B

The Trade Desk, Inc. — Earnings Quality Grade B

TTD · Communication Services

Generally healthy

Revenue
$2.9B
2025
Net Income
$443M
2025
Gross Margin
78.6%
Free Cash Flow
$783M
01

Screening Summary

15
Passed
2
Watch
0
Failed
-2.97
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 475 days, change -22 days YoY

A2AR vs Revenue Growth

AR growth 13.2% vs revenue growth 18.5%

A3Revenue vs CFFO

Revenue 18.5%, CFFO 34.3%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

!
B2CapEx vs Revenue

CapEx growth 95.9% is >2x revenue growth 18.5%

B3SG&A Ratio

SG&A/Gross Profit = 51.1%. Normal

B4Gross Margin

Gross margin 78.6%, change -2.1pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 2.24. Profits backed by cash

C2Free Cash Flow

FCF $0.8B, FCF/NI = 1.77

C3Accruals Ratio

Accruals ratio = -8.9%. Low accruals

C4Cash vs Debt

Cash $1.3B covers debt $0.4B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.0B = 1% of equity. Manageable

D2Leverage

Debt/EBITDA = 0.6x. Healthy

D3Soft Asset Growth

Other assets 35.0% vs revenue 18.5%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

!
E2Goodwill Surge

Goodwill+Intangibles surged 36% YoY

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.97 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.97
-4.0 Clean-2.22 Grey-1.78 Danger0
0.956
DSRI
AR growing faster than revenue?
1.026
GMI
Gross margin declining?
0.504
AQI
Asset quality deteriorating?
1.185
SGI
Revenue growth rate
1.152
DEPI
Depreciation slowing?
0.907
SGAI
SG&A ratio changing?
-0.0893
TATA
Accruals level
1.129
LVGI
Leverage increasing?
05

Altman Z-Score

3.17
Safe Zone
0 Distress1.102.605.0+ Safe
0.3242
Liquidity
-0.096
Cumulative profit
0.0958
Operating efficiency
0.6772
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-10

The Trade Desk, Inc. (TTD) Earnings Quality Grade B — EarningsGrade