Go Pro

Teads (TEAD) Financials

Teads logo
$0.82 +0.01 (+1.40%)
As of 11:20 AM Eastern
This is a fair market value price provided by Massive. Learn more.
Annual Income Statements for Teads

Annual Income Statements for Teads

This table shows Teads' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-21 4.36 11 -25 10 -0.71 -517
Consolidated Net Income / (Loss)
-21 4.36 11 -25 10 -0.71 -517
Net Income / (Loss) Continuing Operations
-21 4.36 11 -25 10 -0.71 -517
Total Pre-Tax Income
-15 7.65 -15 -19 16 1.70 -478
Total Operating Income
-15 10 35 -14 -8.64 -13 -399
Total Gross Profit
142 165 240 193 185 192 429
Total Revenue
687 767 1,016 992 936 890 1,300
Operating Revenue
687 767 1,016 992 936 890 1,300
Total Cost of Revenue
546 602 775 799 751 698 871
Operating Cost of Revenue
546 602 775 799 751 698 871
Total Operating Expenses
156 155 206 206 193 205 828
Selling, General & Admin Expense
51 48 71 57 58 70 124
Marketing Expense
79 78 96 109 96 97 277
Research & Development Expense
26 29 39 40 36 37 44
Impairment Charge
- - - - 0.00 0.00 368
Restructuring Charge
- - - - 3.51 0.74 15
Total Other Income / (Expense), net
-0.45 -2.53 -49 -5.03 25 14 -79
Interest Expense
0.60 0.83 3.96 7.63 5.39 3.65 75
Interest & Investment Income
- - -3.08 2.60 7.79 9.21 -4.76
Other Income / (Expense), net
0.15 -1.70 -42 0.00 23 8.78 1.23
Income Tax Expense
5.48 3.29 -26 6.01 6.11 2.42 39
Basic Earnings per Share
($1.34) $0.10 $0.31 ($0.44) $0.20 ($0.01) ($5.69)
Weighted Average Basic Shares Outstanding
15.28M 16.82M 35.16M 55.62M 50.90M 49.32M 90.86M
Diluted Earnings per Share
($1.34) $0.08 $0.20 ($0.44) ($0.06) ($0.11) ($5.69)
Weighted Average Diluted Shares Outstanding
15.28M 20.19M 53.89M 55.62M 56.97M 52.71M 90.86M
Weighted Average Basic & Diluted Shares Outstanding
- - 57.22M 51.16M 49.05M 93.94M 95.98M

Quarterly Income Statements for Teads

This table shows Teads' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
0.51 -2.06 -5.04 -2.20 6.70 -0.17 -55 -14 -20 -428 -39
Consolidated Net Income / (Loss)
0.51 -2.06 -5.04 -2.20 6.70 -0.17 -55 -14 -20 -428 -39
Net Income / (Loss) Continuing Operations
0.51 -2.06 -5.04 -2.20 6.70 -0.17 -55 -14 -20 -428 -39
Total Pre-Tax Income
1.52 -2.03 -6.13 -3.45 7.93 3.36 -68 -20 -24 -365 -40
Total Operating Income
2.62 -6.22 -6.60 -5.63 -2.95 2.54 -44 -2.26 -6.28 -346 -22
Total Gross Profit
46 48 42 46 49 56 83 120 106 120 84
Total Revenue
230 250 217 214 224 235 286 343 319 352 266
Operating Revenue
230 250 217 214 224 235 286 343 319 352 266
Total Cost of Revenue
184 202 175 169 175 179 204 223 213 232 182
Operating Cost of Revenue
184 202 175 169 175 179 204 223 213 232 182
Total Operating Expenses
44 54 48 51 52 54 127 123 112 466 105
Selling, General & Admin Expense
14 16 15 17 20 18 36 28 32 28 27
Marketing Expense
21 30 24 24 23 26 54 80 69 75 66
Research & Development Expense
8.68 9.00 9.19 9.33 9.05 9.43 14 13 11 5.55 11
Impairment Charge
- - 0.00 0.00 0.00 - 16 0.00 0.00 352 0.00
Restructuring Charge
- - 0.17 0.58 0.00 - 7.28 1.67 0.66 5.68 1.70
Total Other Income / (Expense), net
-1.10 4.19 0.47 2.18 11 0.82 -24 -18 -18 -19 -18
Interest Expense
1.46 1.38 0.94 0.57 1.44 0.70 23 18 17 17 17
Interest & Investment Income
0.36 5.56 1.41 2.75 3.54 1.52 -0.48 -1.51 -0.99 -1.77 -0.56
Income Tax Expense
1.01 0.02 -1.09 -1.25 1.23 3.53 -13 -5.75 -4.67 63 -0.99
Basic Earnings per Share
$0.01 ($0.04) ($0.10) ($0.04) $0.14 ($0.01) ($0.70) ($0.15) ($0.21) ($4.63) ($0.40)
Weighted Average Basic Shares Outstanding
50.88M 50.90M 49.27M 48.92M 49.33M 49.32M 77.95M 94.49M 95.11M 90.86M 96.28M
Diluted Earnings per Share
$0.01 $0.01 ($0.10) ($0.04) $0.01 $0.02 ($0.70) ($0.15) ($0.21) ($4.63) ($0.40)
Weighted Average Diluted Shares Outstanding
51.24M 56.97M 49.27M 48.92M 53.91M 52.71M 77.95M 94.49M 95.11M 90.86M 96.28M
Weighted Average Basic & Diluted Shares Outstanding
- 49.05M 49.21M - 49.65M 93.94M 94.30M 94.97M 95.47M 95.98M 96.99M

