Stock Scorer

Twilio Inc. (TWLO)

Every figure this model derived for TWLO, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.

The figures, and where each came from

This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.

FigureValueXBRL tagAs at
capex 10,899,000 PaymentsToAcquireOtherProductiveAssets 2026-06-30
cash 2,656,330,000 CashAndCashEquivalentsAtCarryingValue 2026-06-30
current assets 3,746,415,000 AssetsCurrent 2026-06-30
current liabilities 810,686,000 LiabilitiesCurrent 2026-06-30
equity 8,977,808,000 StockholdersEquity 2026-06-30
interest expense 37,527,000 InterestPaidNet 2026-06-30
ocf 1,060,709,000 NetCashProvidedByUsedInOperatingActivities 2026-06-30
revenue 5,572,328,000 RevenueFromContractWithCustomerExcludingAssessedTax 2026-06-30
sbc 590,306,000 ShareBasedCompensation 2026-06-30

The ratios

The figures themselves rather than their scores — what somebody looking up TWLO on one particular measure came for.

RatioValue
cash operating margin18.66
current ratio5.7
current ratio reported4.62
deferred revenue growth3.37
dilution pct-3.7
ebit yoy320.79
ev ebit147.59
ev owner earnings93.13
ev sales7.68
fcf margin18.84
growth cv0.82
interest cover7.73
operating margin5.2
owner earnings margin8.25
revenue growth17.82
revenue growth per share22.35
roic3.13
rpo growth-12.97
rule of 4023.03
sbc pct revenue10.59

Everything else this filing tags

400 more elements from TWLO's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.

ElementNewestAs of PeriodsUnit
AdditionalPaidInCapitalCommonStock16,488,013,0002026-06-30 82USD
Assets10,838,627,0002026-06-30 82USD
LiabilitiesAndStockholdersEquity10,838,627,0002026-06-30 82USD
RetainedEarningsAccumulatedDeficit-7,505,089,0002026-06-30 82USD
Goodwill5,292,457,0002026-06-30 93USD
BusinessAcquisitionEquityInterestIssuedOrIssuableValueAssigned2,850,518,0002019-03-31 2USD
AssetsFairValueDisclosure2,429,328,0002026-06-30 60USD
StockRepurchasedDuringPeriodValue2,346,671,0002024-12-31 21USD
Liabilities1,860,819,0002026-06-30 82USD
AvailableForSaleSecuritiesDebtSecuritiesCurrent1,833,069,0002026-06-30 76USD
InvestmentsFairValueDisclosure1,833,069,0002026-06-30 23USD
AvailableForSaleDebtSecuritiesAmortizedCostBasis1,828,336,0002026-06-30 72USD
AvailableForSaleSecuritiesDebtSecurities1,823,839,0002026-06-30 68USD
StockIssuedDuringPeriodValueNewIssues1,765,713,0002021-12-31 23USD
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized1,699,159,0002023-09-30 9USD
DeferredTaxAssetsGross1,690,251,0002025-12-31 25USD
LongTermPurchaseCommitmentAmount1,500,000,0002026-06-30 18USD
CostOfRevenue1,495,886,0002026-06-30 134USD
GrossProfit1,410,110,0002026-06-30 134USD
DebtInstrumentConvertibleCarryingAmountOfTheEquityComponent1,400,000,0002021-12-31 8USD
SaleOfStockConsiderationReceivedOnTransaction1,400,000,0002020-08-31 1USD
NetIncomeLossAvailableToCommonStockholdersBasic-1,256,145,0002022-12-31 89USD
NetIncomeLossAvailableToCommonStockholdersDiluted-1,256,145,0002022-12-31 24USD
OperatingExpenses1,217,898,0002026-06-30 134USD
NetIncomeLoss1,157,348,0002026-06-30 147USD
ProfitLoss1,157,348,0002026-06-30 79USD
BusinessAcquisitionsProFormaRevenue1,148,214,0002020-12-31 12USD
ComprehensiveIncomeNetOfTax1,136,410,0002026-06-30 123USD
ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities1,043,977,0002025-09-30 70USD
DeferredIncomeTaxAssetsNet1,029,402,0002026-06-30 2USD
CommonStockSharesAuthorized1,000,000,0002025-12-31 18shares
StockRepurchaseProgramAuthorizedAmount11,000,000,0002023-02-28 5USD
LongTermDebt993,162,0002026-06-30 44USD
IncomeTaxExpenseBenefit-979,590,0002026-06-30 134USD
