926.18 M-592.13 M152.28 M353.25 M 353.25 M EBIT -492.9 M-915.58 M-1.21 B-876.54 M-53.71 M157.8 M 157.8 M Cost of revenue 846.12 M1.45 B2.01 B2.11 B2.18 B2.59 B 2.59 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 149.66 M258.38 M279.13 M284.41 M205.98 M195.44 M 195.44 M