Annual Cash Flow Statements for Teads

This table details how cash moves in and out of Teads' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
5.56 44 362 -350 -35 19 40
Net Cash From Operating Activities
17 53 57 3.81 14 69 7.61
Net Cash From Continuing Operating Activities
17 53 57 3.81 14 69 7.61
Net Income / (Loss) Continuing Operations
-21 4.36 11 -25 10 -0.71 -517
Consolidated Net Income / (Loss)
-21 4.36 11 -25 10 -0.71 -517
Depreciation Expense
6.25 6.64 7.50 11 6.92 6.31 9.21
Amortization Expense
10 12 12 14 10 11 73
Non-Cash Adjustments To Reconcile Net Income
7.11 3.74 74 19 1.29 15 408
Changes in Operating Assets and Liabilities, net
13 26 -48 -15 -15 37 35
Net Cash From Investing Activities
-7.59 -9.42 -20 -318 70 67 -554
Net Cash From Continuing Investing Activities
-7.59 -9.42 -20 -318 70 67 -554
Purchase of Property, Plant & Equipment
-10 -11 -20 -26 -20 -17 -23
Acquisitions
2.92 0.00 0.00 -45 -0.39 -0.18 -598
Purchase of Investments
- 0.00 0.00 -262 -132 -91 -24
Sale and/or Maturity of Investments
- 0.00 0.00 16 222 175 90
Other Investing Activities, net
-0.12 -0.04 -0.05 -0.13 -0.07 -0.10 -0.06
Net Cash From Financing Activities
-3.66 -4.23 326 -32 -117 -118 585
Net Cash From Continuing Financing Activities
-3.66 -4.23 326 -32 -117 -118 585
Repayment of Debt
-4.54 -15 -11 -3.19 -98 -110 -633
Repurchase of Common Equity
0.00 -0.28 -18 -33 -19 -6.60 -1.42
Issuance of Debt
0.00 10 200 - 0.00 0.00 1,250
Other Financing Activities, net
0.88 0.83 5.94 4.16 -0.55 -1.10 -31
Effect of Exchange Rate Changes
0.06 4.75 -1.03 -4.04 -1.00 0.63 1.22
Cash Interest Paid
0.55 0.76 0.59 7.46 6.03 4.32 35
Cash Income Taxes Paid
5.49 2.64 6.74 6.89 8.60 10 24

Quarterly Cash Flow Statements for Teads

This table details how cash moves in and out of Teads' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
4.74 6.35 0.47 4.13 -18 32 49 12 -19 -2.18 -43
Net Cash From Operating Activities
6.92 25 8.61 3.63 14 43 -0.97 25 -24 7.26 -35
Net Cash From Continuing Operating Activities
6.92 25 8.61 3.63 14 43 -0.97 25 -24 7.26 -35
Net Income / (Loss) Continuing Operations
0.51 4.06 -5.04 -2.20 6.70 -0.17 -55 -14 -20 -428 -39
Consolidated Net Income / (Loss)
0.51 4.06 -5.04 -2.20 6.70 -0.17 -55 -14 -20 -428 -39
Depreciation Expense
1.74 1.72 1.64 1.48 1.54 1.66 1.94 2.96 1.87 2.45 2.07
Amortization Expense
2.43 2.50 2.62 2.64 2.75 2.93 23 16 17 17 16
Non-Cash Adjustments To Reconcile Net Income
6.57 5.53 6.15 6.49 -3.78 6.00 23 9.07 13 362 8.37
Changes in Operating Assets and Liabilities, net
-4.32 12 3.24 -4.77 6.46 32 5.71 11 -36 54 -23
Net Cash From Investing Activities
4.31 -14 -4.23 3.47 76 -8.42 -546 -2.55 3.49 -8.80 -8.61
Net Cash From Continuing Investing Activities
4.31 -14 -4.23 3.47 76 -8.42 -546 -2.55 3.49 -8.80 -8.61
Purchase of Property, Plant & Equipment
-5.14 -4.50 -3.96 -3.31 -4.99 -5.03 -5.62 -5.55 -5.70 -5.88 -6.26
Acquisitions
-0.03 -0.08 -0.18 - - - -598 - - - 0.00
Purchase of Investments
-26 -45 -32 -20 -4.15 -34 -17 -0.00 - -6.92 -13
Sale and/or Maturity of Investments
36 35 31 27 85 31 74 3.00 9.25 4.00 10
Other Investing Activities, net
-0.00 -0.06 - - -0.02 -0.02 0.00 - -0.06 - 0.24
Net Cash From Financing Activities
-6.17 -5.62 -4.27 -2.22 -110 -0.81 596 -11 -0.20 -0.02 -0.14
Net Cash From Continuing Financing Activities
-6.17 -5.62 -4.27 -2.22 -110 -0.81 596 -11 -0.20 -0.02 -0.14
Repayment of Debt
-0.45 -0.35 -0.26 -0.01 -110 - -625 -7.67 0.11 -0.02 0.00
Repurchase of Common Equity
-5.72 -5.27 -4.02 -2.21 -0.17 -0.21 -1.13 -0.20 -0.09 -0.01 -0.04
Issuance of Debt
- - 0.00 - - - 1,250 -0.02 -0.05 - -0.05
Other Financing Activities, net
- - 0.00 - -0.50 -0.60 -28 -2.65 -0.17 - -0.05
Effect of Exchange Rate Changes
-0.32 0.56 0.36 -0.76 2.43 -1.40 -0.06 0.20 1.69 -0.62 0.38
Cash Interest Paid
1.81 -0.21 1.82 0.13 2.32 0.06 1.51 0.58 33 0.39 32
Cash Income Taxes Paid
1.47 1.05 2.13 6.40 2.58 -0.85 7.64 5.38 3.83 6.94 -1.06

Annual Balance Sheets for Teads

This table presents Teads' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2020 2021 2022 2023 2024 2025
Period end date 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
356 796 781 665 549 1,328
Total Current Assets
277 676 501 402 343 530
Cash & Equivalents
94 455 106 71 89 128
Short-Term Investments
- 0.00 167 94 77 10
Accounts Receivable
165 193 181 189 149 342
Prepaid Expenses
18 28 47 47 28 49
Plant, Property, & Equipment, net
25 28 40 42 45 51
Total Noncurrent Assets
54 92 241 220 161 747
Goodwill
33 33 63 63 63 281
Intangible Assets
9.81 5.72 25 20 17 377
Noncurrent Deferred & Refundable Income Taxes
2.80 33 36 38 41 10
Other Noncurrent Operating Assets
8.82 20 39 33 40 79
Total Liabilities & Shareholders' Equity
356 796 781 665 549 1,328
Total Liabilities
274 539 563 442 318 1,233
Total Current Liabilities
257 288 300 298 289 484
Short-Term Debt
- - - - 0.00 18
Accounts Payable
118 161 148 151 207 259
Accrued Expenses
110 100 126 120 56 153
Current Deferred Revenue
5.51 4.78 6.70 8.49 6.93 15
Current Employee Benefit Liabilities
23 23 20 19 19 40
Total Noncurrent Liabilities
17 251 263 144 28 748
Long-Term Debt
0.00 236 236 118 0.00 605
Noncurrent Deferred & Payable Income Tax Liabilities
- - - - 1.55 73
Other Noncurrent Operating Liabilities
17 15 27 17 27 70
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-80 257 218 223 231 95
Total Preferred & Common Equity
-80 257 218 223 231 95
Preferred Stock
- 0.00 0.00 0.00 0.00 0.00
Total Common Equity
-80 257 218 223 231 95
Common Stock
95 435 456 469 485 686
Retained Earnings
-168 -157 -179 -169 -169 -687
Treasury Stock
-2.35 -17 -49 -68 -74 -0.53
Accumulated Other Comprehensive Income / (Loss)
-4.29 -4.47 -9.91 -9.05 -9.48 97

