Twilio Inc. logo

Twilio Inc.

TWLO | NYSE
Chart Builder DCF Calculator
$207.60
+$2.57 (+1.25%)
At close: Nov 2, 2026, 4:00 PM ET
$207.70
+$0.10 (+0.05%)
After-hours: Nov 2, 2026, 5:47 PM ET
TTM
Period Ending
Q3 2026
Sep 30, 2026
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
1.27B 1.15B 103.96M 33.83M 67.22M 20.24M -34.04M -109.4M -462.34M -594.32M -728.65M -1.02B -879.46M -1.22B -1.38B -1.26B -1.32B -1.06B -964.99M -949.9M -837.86M -730.66M -602.73M
Depreciation & Amortization
141.08M 161.85M 180.05M 195.44M 197.72M 204.1M 206.32M 210.08M 225.71M 243.41M 266.34M 284.41M 290.22M 287.77M 295.54M 292.25M 289.71M 289.84M 266.89M 258.38M 241.26M 213.73M 186.45M
Stock-Based Compensation
586.05M 590.31M 597.65M 600.41M 602.48M 598.87M 597.27M 616.61M 627.31M 658.23M 663.66M 675.86M 701.67M 725.09M 814.08M 798.56M 793.18M 748.33M 650.41M 632.29M 568.48M 493.85M 429.07M
Other Working Capital
-11.64M -2.71M -18.05M -8.24M -147.05M -200.34M -231.77M -152.73M -1.42M 32.41M -70.1M -175.17M -292.16M -349.84M -298.02M -232.32M -107.39M -36.84M -154K 45.63M 33.03M -25.79M -27.56M
Other Non-Cash Items
-603.03M -611.17M 292.12M 287.43M 230.03M 218.95M 222.34M 233.1M 802.42M 783.16M 752.07M 838.7M 262.2M 398.89M 411.48M 307.61M 281.8M 156.67M 146.37M 138.18M 141.6M 124.16M 125.23M
Deferred Income Tax
-25.81M n/a n/a n/a n/a n/a n/a n/a -298.41M -235.84M -138.13M -138.13M 160.28M 97.71M n/a n/a -1.67M -2.51M 34.15M 47.98M 33.9M 34.39M -2.47M
Change in Working Capital
-149.05M -193.42M -172.77M -78.28M -257.31M -261.26M -274.74M -234.14M -64.35M -22.2M -112.55M -230.65M -401.16M -477.83M -479.11M -396.64M -279.06M -296.99M -213.11M -185.11M -152.44M -90.49M -113.92M
Operating Cash Flow
1.22B 1.1B 1B 1.04B 840.14M 780.9M 717.16M 716.24M 830.34M 832.44M 702.74M 414.75M 133.75M -188.45M -334.66M -254.37M -234.16M -164.56M -80.27M -58.19M -5.05M 44.97M 21.62M
Capital Expenditures
9.77M 13.25M -13.98M -5.85M -57.34M -56.51M -58.69M -58.79M -55.5M -51.5M -47.45M -51.24M -55.19M -75.37M -79.56M -80.18M -85.06M -89.18M -91.83M -90.02M -83.27M -62.66M -59.61M
Cash Acquisitions
-62.18M -62.18M -62.18M -61.5M n/a n/a n/a n/a 39.93M 72.52M 72.35M 72.35M 27.87M -5.88M -9.73M -37.41M -33.5M -429.04M -452.28M -491.52M -821.69M -425.04M -398.14M
Purchase of Investments
-1.02B -1.13B -1.19B -1.05B -964.38M -742.7M -702.12M -923.86M -1.3B -2.03B -2.25B -1.95B -1.68B -1.12B -1.83B -1.94B -1.95B -2.04B -2.13B -3.52B -3.4B -4B -3.05B
Sales Maturities Of Investments
895.39M 871.43M 1.38B 1.25B 1.37B 1.58B 1.92B 2.35B 2.46B 2.74B 2.48B 2.2B 2.14B 1.73B 1.35B 1.44B 1.35B 1.61B 1.7B 1.61B 1.63B 1.32B 1.22B
Other Investing Acitivies
-47.39M -85.35M -51.97M -63.53M -49.53M -25.99M -25.99M -14.42M -54.35M -39.93M -39.93M -49.79M -9.86M -9.86M -9.86M n/a n/a n/a n/a n/a n/a n/a n/a
Investing Cash Flow
-264.93M -396.37M 58.9M 80.95M 350.48M 779.33M 1.16B 1.37B 1.1B 693.21M 215.91M 228.6M 431.45M 528.95M -564.95M -616.45M -720.41M -944.14M -973.01M -2.49B -2.68B -3.17B -2.28B
Debt Repayment
-35.84M -36.8M -38.71M -40.9M -7.61M -9.73M -9.98M -12.56M -12.58M -13.39M -13.61M -16.13M -17.8M -17.04M -14.26M -13.42M -12.85M -10.6M -14.84M 976.43M 975.8M 973.89M 975.92M
Common Stock Repurchased
-646.76M -868.74M -995.71M -868.94M -1.09B -1.38B -2.1B -2.33B -2.03B -1.46B -910.66M -668.75M -548.87M -485.12M -114.99M n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-62K -118K -202K -213K -232K -175K -135K -2M -2.01M -2.02M -2.03M -2.57M -2.55M -2.54M -2.49M -1.1M -4.92M -5.44M 219.86M 218.02M 217.31M 216.43M -10.01M
Financial Cash Flow
-630.29M -857.41M -995.47M -868.69M -1.06B -1.35B -2.07B -2.31B -2.01B -1.44B -885.3M -643.61M -524.47M -458.75M -80.64M 45.01M 90.28M 105.87M 340.98M 3.1B 3.06B 4.45B 4.25B
Net Cash Flow
326.49M -146.17M 74.68M 261.04M 143.32M 214.16M -205.5M -234.63M -86.39M 79.98M 33.42M -147K 40.75M -125.7M -980.18M -825.75M -864.18M -1B -712.42M 547.95M 374.24M 1.33B 1.99B
Free Cash Flow
1.23B 1.11B 987.02M 1.03B 782.79M 724.39M 658.47M 657.46M 774.84M 780.94M 655.29M 363.52M 78.56M -263.82M -414.22M -334.55M -319.22M -253.74M -172.1M -148.21M -88.32M -17.7M -37.98M
Adj. Free Cash Flow
645.61M 519.25M 389.37M 432.58M 180.31M 125.52M 61.2M 40.85M 147.53M 122.71M -8.37M -312.34M -623.1M -988.91M -1.23B -1.13B -1.11B -1B -822.51M -780.5M -656.8M -511.55M -467.05M
Maintenance CapEx
-156.57K 19.38M 33.02M 53.88M -1.04M -4.54M -15.06M -23.14M -26.79M -27.6M -17.08M -9M -4.31M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Growth CapEx
9.92M -6.13M -47M -59.73M -56.3M -51.97M -43.62M -35.64M -28.71M -23.89M -30.37M -42.23M -50.87M -75.37M -79.56M -80.18M -85.06M -89.18M -91.83M -90.02M -83.27M -62.66M -59.61M
Owner Earnings
1.22B 1.12B 1.03B 1.09B 839.09M 776.36M 702.1M 693.1M 803.55M 804.84M 685.66M 405.75M 129.44M -188.45M -334.66M -254.37M -234.16M -164.56M -80.27M -58.19M -5.05M 44.97M 21.62M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.