Stock Analysis on Net

Trade Desk Inc. (NASDAQ:TTD)

$24.99

DuPont Analysis: Disaggregation of ROE, ROA, and Net Profit Margin

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Two-Component Disaggregation of ROE

Trade Desk Inc., decomposition of ROE

Microsoft Excel
ROE = ROA × Financial Leverage
Dec 31, 2025 = ×
Dec 31, 2024 = ×
Dec 31, 2023 = ×
Dec 31, 2022 = ×
Dec 31, 2021 = ×

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).


The analysis of the presented financial metrics reveals a fluctuating performance pattern over the five-year period. Return on Equity (ROE) demonstrates the most significant variation, while Return on Assets (ROA) and Financial Leverage exhibit more moderate changes. The interplay between these components drives the observed ROE trends.

Return on Equity (ROE)
ROE experienced a substantial decline from 9.02% in 2021 to 2.52% in 2022. A recovery commenced in 2023, reaching 8.27%, followed by further increases to 13.33% in 2024 and culminating in 17.84% in 2025. This indicates improving profitability relative to shareholder equity over the latter part of the analyzed period.
Return on Assets (ROA)
ROA decreased from 3.85% in 2021 to 1.22% in 2022, mirroring the initial decline in ROE. A subsequent increase to 3.66% in 2023 was followed by more substantial gains, reaching 6.43% in 2024 and 7.20% in 2025. This suggests improving efficiency in asset utilization and profitability.
Financial Leverage
Financial Leverage decreased from 2.34 in 2021 to 2.07 in both 2022 and 2024, indicating a reduction in the use of debt financing relative to equity. An increase to 2.26 in 2023 and a further rise to 2.48 in 2025 suggests a renewed, though moderate, adoption of financial leverage. The changes in leverage appear less pronounced than those observed in ROA and ROE.

The significant drop in ROE and ROA between 2021 and 2022 suggests a period of reduced profitability and/or asset efficiency. The subsequent recovery and growth in both metrics, particularly in 2024 and 2025, indicate a positive trend. While financial leverage fluctuated, its impact on ROE appears to be secondary to the changes in ROA. The increasing ROE in the later years is driven by both improving asset profitability and a moderate increase in financial leverage.


Three-Component Disaggregation of ROE

Trade Desk Inc., decomposition of ROE

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Dec 31, 2025 = × ×
Dec 31, 2024 = × ×
Dec 31, 2023 = × ×
Dec 31, 2022 = × ×
Dec 31, 2021 = × ×

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).


The period under review demonstrates significant fluctuations in the components contributing to overall Return on Equity (ROE). A notable divergence in performance is observed across the five years, with distinct shifts in profitability, efficiency, and financial leverage.

Net Profit Margin
The Net Profit Margin experienced substantial volatility. It decreased significantly from 11.51% in 2021 to 3.38% in 2022, before recovering to 9.19% in 2023. Further improvement was seen in 2024, reaching 16.08%, and remained high at 15.31% in 2025. This indicates a strengthening ability to translate sales into profit in the later years of the period.
Asset Turnover
Asset Turnover exhibited a consistent upward trend. Starting at 0.33 in 2021, it increased to 0.36 in 2022, then to 0.40 in both 2023 and 2024. The most substantial increase occurred in 2025, reaching 0.47. This suggests improving efficiency in utilizing assets to generate revenue.
Financial Leverage
Financial Leverage showed a moderate degree of fluctuation. It decreased from 2.34 in 2021 to 2.07 in 2022, then increased to 2.26 in 2023, returning to 2.07 in 2024. A further increase to 2.48 was observed in 2025, indicating a greater reliance on debt financing towards the end of the period.
Return on Equity (ROE)
ROE mirrored the combined effect of the three components. A significant decline was observed from 9.02% in 2021 to 2.52% in 2022, largely attributable to the drop in Net Profit Margin. ROE then recovered to 8.27% in 2023, and experienced substantial growth in 2024 (13.33%) and 2025 (17.84%), driven by improvements in both Net Profit Margin and Asset Turnover, alongside increasing Financial Leverage.

The interplay between these ratios highlights a period of initial underperformance followed by substantial improvement. The increase in ROE from 2022 to 2025 is primarily driven by enhanced profitability and asset utilization, with financial leverage playing a contributing, though less dominant, role.