Quarterly Balance Sheets for Teads

This table presents Teads' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q1 2023 Q2 2023 Q1 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 9/30/2022 3/31/2023 9/30/2023 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
753 746 630 626 530 1,688 1,775 1,712 1,202
Total Current Assets
482 481 387 357 326 534 551 494 426
Cash & Equivalents
138 73 65 75 57 136 149 131 85
Short-Term Investments
136 179 104 88 73 20 17 7.50 13
Accounts Receivable
166 181 171 154 158 328 338 312 279
Prepaid Expenses
43 48 47 40 38 50 47 43 49
Plant, Property, & Equipment, net
35 40 43 43 44 0.00 0.00 50 53
Total Noncurrent Assets
236 225 200 227 160 1,154 1,224 1,169 723
Goodwill
63 63 63 63 63 587 633 633 276
Intangible Assets
26 23 21 19 18 391 403 390 358
Noncurrent Deferred & Refundable Income Taxes
41 36 37 43 42 50 62 71 12
Other Noncurrent Operating Assets
35 37 34 36 37 125 125 75 77
Total Liabilities & Shareholders' Equity
753 746 630 626 530 1,688 1,775 1,712 1,202
Total Liabilities
528 538 412 410 303 1,213 1,243 1,193 1,152
Total Current Liabilities
266 275 267 261 273 473 503 455 409
Short-Term Debt
- - - - - 16 18 18 17
Accounts Payable
129 138 126 129 123 274 290 266 211
Accrued Expenses
116 115 117 108 124 118 141 126 131
Current Deferred Revenue
6.11 6.46 6.83 6.64 6.60 13 12 10 13
Current Employee Benefit Liabilities
15 16 17 18 19 51 42 36 37
Total Noncurrent Liabilities
262 263 146 149 30 741 740 737 742
Long-Term Debt
236 236 118 118 0.00 611 603 604 606
Noncurrent Deferred & Payable Income Tax Liabilities
- - - - - 99 67 63 67
Other Noncurrent Operating Liabilities
26 27 28 18 18 31 70 70 69
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
225 208 218 216 227 475 532 519 50
Total Preferred & Common Equity
225 208 218 216 227 475 532 519 50
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
225 208 218 216 227 475 532 519 50
Common Stock
453 459 465 476 481 675 679 682 688
Retained Earnings
-174 -185 -173 -176 -169 -224 -239 -258 -725
Treasury Stock
-42 -56 -62 -74 -74 -0.24 -0.44 -0.53 -0.57
Accumulated Other Comprehensive Income / (Loss)
-11 -11 -12 -10 -9.94 25 92 96 88

Annual Metrics And Ratios for Teads

This table displays calculated financial ratios and metrics derived from Teads' official financial filings.

