Cash conversion remains strong with operating cash flow 2.39x net income in 2026Q2, but free cash flow margin volatility (19.6% in 2026Q2 vs 40.5% in 2026Q1) and aggressive buybacks of $77.8M highlight working capital swings and SBC-driven distortions.
The Trade Desk, Inc. (TTD) cash flow statement — 12-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 |
|---|
| Cash from Operations | 1.08B | 992.72M | 739.46M | 598.32M | 548.73M | 378.51M | 405.07M | 60.2M | 86.6M | 31.22M | 75.03M | -36.56M | -14.85M |
| Operating CF Margin % | - | 34.28% | 30.25% | 30.74% | 34.78% | 31.64% | 48.45% | 9.11% | 18.14% | 10.13% | 36.97% | -32.12% | -33.32% |
| Operating CF Growth % | 65.99% | 34.25% | 23.59% | 9.04% | 44.97% | -6.56% | 572.82% | -30.48% | 177.36% | -58.39% | 305.23% | -146.28% | - |
| Net Income | 406.89M | 443.3M | 393.08M | 178.94M | 53.38M | 137.76M | 242.32M | 108.32M | 88.14M | 50.8M | 20.48M | 15.93M | 5K |
| Depreciation & Amortization | 126.67M | 115.78M | 87.49M | 80.42M | 54.42M | 42.22M | 28.63M | 21.66M | 11.82M | 7.21M | 3.8M | 1.83M | 680K |
| Stock-Based Compensation | 452.09M | 490.63M | 494.7M | 491.62M | 498.64M | 337.41M | 111.78M | 80.76M | 42.21M | 21.32M | 5.06M | 374K | 107K |
| Deferred Taxes | 167.69M | 167.69M | -76.9M | -61.6M | -11.51M | -16.78M | -31.22M | -10.49M | -5.1M | -1.58M | -607K | 338K | -1.51M |
| Other Non-Cash Items | 62.34M | 50.45M | 50.38M | 31.54M | 47.94M | 47.57M | 38.61M | 22.66M | 5.02M | 2.99M | 12.51M | 6.68M | 847K |
| Working Capital Changes | -134M | -275.13M | -209.28M | -122.6M | -94.15M | -169.68M | 14.96M | -162.7M | -55.49M | -49.51M | 33.79M | -61.71M | -14.97M |
| Change in Receivables | 35.36M | -432.72M | -474.23M | -554.01M | -291.75M | -444.34M | -418.05M | -331.37M | -239.9M | -224.64M | -187.74M | -114.17M | -53.31M |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | -117.03M | 291.07M | 298.92M | 475.46M | 187.12M | 309.41M | 481.31M | 191.76M | 177.68M | 171.79M | 209.48M | 50.02M | 35.71M |
| Cash from Investing | 218.44M | -292.63M | -157.51M | -107.59M | -304.37M | -93.64M | -143.27M | -163.84M | -25.19M | -16.06M | -9.22M | -6.38M | -2.21M |
| Capital Expenditures | -218.63M | -197.01M | -98.24M | -46.79M | -84.16M | -54.8M | -74.06M | -35.69M | -19.8M | -10.11M | -6.88M | -5.13M | -832K |
| CapEx % of Revenue | 7.31% | 6.8% | 4.02% | 2.4% | 5.33% | 4.58% | 8.86% | 5.4% | 4.15% | 3.28% | 3.39% | 4.5% | 1.87% |
| Acquisitions | 0 | -4.35M | 0 | 0 | 0 | -13.26M | 0 | 0 | 0 | -3M | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 1.1M | -12.75M | -8.82M | -8.23M | -7.72M | -5.17M | -6.05M | -4.91M | -5.4M | -2.95M | -2.34M | -1.8M | -825K |
| Cash from Financing | -1.07B | -1.41B | -107.61M | -626.11M | 31.99M | 31.93M | 44.68M | 27.28M | -10.13M | 7.39M | 63.54M | 29.67M | 28M |
| Debt Issued (Net) | -74.24M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -27M | 0 | -19.15M | 30M | 8.5M |
| Equity Issued (Net) | -949.79M | -1.31B | -234.78M | -646.6M | 0 | 0 | 0 | 0 | 0 | 0 | 83.84M | -39K | 19.79M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -974.66M | -1.38B | -234.78M | -646.6M | 0 | 0 | 0 | 0 | 0 | 0 | -54.28M | -39K | -561K |
| Other Financing | -49.49M | -97.65M | 127.17M | 20.49M | 31.99M | 31.93M | 44.68M | 27.28M | 16.87M | 7.39M | -1.14M | -293K | -286K |
| Net Change in Cash | 226.59M | -711.29M | 474.33M | -135.38M | 276.35M | 316.8M | 306.48M | -76.36M | 51.28M | 22.55M | 129.35M | -13.27M | 10.95M |
| Free Cash Flow | 860.39M | 795.71M | 632.39M | 543.3M | 456.85M | 318.54M | 324.95M | 19.6M | 61.41M | 18.16M | 65.81M | -43.49M | -16.5M |
| FCF Margin % | 28.77% | 27.47% | 25.87% | 27.92% | 28.95% | 26.62% | 38.87% | 2.97% | 12.87% | 5.89% | 32.43% | -38.2% | -37.04% |
| FCF Growth % | 15.37% | 25.82% | 16.4% | 18.92% | 43.42% | -1.97% | 1557.85% | -68.08% | 238.17% | -72.41% | 251.33% | -163.53% | - |
| FCF per Share | 1.83 | 1.65 | 1.26 | 1.09 | 0.91 | 0.64 | 0.66 | 0.04 | 0.13 | 0.04 | 0.16 | -0.09 | -0.13 |
| FCF Conversion (FCF/Net Income) | 2.11x | 2.24x | 1.88x | 3.34x | 10.28x | 2.75x | 1.67x | 0.56x | 0.98x | 0.61x | 3.66x | -2.30x | -2969.00x |
| Interest Paid | 0 | 0 | 986K | 967K | 995K | 518K | 1.55M | 412K | 817K | 1.32M | 1.7M | 895K | 487K |
| Taxes Paid | 0 | 0 | 158.58M | 151.9M | 4.21M | 3.61M | 4.98M | 19.73M | 17.29M | 19.16M | 16.74M | 12.93M | 150K |
Quick answers to the most common questions about buying TTD stock.