Five-Component Disaggregation of ROE

Trade Desk Inc., decomposition of ROE

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Dec 31, 2025 = × × × ×
Dec 31, 2024 = × × × ×
Dec 31, 2023 = × × × ×
Dec 31, 2022 = × × × ×
Dec 31, 2021 = × × × ×

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).


The five-component DuPont analysis reveals significant shifts in performance over the observed period. Return on Equity (ROE) experienced considerable volatility, beginning at 9.02% in 2021, declining sharply to 2.52% in 2022, and then demonstrating a consistent upward trajectory to reach 17.84% in 2025. This ROE movement is attributable to changes across its constituent components.

Tax Burden
The Tax Burden exhibited substantial fluctuation. It decreased significantly from 1.13 in 2021 to 0.42 in 2022, before recovering to 0.67 in 2023 and 0.77 in 2024, and then returning to 0.67 in 2025. This suggests changes in the effective tax rate impacting net income.
Interest Burden
The Interest Burden remained remarkably stable throughout the period, consistently near 1.00. This indicates a consistent relationship between earnings before interest and taxes and interest expense, with minimal change in the company’s debt servicing capacity relative to its operating income.
EBIT Margin
The EBIT Margin showed a strong positive trend. Starting at 10.29% in 2021, it decreased to 8.33% in 2022, but then increased substantially, reaching 13.86% in 2023, 20.81% in 2024, and peaking at 22.81% in 2025. This improvement in operating profitability is a key driver of the overall ROE increase.
Asset Turnover
Asset Turnover demonstrated a steady improvement. Increasing from 0.33 in 2021 to 0.36 in 2022, it continued to rise to 0.40 in both 2023 and 2024, and further increased to 0.47 in 2025. This indicates increasing efficiency in utilizing assets to generate revenue.
Financial Leverage
Financial Leverage experienced moderate variation. It decreased from 2.34 in 2021 to 2.07 in 2022, increased to 2.26 in 2023, returned to 2.07 in 2024, and then rose to 2.48 in 2025. This suggests a fluctuating reliance on debt financing, though remaining within a relatively narrow range.

The substantial increase in ROE from 2022 to 2025 is primarily attributable to the significant improvement in the EBIT Margin, coupled with gains in Asset Turnover. While Financial Leverage contributed to the overall effect, its impact was less pronounced than the improvements in profitability and asset utilization. The volatility in Tax Burden introduces a degree of uncertainty, but its overall effect appears to be mitigated by the other positive trends.


Two-Component Disaggregation of ROA

Trade Desk Inc., decomposition of ROA

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Dec 31, 2025 = ×
Dec 31, 2024 = ×
Dec 31, 2023 = ×
Dec 31, 2022 = ×
Dec 31, 2021 = ×

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).


The financial performance, as indicated by the provided metrics, demonstrates notable fluctuations over the five-year period. Return on Assets (ROA) experienced a period of decline followed by substantial improvement. This analysis will focus on the key drivers of this ROA movement, specifically Net Profit Margin and Asset Turnover.

Net Profit Margin
Net Profit Margin exhibited significant volatility. It decreased considerably from 11.51% in 2021 to 3.38% in 2022, before recovering to 9.19% in 2023. Further improvement was observed in 2024, reaching 16.08%, and remained strong at 15.31% in 2025. This suggests a strengthening ability to translate revenue into profit over the later years of the period.
Asset Turnover
Asset Turnover showed a consistent upward trend. Starting at 0.33 in 2021, it increased to 0.36 in 2022 and continued to rise to 0.40 in both 2023 and 2024. The most substantial increase occurred in 2025, reaching 0.47. This indicates increasing efficiency in utilizing assets to generate revenue.

The decline in ROA from 2021 to 2022 was primarily driven by the substantial decrease in Net Profit Margin, despite a slight increase in Asset Turnover. The subsequent recovery and improvement in ROA from 2022 onwards can be attributed to the combined positive effects of both increasing Net Profit Margin and Asset Turnover. The strong performance in 2024 and 2025 is a result of both improved profitability and more efficient asset utilization. The increasing Asset Turnover appears to be the dominant factor in the most recent period, contributing significantly to the overall ROA improvement.

The interplay between these two components highlights a shift in the company’s performance drivers. Initially, profitability was a key contributor to ROA, but more recently, operational efficiency in asset management has become increasingly important.


Four-Component Disaggregation of ROA

Trade Desk Inc., decomposition of ROA

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Dec 31, 2025 = × × ×
Dec 31, 2024 = × × ×
Dec 31, 2023 = × × ×
Dec 31, 2022 = × × ×
Dec 31, 2021 = × × ×

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).