Metric 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
0.00 0.00 - - - - 95,470,825.00
DEI Adjusted Shares Outstanding
0.00 0.00 - - - - 95,470,825.00
DEI Earnings Per Adjusted Shares Outstanding
0.00 0.00 - - - - -5.42
Growth Metrics
- - - - - - -
Revenue Growth
0.00% 11.61% 32.39% -2.32% -5.67% -4.91% 46.14%
EBITDA Growth
0.00% 1,067.94% -55.63% -4.85% 172.49% -56.89% -2,455.93%
EBIT Growth
0.00% 158.77% -188.34% -80.81% 203.00% -127.63% -10,216.23%
NOPAT Growth
0.00% 156.77% 317.33% -139.21% 42.95% 197.47% -5,396.80%
Net Income Growth
0.00% 121.24% 152.35% -323.57% 141.67% -106.94% -72,624.33%
EPS Growth
0.00% 105.97% 150.00% -320.00% 86.36% -83.33% -5,072.73%
Operating Cash Flow Growth
0.00% 216.52% 7.13% -93.28% 260.50% 398.77% -88.91%
Free Cash Flow Firm Growth
0.00% 0.00% -243.99% -208.47% 70.28% 314.54% -1,436.58%
Invested Capital Growth
0.00% 0.00% 439.49% 174.33% 16.36% -35.47% 788.53%
Revenue Q/Q Growth
0.00% 0.00% 0.00% -3.10% -0.85% 0.00% 9.95%
EBITDA Q/Q Growth
0.00% 0.00% 0.00% 162.05% 144.78% 0.00% -1,911.78%
EBIT Q/Q Growth
0.00% 0.00% 0.00% -1,510.94% 329.18% 0.00% -688.65%
NOPAT Q/Q Growth
0.00% 0.00% 0.00% -1,510.94% -235.00% 0.00% -691.08%
Net Income Q/Q Growth
0.00% 0.00% 0.00% -211.12% 125.15% 0.00% -480.89%
EPS Q/Q Growth
0.00% 0.00% 0.00% -180.00% 72.73% 0.00% -447.12%
Operating Cash Flow Q/Q Growth
0.00% 0.00% -19.53% 121.69% 156.98% 33.45% -82.31%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% -119.38% 0.00% 14.56%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% -11.64% 0.00% 0.00% -42.21%
Profitability Metrics
- - - - - - -
Gross Margin
20.63% 21.52% 23.66% 19.42% 19.75% 21.59% 32.99%
EBITDA Margin
0.34% 3.52% 1.18% 1.15% 3.32% 1.50% -24.25%
Operating Margin
-2.12% 1.33% 3.40% -1.37% -0.92% -1.42% -30.68%
EBIT Margin
-2.10% 1.11% -0.74% -1.37% 1.49% -0.43% -30.59%
Profit (Net Income) Margin
-2.98% 0.57% 1.08% -2.48% 1.09% -0.08% -39.76%
Tax Burden Percent
136.45% 56.95% -75.65% 132.35% 62.62% -41.73% 108.25%
Interest Burden Percent
104.16% 90.19% 193.98% 137.09% 117.20% -44.19% 120.08%
Effective Tax Rate
0.00% 43.05% 0.00% 0.00% 37.38% 141.73% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 183.47% -13.56% -4.88% 5.37% -86.65%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 191.90% -4.53% -19.17% 10.01% -236.24%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% -176.99% 3.20% 9.52% -5.69% -229.81%
Return on Equity (ROE)
0.00% 5.27% 6.48% -10.36% 4.65% -0.31% -316.46%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% -64.74% -106.70% -20.00% 48.48% -246.19%
Operating Return on Assets (OROA)
0.00% 2.38% -1.30% -1.72% 1.93% -0.64% -42.38%
Return on Assets (ROA)
0.00% 1.22% 1.91% -3.12% 1.42% -0.12% -55.09%
Return on Common Equity (ROCE)
0.00% -5.09% 3.38% -10.36% 4.65% -0.31% -316.46%
Return on Equity Simple (ROE_SIMPLE)
0.00% -5.46% 4.28% -11.29% 4.59% -0.31% 0.00%
Net Operating Profit after Tax (NOPAT)
-10 5.80 24 -9.48 -5.41 5.27 -279
NOPAT Margin
-1.49% 0.76% 2.38% -0.96% -0.58% 0.59% -21.48%
Net Nonoperating Expense Percent (NNEP)
0.00% -3.07% -8.43% -9.02% 14.29% -4.64% 149.59%
Return On Investment Capital (ROIC_SIMPLE)
- - - -2.09% -1.54% 2.17% -38.89%
Cost of Revenue to Revenue
79.37% 78.48% 76.34% 80.58% 80.25% 78.41% 67.01%
SG&A Expenses to Revenue
7.43% 6.30% 6.97% 5.75% 6.27% 7.88% 9.55%
R&D to Revenue
3.84% 3.78% 3.86% 4.06% 3.89% 4.17% 3.35%
Operating Expenses to Revenue
22.75% 20.19% 20.25% 20.78% 20.67% 23.01% 63.68%
Earnings before Interest and Taxes (EBIT)
-14 8.48 -7.49 -14 14 -3.86 -398
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
2.31 27 12 11 31 13 -315
Valuation Ratios
- - - - - - -
Price to Book Value (P/BV)
0.00 0.00 3.03 0.87 0.98 1.54 0.70
Price to Tangible Book Value (P/TBV)
0.00 0.00 3.56 1.46 1.57 2.36 0.00
Price to Revenue (P/Rev)
0.23 0.21 0.77 0.19 0.23 0.40 0.05
Price to Earnings (P/E)
0.00 36.72 70.68 0.00 21.45 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 2.72% 1.41% 0.00% 4.66% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 14.92 0.73 0.97 2.63 0.95
Enterprise Value to Revenue (EV/Rev)
0.00 0.30 0.55 0.08 0.12 0.23 0.42
Enterprise Value to EBITDA (EV/EBITDA)
0.00 8.48 46.57 6.58 3.73 15.10 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 26.98 0.00 0.00 8.31 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 39.47 23.06 0.00 0.00 38.33 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 4.32 9.83 19.67 8.43 2.95 72.47
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 13.61 0.00 0.00 0.00 4.25 0.00
Leverage & Solvency
- - - - - - -
Debt to Equity
0.00 0.00 0.92 1.08 0.57 0.05 6.52
Long-Term Debt to Equity