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance-944,100,0002026-06-30 2USD
ValuationAllowanceDeferredTaxAssetChangeInAmount944,097,0002026-06-30 31USD
IntangibleAssetsGrossExcludingGoodwill833,395,0002026-06-30 85USD
FiniteLivedIntangibleAssetsGross828,180,0002026-06-30 82USD
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount1826,000,0002026-06-30 13USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents823,261,0002026-06-30 136USD
DeferredTaxAssetsOperatingLossCarryforwards818,284,0002025-12-31 25USD
AccountsReceivableNetCurrent760,074,0002026-06-30 82USD
AvailableForSaleSecuritiesDebtMaturitiesNextRollingTwelveMonthsFairValue738,146,0002026-06-30 68USD
AvailableForSaleSecuritiesDebtMaturitiesNextRollingTwelveMonthsAmortizedCostBasis737,062,0002026-06-30 72USD
FiniteLivedIntangibleAssetsAccumulatedAmortization719,331,0002026-06-30 82USD
StockIssuedDuringPeriodValueConversionOfConvertibleSecuritiesNetOfAdjustments657,073,0002020-12-31 4USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetBeforeAccumulatedDepreciationAndAmortization620,015,0002026-06-30 49USD
CashAndCashEquivalentsFairValueDisclosure596,259,0002026-06-30 54USD
ResearchAndDevelopmentExpense535,483,0002026-06-30 134USD
DeferredTaxAssetsValuationAllowance519,300,0002026-06-30 26USD
EquityMethodInvestmentDifferenceBetweenCarryingAmountAndUnderlyingEquity507,300,0002022-05-31 1USD
PaymentsToAcquireInvestments491,492,0002026-06-30 65USD
ProceedsFromSaleMaturityAndCollectionsOfInvestments438,342,0002026-06-30 7USD
ConvertibleLongTermNotesPayable434,496,0002018-12-31 3USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAccumulatedDepreciationAndAmortization433,387,0002026-06-30 49USD
SellingAndMarketingExpense428,668,0002026-06-30 134USD
PaymentsToAcquireAvailableForSaleSecuritiesDebt419,498,0002019-03-31 14USD
StockIssuedDuringPeriodValueAcquisitions419,170,0002021-12-31 12USD
UnrecordedUnconditionalPurchaseObligationBalanceSheetAmount349,241,0002025-12-31 19USD
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities335,642,0002021-12-31 18USD
PrepaidExpenseAndOtherAssetsCurrent330,011,0002026-06-30 82USD
PaymentsForRepurchaseOfCommonStock323,048,0002026-06-30 36USD
BusinessAcquisitionsProFormaNetIncomeLoss-322,030,0002020-12-31 12USD
StockRepurchasedAndRetiredDuringPeriodValue319,975,0002026-06-30 19USD
ConvertibleDebtNoncurrent302,068,0002020-12-31 16USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue291,603,0002026-06-30 116USD
NetCashProvidedByUsedInFinancingActivities-290,428,0002026-06-30 83USD
UnrecordedUnconditionalPurchaseObligationBalanceOnFirstAnniversary288,615,0002025-12-31 9USD
ImpairmentOfIntangibleAssetsFinitelived285,711,0002023-12-31 5USD
UnrecognizedTaxBenefits280,696,0002025-12-31 40USD
EquityMethodInvestments250,525,0002026-06-30 34USD
DeferredTaxAssetsTaxCreditCarryforwardsResearch237,447,0002025-12-31 25USD
ProceedsFromIssuanceOfPreferredStockAndPreferenceStock236,824,0002015-12-31 1USD
DeferredTaxAssetsInProcessResearchAndDevelopment230,302,0002025-12-31 8USD
ProceedsFromConvertibleDebt228,412,0002021-09-30 17USD
OperatingLeasesFutureMinimumPaymentsDue226,483,0002018-12-31 16USD
AdjustmentsToAdditionalPaidInCapitalConvertibleDebtWithConversionFeature225,233,0002021-12-31 7USD
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedStockOptions225,119,0002021-03-31 1USD
PrepaidExpenseCurrent223,615,0002026-06-30 14USD
PropertyPlantAndEquipmentGross222,404,0002019-12-31 30USD
GeneralAndAdministrativeExpense220,976,0002026-06-30 134USD
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations-202,018,0002017-03-31 9USD