The Trade Desk, Inc. (TTD) generated $992.7M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
The Trade Desk, Inc. (TTD) generated $795.7M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
The Trade Desk, Inc. (TTD) spent $197.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, The Trade Desk, Inc. (TTD) spent $1.38B on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Walled garden competition intensifying
Metrics are mathematically derived from official filings.
Cash Conversion Outpaces Reported Earnings
Operating cash flow exceeded net income by 2.39x in 2026Q2, per reported financials, indicating strong cash conversion despite SBC of $109.6M exceeding net income of $64.4M.
The OCF/NI ratio of 2.39 in 2026Q2, while down from 9.80 in 2026Q1, remains well above 1.0, suggesting that reported earnings understate actual cash generation. However, the gap is heavily influenced by working capital swings, as evidenced by the -$55.0M working capital change in 2026Q2 versus +$182.4M in 2026Q1, which may indicate timing effects rather than sustained quality. Investors should monitor whether this conversion persists as growth decelerates, since the prior quarter's ratio was inflated by a large working capital inflow.
FCF Margin Volatility Masks Underlying Stability
Free cash flow margin swung from 40.5% in 2026Q1 to 19.6% in 2026Q2, per financial statements, reflecting seasonal and working capital dynamics rather than a structural deterioration.
The 2026Q2 FCF margin of 19.6% is below the 2025Q2 level of 16.8% but above the 2024Q2 trough of 9.7%, suggesting a stabilizing trend despite revenue deceleration. The sharp quarterly swings are driven by working capital changes, particularly the $182.4M inflow in 2026Q1 versus -$55.0M in 2026Q2, which may reflect the company's role as a clearinghouse for agency payments. Based on reported figures, FCF remains positive and robust, but the volatility warrants caution in extrapolating quarterly trends.
Capital Intensity Remains Low, Growth-Oriented
CapEx as a percentage of revenue averaged 6.2% over the last four quarters, per reported data, indicating a capital-light model with spending focused on growth initiatives rather than maintenance.
The 2026Q1 CapEx spike to 16.4% of revenue, driven by $112.7M in spending, appears to be an outlier compared to the 1.8% in 2026Q2, suggesting lumpy investment in infrastructure or data centers. Given the company's high gross margin of ~78% and minimal depreciation relative to revenue, the capital intensity is consistent with a software platform that requires modest fixed asset investment. The low CapEx/Revenue ratio supports the view that FCF generation is sustainable, though the quarterly volatility in CapEx should be monitored for potential shifts in investment strategy.
Working Capital Swings Reflect Clearinghouse Role
Working capital changes swung from +$182.4M in 2026Q1 to -$55.0M in 2026Q2, per financial statements, highlighting the company's role as a payment intermediary between agencies and publishers.
The negative working capital changes in most quarters, such as -$180.8M in 2025Q3 and -$159.6M in 2024Q2, suggest that TTD often pays out to supply-side partners before collecting from agencies, creating timing mismatches. However, the positive swings in 2026Q1 and 2025Q1 indicate periods where collections outpaced payments, potentially reflecting seasonal advertising cycles. This volatility is inherent to the DSP model and does not necessarily indicate operational inefficiency, but investors should monitor for any persistent deterioration in collection cycles that could signal credit risk within the agency ecosystem.
Aggressive Buybacks Offset by No Dividends
Share repurchases totaled $77.8M in 2026Q2, per reported data, while dividends remained zero, indicating a capital allocation strategy focused on returning cash via buybacks rather than income distributions.
The buyback activity has been substantial, with $422.9M in 2025Q4 and $386.2M in 2025Q1, suggesting management views the stock as undervalued or seeks to offset dilution from SBC. However, the pace of buybacks has slowed in 2026Q2 to $77.8M, which may indicate a more cautious approach amid the lowered guidance and competitive pressures. With no dividends and a clean balance sheet, the company retains flexibility for organic investments, but the reduced buyback pace could signal a shift toward preserving cash for strategic opportunities.
SBC and Working Capital Obscure True Cash Flow
Stock-based compensation of $109.6M in 2026Q2 exceeded net income, per financials, while working capital swings of -$55.0M to +$182.4M distort quarterly operating cash flow, complicating cash flow analysis.
The significant SBC expense, which has consistently exceeded net income in recent quarters, suggests that reported earnings are heavily reliant on non-cash charges, and the actual cash cost of employee compensation is not fully reflected in operating cash flow. Additionally, the company's role as a clearinghouse means that working capital changes can create large, temporary swings in OCF that do not reflect underlying profitability. Investors should adjust for these factors when evaluating the sustainability of FCF, as the reported figures may overstate or understate the true cash-generating power of the business.