0.00 0.00 0.92 1.08 0.57 0.05 6.34
Financial Leverage
0.00 -1.13 -0.92 -0.71 -0.50 -0.57 0.97
Leverage Ratio
0.00 4.31 3.40 3.32 3.28 2.67 5.74
Compound Leverage Factor
0.00 3.89 6.59 4.56 3.84 -1.18 6.90
Debt to Total Capital
0.00% 0.00% 47.89% 52.01% 36.32% 4.85% 86.71%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 2.45%
Long-Term Debt to Total Capital
0.00% 0.00% 47.89% 52.01% 36.32% 4.85% 84.26%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 196.59% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
0.00% -96.59% 52.11% 47.99% 63.68% 95.15% 13.29%
Debt to EBITDA
0.00 0.00 19.70 20.71 4.10 0.88 -1.97
Net Debt to EBITDA
0.00 0.00 -18.32 -10.11 -3.34 -11.53 -1.53
Long-Term Debt to EBITDA
0.00 0.00 19.70 20.71 4.10 0.88 -1.92
Debt to NOPAT
0.00 0.00 9.76 -24.89 -23.52 2.23 -2.23
Net Debt to NOPAT
0.00 0.00 -9.07 12.15 19.18 -29.27 -1.73
Long-Term Debt to NOPAT
0.00 0.00 9.76 -24.89 -23.52 2.23 -2.17
Altman Z-Score
0.00 1.99 2.42 1.40 1.61 1.96 -0.66
Noncontrolling Interest Sharing Ratio
0.00% 196.59% 47.86% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - -
Current Ratio
0.00 1.08 2.34 1.67 1.35 1.19 1.10
Quick Ratio
0.00 1.01 2.25 1.51 1.19 1.09 0.99
Cash Flow Metrics
- - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 17 -24 -75 -22 48 -794
Operating Cash Flow to CapEx
161.16% 564.64% 283.05% 14.70% 67.94% 396.47% 33.42%
Free Cash Flow to Firm to Interest Expense
0.00 20.20 -6.10 -9.79 -4.11 13.04 -10.56
Operating Cash Flow to Interest Expense
27.85 63.69 14.32 0.50 2.55 18.79 0.10
Operating Cash Flow Less CapEx to Interest Expense
10.57 52.41 9.26 -2.90 -1.20 14.05 -0.20
Efficiency Ratios
- - - - - - -
Asset Turnover
0.00 2.15 1.76 1.26 1.29 1.47 1.39
Accounts Receivable Turnover
0.00 4.64 5.67 5.30 5.05 5.26 5.29
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 30.99 38.50 29.22 22.73 20.29 27.02
Accounts Payable Turnover
0.00 5.08 5.55 5.18 5.03 4.65 3.74
Days Sales Outstanding (DSO)
0.00 78.72 64.38 68.81 72.27 69.42 68.98
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 71.83 65.73 70.41 72.53 78.54 97.50
Cash Conversion Cycle (CCC)
0.00 6.89 -1.36 -1.60 -0.26 -9.12 -28.52
Capital & Investment Metrics
- - - - - - -
Invested Capital
0.00 -11 37 103 119 77 579
Invested Capital Turnover
0.00 -139.35 77.04 14.18 8.44 9.07 4.03
Increase / (Decrease) in Invested Capital
0.00 -11 48 65 17 -42 514
Enterprise Value (EV)
0.00 229 558 75 116 202 551
Market Capitalization
160 160 777 190 220 356 67
Book Value per Share
$0.00 ($4.75) $4.63 $4.14 $4.45 $4.66 $1.00
Tangible Book Value per Share
$0.00 ($7.29) $3.93 $2.48 $2.78 $3.05 ($5.89)
Total Capital
0.00 83 493 454 350 243 718
Total Debt
0.00 0.00 236 236 127 12 623
Total Long-Term Debt
0.00 0.00 236 236 127 12 605
Net Debt
0.00 -94 -219 -115 -104 -154 484
Capital Expenditures (CapEx)
10 9.38 20 26 20 17 23
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -73 -68 -72 -61 -112 -75
Debt-free Net Working Capital (DFNWC)
0.00 21 388 200 104 54 64
Net Working Capital (NWC)
0.00 21 388 200 104 54 46
Net Nonoperating Expense (NNE)
10 1.44 13 15 -16 5.98 238
Net Nonoperating Obligations (NNO)
0.00 -94 -219 -115 -104 -154 484
Total Depreciation and Amortization (D&A)
17 19 19 25 17 17 82
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -9.51% -6.68% -7.27% -6.52% -12.64% -5.75%
Debt-free Net Working Capital to Revenue
0.00% 2.69% 38.16% 20.20% 11.13% 6.03% 4.92%
Net Working Capital to Revenue
0.00% 2.69% 38.16% 20.20% 11.13% 6.03% 3.56%
Earnings Adjustments
- - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.31 ($0.44) $0.20 ($0.01) ($5.69)
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 35.16M 55.62M 50.90M 49.32M 90.86M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.20 ($0.44) ($0.06) ($0.11) ($5.69)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 53.89M 55.62M 56.97M 52.71M 90.86M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 57.22M 51.16M 49.05M 93.94M 95.98M
Normalized Net Operating Profit after Tax (NOPAT)
-10 5.80 24 -9.48 -5.41 -8.85 -11
Normalized NOPAT Margin
-1.49% 0.76% 2.38% -0.96% -0.58% -0.99% -0.86%
Pre Tax Income Margin
-2.19% 1.00% -1.43% -1.87% 1.75% 0.19% -36.73%
Debt Service Ratios
- - - - - - -
EBIT to Interest Expense
-24.02 10.19 -1.89 -1.78 2.59 -1.06 -5.29
NOPAT to Interest Expense
-16.99 6.97 6.10 -1.24 -1.00 1.45 -3.72
EBIT Less CapEx to Interest Expense
-41.30 -1.08 -6.95 -5.18 -1.16 -5.80 -5.60
NOPAT Less CapEx to Interest Expense
-34.27 -4.31 1.04 -4.65 -4.76 -3.29 -4.02
Payout Ratios
- - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 6.43% 162.34% -132.88% 180.83% -928.27% -0.27%