The four-component disaggregation of Return on Assets (ROA) reveals significant shifts in the company’s profitability and efficiency between 2021 and 2025. Overall, ROA experienced volatility, initially declining before demonstrating a strong recovery and upward trend. This movement is attributable to changes in the EBIT Margin, Asset Turnover, Interest Burden, and Tax Burden.

EBIT Margin
The EBIT Margin exhibited a notable increase over the period. Starting at 10.29% in 2021, it decreased to 8.33% in 2022, then rose substantially to 13.86% in 2023, and continued its ascent to 20.81% in 2024 and 22.81% in 2025. This indicates improving operational profitability and cost management, particularly in the later years of the observed period.
Asset Turnover
Asset Turnover showed a consistent, albeit moderate, improvement. From 0.33 in 2021, it increased to 0.36 in 2022, then to 0.40 in both 2023 and 2024, and finally reached 0.47 in 2025. This suggests increasing efficiency in utilizing assets to generate revenue.
Interest Burden
The Interest Burden remained remarkably stable throughout the period, fluctuating minimally around 0.99 to 1.00. This consistency suggests a stable capital structure and consistent interest expense relative to EBIT.
Tax Burden
The Tax Burden experienced significant fluctuation. It began at 1.13 in 2021, decreased sharply to 0.42 in 2022, recovered to 0.67 in 2023, increased to 0.77 in 2024, and then returned to 0.67 in 2025. This variability likely reflects changes in the company’s effective tax rate or the utilization of tax credits and deductions.

The decline in ROA from 2021 to 2022 was primarily driven by the decrease in both EBIT Margin and Tax Burden, despite a slight increase in Asset Turnover. The subsequent recovery and growth in ROA from 2022 to 2025 were largely attributable to the substantial improvement in the EBIT Margin, coupled with the continued increase in Asset Turnover. The stable Interest Burden had a minimal impact on the overall ROA trend. The fluctuating Tax Burden introduced some volatility, but its overall effect was less pronounced than the changes in profitability and asset utilization.


Disaggregation of Net Profit Margin

Trade Desk Inc., decomposition of net profit margin ratio

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Dec 31, 2025 = × ×
Dec 31, 2024 = × ×
Dec 31, 2023 = × ×
Dec 31, 2022 = × ×
Dec 31, 2021 = × ×

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).


The period under review demonstrates significant fluctuations in profitability metrics. A notable divergence exists between the performance in 2021 and subsequent years, particularly concerning net profit margin. The analysis of tax and interest burdens, alongside the EBIT margin, provides insight into these shifts.

Net Profit Margin
Net profit margin experienced a substantial decline from 11.51% in 2021 to 3.38% in 2022. A recovery is then observed, with margins increasing to 9.19% in 2023 and further to 16.08% in 2024. The margin experienced a slight decrease in 2025, settling at 15.31%. This suggests a period of initial underperformance followed by a strong rebound and stabilization.
EBIT Margin
The EBIT margin mirrors the overall trend of profitability, though with less volatility. It decreased from 10.29% in 2021 to 8.33% in 2022, then increased substantially to 13.86% in 2023. Continued growth is evident in 2024 (20.81%) and 2025 (22.81%), indicating improving operational efficiency and core profitability. The consistent increase in EBIT margin suggests that the core business is becoming more profitable.
Tax Burden
The tax burden exhibits considerable variability. It was 1.13 in 2021, decreased significantly to 0.42 in 2022, rose to 0.67 in 2023, increased further to 0.77 in 2024, and then decreased slightly to 0.67 in 2025. The initial high value in 2021, followed by a substantial reduction, likely contributed to the decline in net profit margin observed in 2022. Fluctuations in the tax burden appear to have a direct impact on the net profit margin.
Interest Burden
The interest burden remained relatively stable throughout the period, consistently near 1.00. Minor fluctuations were observed, but the overall impact on net profit margin appears minimal. This suggests that changes in interest expenses did not significantly contribute to the observed profitability trends.

The significant drop in net profit margin in 2022 appears to be largely attributable to a decrease in the tax burden, coupled with a slight decrease in the EBIT margin. The subsequent recovery in net profit margin is strongly correlated with the substantial improvement in the EBIT margin, with the tax burden stabilizing at a moderate level. The consistent interest burden indicates that debt financing costs did not play a major role in these fluctuations.