
Trade Desk (TTD) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
616.0M
Gross Profit
473.2M
76.81%
Operating Income
54.5M
8.84%
Net Income
50.7M
8.23%
EPS (Diluted)
$0.10
Balance Sheet Metrics
Total Assets
5.7B
Total Liabilities
3.0B
Shareholders Equity
2.7B
Debt to Equity
1.10
Cash Flow Metrics
Operating Cash Flow
241.8M
Free Cash Flow
229.7M
Revenue & Profitability Trend
Trade Desk Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 2.4B | 1.9B | 1.6B | 1.2B | 836.0M |
Cost of Goods Sold | 472.0M | 365.6M | 281.1M | 221.6M | 178.8M |
Gross Profit | 2.0B | 1.6B | 1.3B | 974.9M | 657.2M |
Gross Margin % | 80.7% | 81.2% | 82.2% | 81.5% | 78.6% |
Operating Expenses | |||||
Research & Development | 463.3M | 411.8M | 319.9M | 226.1M | 166.7M |
Selling, General & Administrative | 1.1B | 968.2M | 863.1M | 624.0M | 346.4M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 1.5B | 1.4B | 1.2B | 850.1M | 513.0M |
Operating Income | 427.2M | 200.5M | 113.7M | 124.8M | 144.2M |
Operating Margin % | 17.5% | 10.3% | 7.2% | 10.4% | 17.2% |
Non-Operating Items | |||||
Interest Income | 78.8M | - | - | - | 656.0K |
Interest Expense | - | - | - | - | - |
Other Non-Operating Income | 1.3M | -993.0K | 961.0K | -1.8M | -961.0K |
Pre-tax Income | 507.3M | 268.0M | 127.4M | 122.0M | 143.9M |
Income Tax | 114.2M | 89.1M | 74.0M | -15.7M | -98.4M |
Effective Tax Rate % | 22.5% | 33.2% | 58.1% | -12.9% | -68.4% |
Net Income | 393.1M | 178.9M | 53.4M | 137.8M | 242.3M |
Net Margin % | 16.1% | 9.2% | 3.4% | 11.5% | 29.0% |
Key Metrics | |||||
EBITDA | 513.4M | 281.9M | 167.1M | 168.8M | 173.8M |
EPS (Basic) | $0.80 | $0.37 | $0.11 | $0.29 | $0.52 |
EPS (Diluted) | $0.78 | $0.36 | $0.11 | $0.28 | $0.50 |
Basic Shares Outstanding | 490879000 | 489261000 | 486937000 | 476851000 | 462870000 |
Diluted Shares Outstanding | 490879000 | 489261000 | 486937000 | 476851000 | 462870000 |
Income Statement Trend
Trade Desk Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.4B | 895.1M | 1.0B | 754.2M | 437.4M |
Short-term Investments | 552.0M | 485.2M | 416.1M | 204.6M | 186.7M |
Accounts Receivable | 3.3B | 2.9B | 2.3B | 2.0B | 1.6B |
Inventory | - | - | - | - | - |
Other Current Assets | 84.6M | 63.4M | 51.8M | 112.2M | 102.2M |
Total Current Assets | 5.3B | 4.3B | 3.8B | 3.1B | 2.3B |
Non-Current Assets | |||||
Property, Plant & Equipment | 263.8M | 197.7M | 220.4M | 234.1M | 248.1M |
Goodwill | 14.6M | 16.9M | 18.5M | 14.3M | 11.5M |
Intangible Assets | 14.6M | 16.9M | 18.5M | 14.3M | 11.5M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 287.8M | 198.7M | 122.4M | 101.4M | 67.8M |
Total Non-Current Assets | 775.5M | 574.7M | 535.1M | 485.7M | 443.3M |
Total Assets | 6.1B | 4.9B | 4.4B | 3.6B | 2.8B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 2.6B | 2.3B | 1.9B | 1.7B | 1.3B |