Quarterly Metrics And Ratios for Teads

This table displays calculated financial ratios and metrics derived from Teads' official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 6/30/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
- - - 48,842,763.00 - 49,649,359.00 93,940,410.00 94,300,092.00 94,971,708.00 95,470,825.00 95,980,437.00
DEI Adjusted Shares Outstanding
- - - 48,842,763.00 - 49,649,359.00 93,940,410.00 94,300,092.00 94,971,708.00 95,470,825.00 95,980,437.00
DEI Earnings Per Adjusted Shares Outstanding
- - - -0.05 - 0.00 -0.58 -0.15 -0.21 -4.49 -0.40
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.44% -3.09% -5.16% -6.90% -2.54% -6.16% 31.98% 60.21% 42.20% 50.15% -7.11%
EBITDA Growth
748.57% -190.15% -106.97% -122.81% -14.02% 455.49% -718.51% 1,305.48% 22.61% -4,689.02% 81.98%
EBIT Growth
137.04% -69.48% -137.68% -314.77% 122.63% 140.76% -573.58% 81.62% -207.66% -13,750.65% 50.93%
NOPAT Growth
117.66% -69.48% 30.05% -550.43% -384.93% 97.10% -573.58% 59.85% -76.43% -192,039.01% 50.93%
Net Income Growth
110.99% 73.47% -119.49% -532.87% 1,218.11% 91.88% -987.94% -550.89% -394.06% -256,321.56% 29.28%
EPS Growth
112.50% 106.67% 55.56% -500.00% 0.00% 100.00% -600.00% -275.00% -2,200.00% -23,250.00% 42.86%
Operating Cash Flow Growth
157.02% 49.16% 142.02% 98.74% 0.00% 67.46% -111.23% 589.73% -273.72% -82.98% -3,509.83%
Free Cash Flow Firm Growth
181.83% 68.81% 108.90% 489.85% -195.58% 355.48% -25,876.21% -933.50% -703.42% -1,501.59% 141.40%
Invested Capital Growth
0.00% 16.36% -6.30% 0.00% 0.00% -45.34% 699.64% 0.00% 817.71% 788.53% -39.20%
Revenue Q/Q Growth
0.00% 8.68% 0.00% -1.30% 0.00% 4.64% 22.07% 19.81% -7.09% 10.50% -24.49%
EBITDA Q/Q Growth
2.20% -129.54% 0.00% 35.27% 0.00% -29.58% -368.74% 195.33% -32.04% -2,735.62% 98.95%
EBIT Q/Q Growth
0.00% -337.40% 0.00% 14.70% 0.00% -56.54% -1,852.90% 97.67% -507.35% -5,410.25% 93.70%
NOPAT Q/Q Growth
0.00% -597.90% 0.00% 14.70% 0.00% 94.94% -24,572.84% 94.92% -178.00% -5,410.25% 93.70%
Net Income Q/Q Growth
0.00% -504.72% 0.00% 56.38% 0.00% -102.49% -32,740.12% 73.90% -37.57% -2,074.83% 90.94%
EPS Q/Q Growth
0.00% 0.00% 0.00% 60.00% 0.00% 100.00% -3,600.00% 78.57% -40.00% -2,104.76% 91.36%
Operating Cash Flow Q/Q Growth
278.76% 268.16% 0.00% -57.80% 0.00% 212.27% -102.26% 2,692.55% -194.77% 130.60% -580.18%
Free Cash Flow Firm Q/Q Growth
484.56% -118.07% 0.00% 3,458.20% 0.00% 148.30% -1,690.88% -15.06% 9.12% 15.75% 146.99%
Invested Capital Q/Q Growth
-100.00% 0.00% 0.00% -100.00% 0.00% -40.31% 1,350.31% 4.29% 1.66% -42.21% -0.76%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
20.17% 19.20% 21.28% 21.28% 21.80% 23.90% 28.86% 35.05% 33.17% 34.18% 31.44%
EBITDA Margin
2.95% -0.80% -0.64% -0.71% 2.60% 3.04% -6.69% 5.32% 3.89% -92.81% -1.30%
Operating Margin
1.14% -2.49% -2.63% -2.63% -1.32% 1.08% -15.52% -0.66% -1.97% -98.24% -8.20%
EBIT Margin
1.14% -2.49% -2.63% -2.63% 2.60% 1.08% -15.52% -0.30% -1.97% -98.24% -8.20%
Profit (Net Income) Margin
0.22% -0.82% -1.03% -1.03% 2.99% -0.07% -19.15% -4.17% -6.18% -121.57% -14.58%
Tax Burden Percent
33.38% 101.08% 63.74% 63.74% 84.49% -4.97% 80.60% 71.34% 80.84% 117.25% 97.52%
Interest Burden Percent
58.09% 32.70% 61.31% 61.31% 135.86% 132.47% 153.13% 1,940.43% 387.87% 105.54% 182.40%
Effective Tax Rate
66.62% 0.00% 0.00% 0.00% 15.51% 104.97% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% -14.69% -13.90% 0.00% 0.00% -0.52% -19.58% -1.02% -2.93% -277.45% -9.66%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% -16.79% -15.84% 0.00% 0.00% -0.49% -32.30% -6.62% -11.30% -394.48% -14.38%
Return on Net Nonoperating Assets (RNNOA)
0.00% 8.34% 6.71% 0.00% 0.00% 0.29% -17.46% -5.66% -5.53% -383.73% -27.29%
Return on Equity (ROE)
0.00% -6.35% -7.20% 0.00% 0.00% -0.23% -37.05% -6.67% -8.47% -661.19% -36.95%
Cash Return on Invested Capital (CROIC)
0.00% -20.00% 2.72% 0.00% 0.00% 64.35% -162.18% -206.69% -167.05% -246.19% 14.11%
Operating Return on Assets (OROA)
0.00% -3.22% -3.54% 0.00% 0.00% 1.58% -12.86% -0.18% -2.08% -136.12% -7.26%
Return on Assets (ROA)
0.00% -1.06% -1.38% 0.00% 0.00% -0.10% -15.88% -2.56% -6.52% -168.44% -12.92%
Return on Common Equity (ROCE)
0.00% -6.35% -7.20% 0.00% 0.00% -0.23% -37.05% -6.67% -8.47% -661.19% -36.95%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% -1.50% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
0.87 -4.35 -3.94 -3.94 -2.49 -0.13 -31 -1.58 -4.40 -242 -15
NOPAT Margin
0.38% -1.74% -1.84% -1.84% -1.11% -0.05% -10.86% -0.46% -1.38% -68.77% -5.74%
Net Nonoperating Expense Percent (NNEP)
0.00% 2.10% 1.94% 0.00% 15.59% -0.03% 12.71% 5.60% 8.37% 117.02% 4.72%
Return On Investment Capital (ROIC_SIMPLE)
- -1.24% - - - -0.05% -2.82% -0.14% -0.39% -33.73% -2.27%
Cost of Revenue to Revenue
79.83% 80.80% 78.72% 78.72% 78.20% 76.10% 71.14% 64.95% 66.83% 65.82% 68.56%
SG&A Expenses to Revenue
5.92% 6.28% 7.95% 7.90% 8.73% 7.83% 12.74% 8.13% 10.03% 7.90% 9.99%
R&D to Revenue
3.77% 3.60% 4.39% 4.36% 4.04% 4.02% 4.88% 3.87% 3.37% 1.57% 4.02%
Operating Expenses to Revenue
19.03% 21.69% 23.91% 23.91% 23.11% 22.82% 44.38% 35.71% 35.14% 132.42% 39.63%
Earnings before Interest and Taxes (EBIT)
2.62 -6.22 -5.63 -5.63 5.83 2.54 -44 -1.03 -6.28 -346 -22
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
6.78 -2.00 -1.37 -1.51 5.83 7.12 -19 18 12 -327 -3.45
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.98 1.13 0.00 1.05 1.54 0.74 0.44 0.30 0.70 1.26
Price to Tangible Book Value (P/TBV)
0.00 1.57 1.81 0.00 1.64 2.36 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.26 0.23 0.26 0.27 0.00 0.40 0.37 0.21 0.13 0.05 0.05
Price to Earnings (P/E)
54.57 21.45 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
1.83% 4.66% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.97 1.23 0.00 1.11 2.92 0.87 0.70 0.64 0.95 1.02
Enterprise Value to Revenue (EV/Rev)
0.00 0.12 0.16 0.00 0.00 0.21 0.86 0.63 0.54 0.42 0.46
Enterprise Value to EBITDA (EV/EBITDA)
0.00 3.73 14.48 0.00 0.00 14.22 0.00 108.56 36.77 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 8.31 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 36.10 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 8.43 3.40 0.00 2.36 2.78 13.93 8.56 14.88 72.47 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 43.78 0.00 0.00 3.21 0.00 0.00 0.00 0.00 5.48