OperatingIncomeLoss192,212,0002026-06-30 134USD
CashAndCashEquivalentsPeriodIncreaseDecrease-190,379,0002017-12-31 16USD
OtherAssetsNoncurrent188,674,0002026-06-30 82USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization186,628,0002026-06-30 50USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest177,758,0002026-06-30 134USD
AllocatedShareBasedCompensationExpense170,799,0002023-03-31 92USD
WeightedAverageNumberOfShareOutstandingBasicAndDiluted167,160,4582021-03-31 65shares
WeightedAverageNumberOfDilutedSharesOutstanding158,711,1702026-06-30 71shares
ContractWithCustomerLiabilityCurrent153,004,0002026-06-30 67USD
ContractWithCustomerLiability153,000,0002026-06-30 42USD
WeightedAverageNumberOfSharesOutstandingBasic152,582,3162026-06-30 71shares
CommonStockSharesIssued152,411,3462025-12-31 18shares
CommonStockSharesOutstanding152,411,3462025-12-31 19shares
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic150,891,0002025-12-31 30USD
CapitalizedContractCostNet147,700,0002025-12-31 38USD
PropertyPlantAndEquipmentNet141,256,0002019-12-31 30USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect140,727,0002026-06-30 76USD
RevenueRemainingPerformanceObligation138,200,0002026-06-30 20USD
DeferredTaxAssetsNet135,524,0002025-12-31 25USD
DeferredTaxAssetsGoodwillAndIntangibleAssets135,500,0002025-12-31 12USD
IncreaseDecreaseInAccountsReceivable133,652,0002026-06-30 92USD
Revenues129,116,0002018-03-31 26USD
DeferredTaxAssetsInvestments126,369,0002025-12-31 6USD
ProceedsFromIssuanceOfConvertiblePreferredStock125,448,0002015-12-31 4USD
AvailableForSaleDebtSecuritiesAccumulatedGrossUnrealizedLossBeforeTax122,853,0002022-09-30 4USD
AdjustmentsToAdditionalPaidInCapitalEquityComponentOfConvertibleDebt119,435,0002018-12-31 5USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffectContinuingOperations116,828,0002024-06-30 4USD
IntangibleAssetsNetExcludingGoodwill114,064,0002026-06-30 82USD
ContractWithCustomerLiabilityRevenueRecognized113,000,0002026-06-30 84USD
FiniteLivedIntangibleAssetsNet108,849,0002026-06-30 82USD
OtherAssetsCurrent106,396,0002026-06-30 14USD
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets-101,533,0002026-06-30 92USD
OtherAssetImpairmentCharges100,681,0002022-09-30 2USD
PreferredStockSharesAuthorized100,000,0002026-06-30 77shares
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign-95,797,0002025-12-31 30USD
LesseeOperatingLeaseLiabilityPaymentsDue95,368,0002025-12-31 16USD
NetCashProvidedByUsedInInvestingActivities-94,436,0002026-06-30 83USD
OperatingLeaseLiability89,285,0002025-12-31 21USD
EmployeeRelatedLiabilitiesCurrent87,912,0002026-06-30 60USD
DebtSecuritiesAvailableForSaleUnrealizedLossPositionAccumulatedLoss81,850,0002022-03-31 12USD
OperatingLeasesFutureMinimumPaymentsDueThereafter81,316,0002018-12-31 16USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment81,148,0002019-12-31 30USD
EquityMethodInvestmentOtherThanTemporaryImpairment80,629,0002025-12-31 4USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccruals80,185,0002025-12-31 25USD
AccountsPayableCurrent70,551,0002026-06-30 82USD
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent65,667,0002023-06-30 2USD
LeaseCost65,375,0002021-09-30 28USD
ProceedsFromIssuanceOfCommonStock65,281,0002016-12-31 3USD
DepreciationDepletionAndAmortization63,688,0002026-06-30 92USD
OtherAccruedLiabilitiesCurrent62,427,0002026-06-30 82USD
NoncurrentAssets59,052,0002025-12-31 6USD
TaxesPayableCurrent57,053,0002026-06-30 60USD
ConvertiblePreferredStockSharesIssuedUponConversion54,508,4412015-12-31 3shares
IncreaseDecreaseInAccruedLiabilities-52,851,0002026-06-30 67USD
IncomeLossFromEquityMethodInvestments-51,569,0002026-06-30 52USD
UnrecordedUnconditionalPurchaseObligationPurchases51,000,0002020-09-30 4USD
IncreaseDecreaseInDeferredIncomeTaxes49,412,0002026-06-30 2USD
GoodwillAcquiredDuringPeriod48,521,0002025-12-31 24USD
PaymentsToAcquireProductiveAssets45,368,0002019-12-31 7USD
OperatingLeaseLiabilityNoncurrent42,924,0002026-06-30 59USD
IncomeTaxReconciliationTaxExemptIncome41,493,0002025-12-31 1USD
ProceedsFromStockPlans41,363,0002025-12-31 39USD
GoodwillWrittenOffRelatedToSaleOfBusinessUnit41,164,0002023-12-31 4USD
IncomeTaxReconciliationTaxCreditsResearch40,879,0002025-12-31 1USD
OperatingLeasePayments40,700,0002025-12-31 28USD
AdvertisingExpense39,800,0002025-12-31 30USD
DeferredTaxLiabilitiesDeferredExpenseCapitalizedSoftware39,022,0002025-12-31 25USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths38,557,0002025-12-31 12USD
OtherNonoperatingIncomeExpense37,115,0002026-06-30 134USD
CommonStockCapitalSharesReservedForFutureIssuance35,819,7622026-06-30 82shares
InvestmentIncomeInterest35,300,0002026-06-30 115USD
SecuritiesPurchasedUnderAgreementsToResell35,000,0002018-12-31 1USD
Depreciation34,600,0002026-06-30 130USD
LiabilitiesFairValueDisclosure33,900,0002022-09-30 1USD
DerivativeLiabilitiesCurrent33,860,0002022-09-30 4USD
ValuationAllowancesAndReservesChargedToOtherAccounts33,714,0002020-09-30 10USD
CapitalizedContractCostAmortization33,556,0002026-06-30 74USD
PaymentsToDevelopSoftware33,383,0002026-06-30 92USD
ProceedsFromIssuanceOrSaleOfEquity32,791,0002026-06-30 2USD
AssetImpairmentCharges32,771,0002026-06-30 28USD
BusinessCombinationConsiderationTransferred132,700,0002022-03-31 1USD
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsIntangibleAssets32,633,0002025-12-31 24USD
FinanceLeaseLiabilityPaymentsDue32,140,0002021-09-30 11USD
UnrecordedUnconditionalPurchaseObligationBalanceOnSecondAnniversary31,861,0002025-12-31 11USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost31,673,0002025-12-31 25USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears30,898,0002018-12-31 16USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears30,492,0002018-12-31 16USD
OperatingLeaseRightOfUseAsset30,462,0002026-06-30 64USD
FinanceLeaseLiability30,404,0002021-09-30 11USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears30,122,0002018-12-31 16USD
ValuationAllowancesAndReservesDeductions29,718,0002020-09-30 10USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears29,527,0002018-12-31 16USD
OperatingLeaseLiabilityCurrent29,433,0002026-06-30 59USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo29,320,0002025-12-31 16USD
FinanceLeaseRightOfUseAsset29,027,0002021-09-30 18USD
OtherLiabilitiesCurrent28,800,0002021-06-30 20USD
PaymentsToAcquirePropertyPlantAndEquipment28,634,0002022-09-30 51USD
AmortizationOfIntangibleAssets28,000,0002026-06-30 134USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths27,796,0002026-06-30 29USD
AllowanceForDoubtfulAccountsReceivableCurrent27,100,0002026-06-30 136USD
OperatingLeaseCost27,000,0002025-12-31 42USD
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent25,075,0002023-06-30 2USD
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions24,889,0002025-12-31 30USD
OperatingLeaseImpairmentLoss24,800,0002023-12-31 9USD
EquitySecuritiesWithoutReadilyDeterminableFairValueAmount24,200,0002026-06-30 40USD
OperatingLeasesFutureMinimumPaymentsDueCurrent24,128,0002018-12-31 3USD
OperatingLeasesFutureMinimumPaymentsRemainderOfFiscalYear24,128,0002018-12-31 13USD
IncomeTaxesPaidNet23,519,0002026-06-30 67USD
CapitalizedComputerSoftwareAdditions23,300,0002026-03-31 130USD
StockIssuedDuringPeriodValueEmployeeStockPurchasePlan23,221,0002026-06-30 59USD
LiabilityForUncertainTaxPositionsCurrent22,600,0002018-12-31 24USD
CurrentIncomeTaxExpenseBenefit22,548,0002025-12-31 30USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree22,445,0002025-12-31 16USD
InterestExpenseDebt21,882,0002021-09-30 6USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo21,520,0002026-06-30 41USD
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent-20,938,0002026-06-30 105USD
CurrentForeignTaxExpenseBenefit20,692,0002025-12-31 30USD
DeferredIncomeTaxLiabilitiesNet20,446,0002021-09-30 16USD
OtherAccruedLiabilitiesNoncurrent20,243,0002021-09-30 44USD
RestructuringAndRelatedCostExpectedCostRemaining120,000,0002023-03-31 1USD
AmortizationOfFinancingCostsAndDiscounts18,432,0002020-09-30 6USD
RestrictedCashAndCashEquivalents18,100,0002018-12-31 8USD
LitigationSettlementAmountAwardedFromOtherParty18,000,0002023-11-30 1USD
IncreaseDecreaseInOperatingLeaseLiability-17,768,0002026-06-30 47USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree17,353,0002026-06-30 41USD
UnrecognizedTaxBenefitsIncreasesResultingFromAcquisition17,236,0002021-12-31 23USD
DeferredTaxAssetsLiabilitiesNet16,920,0002025-12-31 7USD
AmortizationOfLeasedAsset16,732,0002019-09-30 6USD
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear16,614,0002026-06-30 31USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive16,614,0002025-12-31 22USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour16,614,0002026-06-30 41USD
DeferredTaxAssetsCharitableContributionCarryforwards15,219,0002021-12-31 14USD
RestructuringCharges15,030,0002025-12-31 36USD
EmployeeServiceShareBasedCompensationAllocationOfRecognizedPeriodCostsCapitalizedAmount14,938,0002021-09-30 73USD
AccruedBonusesCurrent14,742,0002026-06-30 60USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear14,742,0002021-09-30 9USD
IncreaseDecreaseInAccountsPayable-14,462,0002026-06-30 92USD
NonoperatingIncomeExpense-14,454,0002026-06-30 52USD
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitAmount14,216,0002025-12-31 1USD
OtherLiabilitiesNoncurrent14,047,0002026-06-30 74USD
DeferredRevenueCurrent13,797,0002017-12-31 14USD
ProceedsFromSaleAndMaturityOfMarketableSecurities13,708,0002019-03-31 2USD
CapitalizedComputerSoftwareAmortization113,270,0002021-09-30 65USD
UnrecordedUnconditionalPurchaseObligationBalanceOnThirdAnniversary13,152,0002025-12-31 11USD
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations12,342,0002017-03-31 9USD
NotesReceivableFairValueDisclosure12,300,0002021-06-30 11USD
FinanceLeaseRightOfUseAssetAccumulatedAmortization12,100,0002020-09-30 4USD
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions11,727,0002022-03-31 7USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate11,570,0002025-12-31 1USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAccruedLiabilities11,500,0002022-03-31 14USD
UnrecordedUnconditionalPurchaseObligationDueInRemainderOfFiscalYear11,469,0002016-09-30 2USD
OtherComprehensiveIncomeAvailableforsaleSecuritiesAdjustmentNetOfTaxPortionAttributableToParent-11,191,0002026-06-30 137USD
LiabilitiesNoncurrent10,951,0002018-03-31 8USD
ValuationAllowancesAndReservesBalance10,780,0002020-09-30 16USD
ProvisionForDoubtfulAccounts10,763,0002026-06-30 92USD
FinanceLeaseLiabilityPaymentsDueNextTwelveMonths10,681,0002021-09-30 7USD
IncomeTaxPaidForeignAfterRefundReceived10,581,0002025-12-31 1USD
LeaseAndRentalExpense10,300,0002018-12-31 37USD
OperatingLeasesRentExpenseNet10,300,0002018-12-31 8USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTaxParent-10,199,0002026-06-30 80USD
DeferredRentCreditCurrent10,150,0002021-09-30 32USD
LitigationSettlementAmountAwardedToOtherParty10,000,0002019-01-07 4USD
FinanceLeaseLiabilityPaymentsDueYearTwo9,934,0002021-09-30 11USD
EquitySecuritiesFvNiUnrealizedLoss9,750,0002023-09-30 2USD
StockIssuedDuringPeriodValueStockOptionsExercised9,570,0002026-06-30 107USD
BusinessAcquisitionEquityInterestsIssuedOrIssuableNumberOfSharesIssued9,500,0002020-11-30 1shares
OperatingLeaseRightOfUseAssetAmortizationExpense9,484,0002026-06-30 29USD
ContractWithCustomerRefundLiabilityCurrent9,300,0002018-12-31 4USD
EquitySecuritiesFvNiCurrentAndNoncurrent9,230,0002026-06-30 23USD
EquitySecuritiesFvNiCost9,230,0002026-06-30 22USD
UnrecordedUnconditionalPurchaseObligationBalanceOnFourthAnniversary9,166,0002025-12-31 9USD
DeferredRentCredit9,000,0002019-01-01 4USD
DeferredTaxAssetsOther8,992,0002025-12-31 19USD
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive8,952,0002025-12-31 22USD
DeferredTaxLiabilitiesLeasingArrangements8,913,0002025-12-31 14USD
AllowanceForDoubtfulAccountsReceivableWriteOffs8,704,0002021-09-30 71USD
ProvisionForLoanLossesExpensed8,417,0002020-09-30 6USD
FinanceLeaseRightOfUseAssetAmortization8,389,0002021-09-30 28USD
FinanceLeasePrincipalPayments8,343,0002021-09-30 18USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibleAssetsOtherThanGoodwill8,200,0002022-03-31 1USD
OtherLongTermInvestments8,100,0002020-09-30 1USD
DeferredTaxLiabilitiesNoncurrent7,711,0002019-09-30 18USD
IncomeTaxReconciliationNondeductibleExpenseResearchAndDevelopment7,500,0002022-12-31 1USD
IncreaseInRestrictedCash7,439,0002016-12-31 5USD
VariableLeaseCost7,322,0002021-09-30 28USD
IndefiniteLivedIntangibleAssetsPurchaseAccountingAdjustments-7,000,0002019-06-30 1USD
FinanceLeaseLiabilityPaymentsDueYearThree6,693,0002021-09-30 11USD
UnrecognizedTaxBenefitsIncreasesResultingFromPriorPeriodTaxPositions6,647,0002025-12-31 27USD
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedShareBasedAwardsOtherThanOptions6,500,0002020-12-31 8USD
UnrecordedUnconditionalPurchaseObligationBalanceOnFifthAnniversary6,447,0002025-12-31 4USD
DebtSecuritiesAvailableForSaleContinuousUnrealizedLossPositionLessThan12MonthsAccumulatedLoss6,315,0002026-06-30 42USD
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements6,128,8542026-06-30 19shares
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount6,083,0002025-12-31 16USD
NoncashContributionExpense5,996,0002018-12-31 3USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive5,934,0002023-12-31 9USD
AmortizationOfDebtDiscountPremium5,694,0002020-03-31 5USD
IncreaseDecreaseInContractWithCustomerLiability-5,674,0002026-06-30 65USD
OtherComprehensiveIncomeAvailableforsaleSecuritiesAdjustmentBeforeTaxPortionAttributableToParent5,499,0002020-09-30 8USD
RepaymentsOfNotesPayable5,400,0002019-12-31 9USD
OtherEmployeeRelatedLiabilitiesCurrent5,376,0002026-06-30 54USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-5,270,0002026-06-30 72USD
FinanceLeaseLiabilityNoncurrent4,964,0002024-06-30 43USD
EquitySecuritiesFvNiUnrealizedGainLoss4,795,0002026-03-31 2USD
CapitalLeasesFutureMinimumPaymentsDue4,528,0002018-12-31 6USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour4,492,0002025-12-31 16USD
OtherOperatingActivitiesCashFlowStatement4,367,0002026-06-30 63USD
AccrualForTaxesOtherThanIncomeTaxesCurrent4,152,0002020-03-31 10USD
AccretionAmortizationOfDiscountsAndPremiumsInvestments4,093,0002026-06-30 69USD
IncomeTaxPaidStateAndLocalAfterRefundReceived3,973,0002025-12-31 1USD
RepaymentsOfLongTermCapitalLeaseObligations3,829,0002020-06-30 13USD
DeferredTaxLiabilities3,782,0002022-12-31 17USD
DeferredTaxAssetsPropertyPlantAndEquipment3,675,0002021-12-31 8USD
IncreaseDecreaseInDeferredRevenue3,560,0002017-12-31 16USD
Dividends3,392,0002015-12-31 2USD
ShortTermLeaseCost3,340,0002021-09-30 28USD
GoodwillPeriodIncreaseDecrease3,165,0002015-12-31 1USD
IncomeTaxPaidFederalAfterRefundReceived3,157,0002025-12-31 1USD
IncreaseDecreaseInRestrictedCash-3,118,0002017-12-31 6USD
DerivativeFairValueOfDerivativeLiability3,100,0002021-09-30 2USD
BusinessCombinationConsiderationTransferredEquityInterestsIssuedAndIssuable3,087,0002015-12-31 3USD
StockIssued13,087,0002015-12-31 1USD
FinancialLiabilitiesFairValueDisclosure3,069,0002021-09-30 2USD
FinanceLeaseLiabilityPaymentsRemainderOfFiscalYear2,920,0002021-09-30 9USD
FinanceLeaseLiabilityCurrent2,678,0002024-09-30 45USD
StockRepurchasedAndRetiredDuringPeriodShares2,600,0002026-06-30 4shares
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount2,508,9042026-06-30 98shares
CapitalLeaseObligationsIncurred2,478,0002018-12-31 1USD
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations2,440,0002017-03-31 9USD
LongTermNotesPayable2,237,0002019-06-30 4USD
IncreaseDecreaseInOtherNoncurrentLiabilities-2,152,0002026-06-30 92USD
NotesPayableCurrent2,119,0002019-06-30 4USD
StockRepurchasedDuringPeriodShares2,100,0002026-03-31 32shares
CapitalLeasesFutureMinimumPaymentsDueThereafter1,939,0002018-12-31 6USD
ImpairmentOfLongLivedAssetsToBeDisposedOf1,849,0002025-12-31 31USD
AvailableForSaleDebtSecuritiesAccumulatedGrossUnrealizedGainBeforeTax1,818,0002026-06-30 60USD
DefinedContributionPlanEmployerDiscretionaryContributionAmount1,800,0002017-12-31 20USD
UnrecognizedTaxBenefitsReductionsResultingFromLapseOfApplicableStatuteOfLimitations1,795,0002025-12-31 12USD
FinanceLeaseLiabilityUndiscountedExcessAmount1,736,0002021-09-30 11USD
LitigationReserve1,700,0002019-09-30 3USD
PaymentsForLegalSettlements1,700,0002019-08-30 2USD
IncomeTaxReconciliationNondeductibleExpenseOther1,651,0002025-12-31 1USD
IncomeTaxReconciliationTaxContingencies-1,613,0002025-12-31 1USD
AmortizationOfDeferredSalesCommissions1,585,0002019-06-30 8USD
CurrentStateAndLocalTaxExpenseBenefit1,515,0002025-12-31 29USD
EffectiveIncomeTaxRateReconciliationFdiiAmount1,440,0002025-12-31 1USD
FinanceLeaseLiabilityPaymentsDueYearFour1,394,0002021-09-30 11USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfAdditionalSharesAuthorized1,384,1282020-01-01 16shares
DeferredForeignIncomeTaxExpenseBenefit-1,356,0002025-12-31 29USD
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate1,300,0002025-12-31 10USD
DeferredIncomeTaxExpenseBenefit-1,288,0002025-12-31 29USD
StockIssuedDuringPeriodSharesAcquisitions1,116,3902021-09-30 1shares
UndistributedEarningsOfForeignSubsidiaries1,100,0002016-12-31 1USD
UnrecognizedTaxBenefitsDecreasesResultingFromPriorPeriodTaxPositions1,085,0002025-12-31 24USD
IncomeTaxReconciliationStateAndLocalIncomeTaxes1,080,0002025-12-31 1USD
EquitySecuritiesFvNiGainLoss1,016,0002025-12-31 11USD
DeferredTaxLiabilitiesPrepaidExpenses863,0002025-12-31 25USD
FinanceLeaseInterestExpense805,0002021-09-30 28USD
FinanceLeaseInterestPaymentOnLiability788,0002021-09-30 18USD
AmortizationOfFinancingCosts713,0002022-06-30 30USD
CumulativeEffectOnRetainedEarningsNetOfTax1713,0002018-12-31 4USD
OtherTaxExpenseBenefit-692,0002019-06-30 2USD
PaymentsToAcquireBusinessesNetOfCashAcquired685,0002026-06-30 76USD
GoodwillPurchaseAccountingAdjustments670,0002026-06-30 25USD
CapitalLeasesFutureMinimumPaymentsDueInFiveYears608,0002018-12-31 6USD
CapitalLeasesFutureMinimumPaymentsDueInFourYears590,0002018-12-31 6USD
CapitalLeasesFutureMinimumPaymentsDueInThreeYears573,0002018-12-31 6USD
IncomeTaxesPaid564,0002018-12-31 25USD
ProceedsFromStockOptionsExercised559,0002026-03-31 47USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive554,0002025-12-31 11USD
IncreaseDecreaseInOtherNoncurrentAssets551,0002026-06-30 92USD
FinanceLeaseLiabilityPaymentsDueAfterYearFive518,0002020-12-31 6USD
CapitalLeasesFutureMinimumPaymentsDueInTwoYears512,0002018-12-31 6USD
OciEquityMethodInvestmentAfterTax452,0002026-06-30 55USD
InterestExpenseDebtExcludingAmortization344,0002020-03-31 2USD
CurrentFederalTaxExpenseBenefit341,0002025-12-31 20USD
RestructuringReserveCurrent318,0002024-12-31 18USD
FinanceLeaseLiabilityPaymentsDueYearFive316,0002020-12-31 6USD
CapitalLeasesFutureMinimumPaymentsDueCurrent306,0002018-12-31 1USD
CapitalLeasesFutureMinimumPaymentsRemainderOfFiscalYear306,0002018-12-31 5USD
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestAccrued300,0002020-12-31 4USD
IndefiniteLivedTrademarks263,0002016-06-30 1USD
GoodwillForeignCurrencyTranslationGainLoss251,0002023-12-31 20USD
RestrictedCashAndCashEquivalentsAtCarryingValue199,0002025-12-31 41USD
BusinessCombinationContingentConsiderationLiabilityCurrent184,0002020-12-31 14USD
UnrecognizedTaxBenefitsDecreasesResultingFromCurrentPeriodTaxPositions168,0002025-12-31 3USD
CommonStockValue154,0002026-06-30 82USD
RepaymentsOfLongTermDebtAndCapitalSecurities128,0002026-06-30 54USD
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations108,0002023-06-30 2USD
PaymentsForRepurchaseOfEquity100,0002017-12-31 10USD
DeferredFederalIncomeTaxExpenseBenefit95,0002025-12-31 29USD
AdjustmentsToAdditionalPaidInCapitalStockIssuedIssuanceCosts-90,0002021-09-30 23USD
EffectOfExchangeRateOnCashAndCashEquivalents74,0002017-12-31 4USD
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities62,0002016-09-30 2USD
PaymentsOfDebtExtinguishmentCosts52,0002021-06-30 5USD
GainLossOnContractTermination45,0002018-12-31 12USD
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation43,0002026-06-30 112USD
PaymentsRelatedToTaxWithholdingForShareBasedCompensation43,0002026-06-30 78USD
InvestmentIncomeAmortizationOfPremium28,0002018-03-31 6USD
DeferredStateAndLocalIncomeTaxExpenseBenefit-27,0002025-12-31 24USD
ExcessTaxBenefitFromShareBasedCompensationOperatingActivities-12,0002016-06-30 2USD
DebtSecuritiesAvailableForSaleContinuousUnrealizedLossPosition12MonthsOrLongerAccumulatedLoss1,0002025-12-31 33USD
SaleOfStockPricePerShare2472020-08-31 1USD/shares
SharePrice1242019-06-30 3USD/shares
DebtInstrumentConvertibleConversionPrice1712021-06-30 12USD/shares
PropertySubjectToOrAvailableForOperatingLeaseNumberOfUnits212019-09-30 3property
EarningsPerShareBasic82026-06-30 71USD/shares
EarningsPerShareDiluted72026-06-30 71USD/shares
EarningsPerShareBasicAndDiluted-32020-12-31 63USD/shares
NumberOfReportingUnits22023-02-28 3business_unit
NumberOfOperatingSegments22023-03-31 1business_unit
NumberOfReportableSegments12026-06-30 27segment
NumberOfReportingUnits12018-12-31 3item
NumberOfReportingUnits12021-12-31 1reportingUnit
NumberOfReportingUnits12025-12-31 4reporting_unit
NumberOfOperatingSegments12026-06-30 23segment
EffectiveIncomeTaxRateReconciliationTaxExemptIncome12025-12-31 1pure
EffectiveIncomeTaxRateReconciliationTaxCreditsResearch12025-12-31 1pure
EffectiveIncomeTaxRateReconciliationForeignIncomeTaxRateDifferential-12024-12-31 28pure

What to be careful about

What this model itself distrusts about TWLO's figures. Written by the derivation as it ran, not added afterwards.