Short-term Debt | 64.5M | 55.5M | 52.4M | 46.1M | 37.9M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 2.9B | 2.5B | 2.0B | 1.8B | 1.5B |
Non-Current Liabilities | |||||
Long-term Debt | 247.7M | 180.4M | 208.5M | 238.4M | 254.6M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 41.6M | 33.3M | 27.5M | 8.3M | 11.3M |
Total Non-Current Liabilities | 289.3M | 213.6M | 236.0M | 246.7M | 265.8M |
Total Liabilities | 3.2B | 2.7B | 2.3B | 2.1B | 1.7B |
Equity | |||||
Common Stock | 0 | 0 | 0 | 0 | 0 |
Retained Earnings | 354.2M | 197.0M | 665.5M | 612.1M | 474.4M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 2.9B | 2.2B | 2.1B | 1.5B | 1.0B |
Key Metrics | |||||
Total Debt | 312.2M | 235.9M | 261.0M | 284.6M | 292.4M |
Working Capital | 2.5B | 1.8B | 1.8B | 1.3B | 835.6M |
Balance Sheet Composition
Trade Desk Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 393.1M | 178.9M | 53.4M | 137.8M | 242.3M |
Depreciation & Amortization | 87.5M | 80.4M | 54.4M | 42.2M | 28.6M |
Stock-Based Compensation | 494.7M | 491.6M | 498.6M | 337.4M | 111.8M |
Working Capital Changes | -217.1M | -131.5M | -153.0M | -178.9M | 46.2M |
Operating Cash Flow | 730.8M | 586.5M | 486.7M | 367.8M | 433.1M |
Investing Activities | |||||
Capital Expenditures | -98.2M | -46.8M | -84.2M | -54.8M | -74.1M |
Acquisitions | - | 0 | 0 | -13.3M | 0 |
Investment Purchases | -679.5M | -608.4M | -553.3M | -278.4M | -230.8M |
Investment Sales | 629.1M | 555.8M | 340.8M | 258.0M | 167.6M |
Investing Cash Flow | -148.7M | -99.4M | -296.6M | -88.5M | -137.2M |
Financing Activities | |||||
Share Repurchases | -234.8M | -646.6M | 0 | 0 | - |
Dividends Paid | - | - | - | - | - |
Debt Issuance | - | - | - | - | 143.0M |
Debt Repayment | - | - | 0 | 0 | -143.0M |
Financing Cash Flow | -373.9M | -725.1M | -48.6M | -58.8M | -53.1M |
Free Cash Flow | 632.4M | 543.3M | 456.8M | 318.5M | 325.0M |
Net Change in Cash | 208.3M | -238.0M | 141.5M | 220.6M | 242.8M |
Cash Flow Trend
Trade Desk Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
63.29
Forward P/E
27.22
Price to Book
9.55
Price to Sales
9.59
PEG Ratio
10.76
Profitability Ratios
Profit Margin
15.57%
Operating Margin
16.83%
Return on Equity
16.36%
Return on Assets
5.34%
Financial Health
Current Ratio
1.71
Debt to Equity
12.74
Beta
1.36
Per Share Data
EPS (TTM)
$0.83
Book Value per Share
$5.50
Revenue per Share
$5.44
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
ttd | 25.7B | 63.29 | 9.55 | 16.36% | 15.57% | 12.74 |
Applovin | 148.3B | 60.24 | 127.30 | 253.77% | 42.35% | 300.82 |
Omnicom | 14.8B | 10.92 | 3.29 | 28.96% | 8.67% | 129.38 |
Interpublic Group of | 9.7B | 22.53 | 2.62 | 11.93% | 4.99% | 110.56 |
Magnite | 3.5B | 81.07 | 4.51 | 5.82% | 6.30% | 80.58 |
Integral Ad Science | 1.5B | 26.38 | 1.38 | 5.52% | 9.78% | 2.59 |
Financial data is updated regularly. All figures are in the company's reporting currency.