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.57 0.61 0.00 0.06 0.00 1.32 1.17 1.20 6.52 12.40
Long-Term Debt to Equity
0.00 0.57 0.61 0.00 0.06 0.00 1.29 1.13 1.16 6.34 12.06
Financial Leverage
0.00 -0.50 -0.42 0.00 -0.52 -0.59 0.54 0.85 0.49 0.97 1.90
Leverage Ratio
0.00 3.28 3.24 0.00 2.33 2.67 3.35 3.34 3.00 5.74 5.51
Compound Leverage Factor
0.00 1.07 1.98 0.00 3.17 3.54 5.13 64.74 11.65 6.06 10.04
Debt to Total Capital
0.00% 36.32% 37.79% 0.00% 5.27% 0.00% 56.91% 53.84% 54.48% 86.71% 92.54%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.47% 1.52% 1.54% 2.45% 2.55%
Long-Term Debt to Total Capital
0.00% 36.32% 37.79% 0.00% 5.27% 0.00% 55.44% 52.32% 52.94% 84.26% 89.99%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
0.00% 63.68% 62.21% 0.00% 94.73% 100.00% 43.09% 46.16% 45.52% 13.29% 7.46%
Debt to EBITDA
0.00 4.10 13.06 0.00 0.00 0.00 -51.39 97.87 35.71 -1.97 -2.07
Net Debt to EBITDA
0.00 -3.34 -9.72 0.00 0.00 0.00 -38.62 71.67 27.77 -1.53 -1.74
Long-Term Debt to EBITDA
0.00 4.10 13.06 0.00 0.00 0.00 -50.07 95.10 34.70 -1.92 -2.01
Debt to NOPAT
0.00 -23.52 -28.37 0.00 0.00 0.00 -17.75 -18.82 -17.61 -2.23 -2.37
Net Debt to NOPAT
0.00 19.18 21.12 0.00 0.00 0.00 -13.33 -13.78 -13.69 -1.73 -1.99
Long-Term Debt to NOPAT
0.00 -23.52 -28.37 0.00 0.00 0.00 -17.29 -18.28 -17.11 -2.17 -2.30
Altman Z-Score
0.00 1.51 1.59 0.00 0.00 1.99 0.51 0.57 0.57 -0.53 0.21
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.00 1.35 1.36 0.00 1.20 1.19 1.13 1.10 1.08 1.10 1.04
Quick Ratio
0.00 1.19 1.21 0.00 1.06 1.09 1.02 1.00 0.99 0.99 0.92
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
117 -21 4.01 119 -112 54 -859 -988 -898 -756 355
Operating Cash Flow to CapEx
134.63% 566.16% 217.19% 109.76% 0.00% 847.67% -17.19% 451.32% -416.09% 123.44% -556.78%
Free Cash Flow to Firm to Interest Expense
80.30 -15.35 7.05 208.31 -77.39 77.21 -37.13 -56.38 -52.55 -43.47 20.42
Operating Cash Flow to Interest Expense
4.75 18.52 15.12 6.38 0.00 61.03 -0.04 1.43 -1.39 0.42 -2.00
Operating Cash Flow Less CapEx to Interest Expense
1.22 15.24 8.16 0.57 0.00 53.83 -0.28 1.11 -1.72 0.08 -2.36
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.00 1.29 1.35 0.00 0.00 1.47 0.83 0.61 1.06 1.39 0.89
Accounts Receivable Turnover
0.00 5.05 5.51 0.00 0.00 5.26 3.98 3.22 5.04 5.29 4.22
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 22.73 22.21 0.00 0.00 20.29 0.00 0.00 25.27 27.02 0.00
Accounts Payable Turnover
0.00 5.03 5.52 0.00 0.00 3.90 3.60 2.69 4.21 3.74 3.51
Days Sales Outstanding (DSO)
0.00 72.27 66.21 0.00 0.00 69.42 91.74 113.26 72.49 68.98 86.56
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 72.53 66.08 0.00 0.00 93.56 101.40 135.86 86.80 97.50 104.11
Cash Conversion Cycle (CCC)
0.00 -0.26 0.13 0.00 0.00 -24.14 -9.66 -22.60 -14.31 -28.52 -17.55
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
0.00 119 118 0.00 109 65 946 986 1,003 579 575
Invested Capital Turnover
0.00 8.44 7.56 0.00 0.00 9.65 1.80 2.21 2.13 4.03 1.68
Increase / (Decrease) in Invested Capital
-116 17 -7.95 -122 109 -54 828 986 893 514 -371
Enterprise Value (EV)
0.00 116 146 0.00 121 190 822 688 640 551 588
Market Capitalization
248 220 243 243 239 356 350 234 157 67 63
Book Value per Share
$0.00 $4.45 $4.42 $0.00 $4.62 $4.66 $5.05 $5.64 $5.47 $1.00 $0.52
Tangible Book Value per Share
$0.00 $2.78 $2.75 $0.00 $2.97 $3.05 ($5.36) ($5.35) ($5.30) ($5.89) ($6.08)
Total Capital
0.00 350 347 0.00 240 231 1,102 1,152 1,141 718 674
Total Debt
0.00 127 131 0.00 13 0.00 627 621 622 623 623
Total Long-Term Debt
0.00 127 131 0.00 13 0.00 611 603 604 605 606
Net Debt
0.00 -104 -98 0.00 -118 -166 471 454 483 484 525
Capital Expenditures (CapEx)
5.14 4.50 3.96 3.31 0.00 5.03 5.62 5.55 5.70 5.88 6.26
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -61 -67 0.00 -77 -112 -78 -100 -82 -75 -65
Debt-free Net Working Capital (DFNWC)
0.00 104 95 0.00 53 54 78 66 56 64 34
Net Working Capital (NWC)
0.00 104 95 0.00 53 54 62 49 38 46 17
Net Nonoperating Expense (NNE)
0.37 -2.30 -1.74 -1.74 -9.19 0.04 24 13 15 186 24
Net Nonoperating Obligations (NNO)
0.00 -104 -98 0.00 -118 -166 471 454 483 484 525
Total Depreciation and Amortization (D&A)
4.16 4.22 4.26 4.11 0.00 4.59 25 19 19 19 18
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -6.52% -7.30% 0.00% 0.00% -12.64% -8.15% -9.18% -6.97% -5.75% -5.04%
Debt-free Net Working Capital to Revenue
0.00% 11.13% 10.30% 0.00% 0.00% 6.03% 8.10% 6.09% 4.72% 4.92% 2.66%
Net Working Capital to Revenue
0.00% 11.13% 10.30% 0.00% 0.00% 6.03% 6.42% 4.47% 3.23% 3.56% 1.32%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 ($0.04) ($0.04) $0.00 $0.14 ($0.01) ($0.70) ($0.15) ($0.21) ($4.63) ($0.40)
Adjusted Weighted Average Basic Shares Outstanding
0.00 50.90M 48.92M 0.00 49.33M 49.32M 77.95M 94.49M 95.11M 90.86M 96.28M
Adjusted Diluted Earnings per Share
$0.00 $0.01 ($0.04) $0.00 $0.01 $0.02 ($0.70) ($0.15) ($0.21) ($4.63) ($0.40)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 56.97M 48.92M 0.00 53.91M 52.71M 77.95M 94.49M 95.11M 90.86M 96.28M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 49.05M 49.21M 0.00 49.65M 93.94M 94.30M 94.97M 95.47M 95.98M 96.99M
Normalized Net Operating Profit after Tax (NOPAT)
1.83 -4.35 -3.94 -3.54 -2.49 1.77 -15 -0.41 -3.94 8.23 -14
Normalized NOPAT Margin
0.80% -1.74% -1.84% -1.65% -1.11% 0.76% -5.27% -0.12% -1.23% 2.34% -5.29%
Pre Tax Income Margin
0.66% -0.81% -1.61% -1.61% 3.54% 1.43% -23.76% -5.85% -7.64% -103.69% -14.95%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
1.80 -4.52 -9.89 -9.89 4.04 3.63 -1.92 -0.06 -0.37 -19.88 -1.25
NOPAT to Interest Expense
0.60 -3.16 -6.92 -6.92 -1.73 -0.18 -1.35 -0.09 -0.26 -13.92 -0.88
EBIT Less CapEx to Interest Expense
-1.73 -7.79 -16.85 -15.70 0.00 -3.57 -2.16 -0.38 -0.70 -20.22 -1.61
NOPAT Less CapEx to Interest Expense
-2.93 -6.43 -13.89 -12.74 0.00 -7.38 -1.59 -0.41 -0.59 -14.26 -1.24
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
440.21% 180.83% -499.57% -195.85% 0.00% -928.27% -7.35% -2.72% -1.82% -0.27% -0.07%

Financials Breakdown Chart

Key Financial Trends

Teads (NASDAQ: TEAD) shows a mixed but improving picture in early 2026, with revenue still under pressure versus last year but cash generation and balance sheet liquidity remaining meaningful.

  • Liquidity remains solid. As of Q1 2026, the company reported $85.5 million in cash and equivalents plus $13.2 million in short-term investments, giving it roughly $98.6 million in near-cash resources.
  • Operating cash flow turned negative only modestly. Q1 2026 operating cash outflow was $34.9 million, which is not ideal, but it is a much smaller outflow than the severe swings seen during the restructuring-heavy periods in 2025.
  • Revenue is still substantial. Q1 2026 revenue came in at $266.0 million, showing the business continues to generate a large top line despite volatility.
  • Gross profit remains positive and meaningful. Q1 2026 gross profit was $83.6 million, indicating the core business still produces healthy gross margin dollars before overhead and financing costs.
  • Quarterly net losses are far smaller than the huge losses seen in late 2025. Q1 2026 net loss was $38.8 million, versus a $428.2 million loss in Q4 2025 that was heavily impacted by impairment charges.
  • Debt has been trimmed from the peak levels seen in 2025. Long-term debt fell to $606.2 million in Q1 2026 from $610.8 million in Q1 2025 and is below the much higher balance seen after the 2025 acquisition period.
  • Cash flow includes large non-cash add-backs. Depreciation and amortization remain significant, which helps offset accounting losses when reviewing reported earnings, but they also reflect a business with substantial amortization from acquired assets.
  • The balance sheet still carries a very large amount of intangible and goodwill assets. Goodwill of $275.9 million and intangible assets of $357.8 million remain major components of assets, which can create future impairment risk.
  • Profitability is still negative. Q1 2026 operating loss was $21.8 million and pre-tax loss was $39.8 million, so the company is not yet consistently profitable on a quarterly basis.
  • Interest expense is a major burden. Q1 2026 interest expense was $17.4 million, which materially weighs on earnings and makes the debt load harder to absorb.
  • Accounts payable and accrued expenses are large relative to current assets. Current liabilities totaled $409.1 million versus current assets of $426.0 million, leaving only a narrow current asset cushion.
  • Year-over-year revenue growth is negative. Q1 2026 revenue of $266.0 million was down from $286.4 million in Q1 2025 and well below the stronger quarters in 2024, suggesting demand remains uneven.

Longer-term trend: The business appears to have moved past the extreme Q4 2025 impairment event, but the underlying earnings profile is still challenged. Revenue has declined from the mid-2025 run rate, operating margins remain thin-to-negative, and interest expense limits flexibility. At the same time, the company still has enough liquidity to keep operating, and the reduction in cash burn versus the worst periods is a constructive sign.

Bottom line: TEAD looks financially stable enough for now, but investors should focus on whether management can stabilize revenue, improve operating leverage, and reduce debt-related pressure. Without that, the company may continue to struggle to convert revenue into durable profits.

08/04/26 09:20 AM ETAI Generated. May Contain Errors.

Teads Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Teads' financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Teads' net income appears to be on an upward trend, with a most recent value of -$517.07 million in 2025, rising from -$20.51 million in 2019. The previous period was -$711 thousand in 2024. View Teads' forecast to see where analysts expect Teads to go next.

Teads' total operating income in 2025 was -$399.02 million, based on the following breakdown:
  • Total Gross Profit: $429.05 million
  • Total Operating Expenses: $828.07 million

Over the last 6 years, Teads' total revenue changed from $687.33 million in 2019 to $1.30 billion in 2025, a change of 89.2%.

Teads' total liabilities were at $1.23 billion at the end of 2025, a 287.7% increase from 2024, and a 350.1% increase since 2020.

In the past 5 years, Teads' cash and equivalents has ranged from $70.89 million in 2023 to $455.40 million in 2021, and is currently $128.22 million as of their latest financial filing in 2025.

Over the last 6 years, Teads' book value per share changed from 0.00 in 2019 to 1.00 in 2025, a change of 100.0%.



Financial statements for NASDAQ:TEAD last updated on 7/16/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners