D
Datadog, Inc.
DDOG · NASDAQ · USD
Financials
StatisticsIncome statementBalance sheetCash flowDividendsSegments
| Line item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Valuation | |||||||||
| Market cap | $47,688 | $48,543 | $39,880 | $23,341 | $55,573 | $30,715 | $5,284 | – | – |
| Enterprise value | $44,748 | $46,196 | $38,199 | $22,294 | $54,827 | $29,841 | $4,571 | – | – |
| P/E (TTM) at period end | 442.61× | 264.19× | 821.11× | – | – | – | – | – | – |
| P/S (TTM) at period end | 13.91× | 18.08× | 18.74× | 13.93× | 54.02× | 50.90× | 14.57× | – | – |
| P/B at period end | 12.78× | 17.88× | 19.69× | 16.55× | 53.37× | 32.08× | 6.75× | – | – |
| EV / EBITDA (TTM) | 3931.13× | 422.98× | 3472.35× | – | 14496.70× | 17794.31× | – | – | – |
| EV / Sales (TTM) | 13.06× | 17.21× | 17.95× | 13.31× | 53.29× | 49.45× | 12.60× | – | – |
| Returns | |||||||||
| Return on equity | 2.9% | 6.8% | 2.4% | (3.6%) | (2.0%) | (2.6%) | (2.1%) | – | – |
| Return on invested capital | (0.8%) | 1.5% | (1.0%) | (3.1%) | (1.2%) | (1.0%) | (8.2%) | (99.2%) | (58.2%) |
| Dividend yield | – | – | – | – | – | – | – | – | – |
| Financial health | |||||||||
| Current ratio | 3.38× | 2.64× | 3.17× | 3.09× | 3.54× | 5.77× | 4.51× | 1.09× | 1.75× |
| Debt / equity | 0.27× | 0.59× | 0.37× | 0.52× | 0.71× | 0.60× | – | (1.85×) | (1.86×) |
| Effective tax rate | 15.2% | 9.9% | 19.4% | (31.8%) | (12.6%) | (10.5%) | (4.6%) | (5.1%) | (21.6%) |
| Share count | |||||||||
| Diluted shares outstanding | 363 | 359 | 350 | 315 | 309 | 300 | 140 | 71 | 61 |
StatisticsIncome statementBalance sheetCash flowDividendsSegments
| Line item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and gross profit | ||||||||||
| Revenue | $3,967 | $3,427 | $2,684 | $2,128 | $1,675 | $1,029 | $603 | $363 | $198 | $101 |
| Cost of revenue | ($813) | ($687) | ($516) | ($410) | ($347) | ($234) | ($130) | ($89) | ($47) | ($23) |
| Gross profit | $3,154 | $2,740 | $2,169 | $1,718 | $1,328 | $795 | $473 | $274 | $152 | $77 |
| Operating expenses | ||||||||||
| Research and development | ($1,733) | ($1,548) | ($1,153) | ($962) | ($752) | ($420) | ($211) | ($111) | ($55) | ($25) |
| Selling, general and administrative | ($310) | ($280) | ($205) | ($180) | ($139) | ($94) | ($63) | ($36) | ($19) | ($11) |
| Total operating expenses | ($3,138) | ($2,785) | ($2,114) | ($1,752) | ($1,387) | ($814) | ($487) | ($294) | ($163) | ($80) |
| Total costs and expenses | ($3,950) | ($3,472) | ($2,630) | ($2,162) | ($1,734) | ($1,048) | ($617) | ($383) | ($209) | ($104) |
| Operating income | $16 | ($44) | $54 | ($33) | ($59) | ($19) | ($14) | ($20) | ($11) | ($3) |
| Earnings | ||||||||||
| EBITDA | $85 | $11 | $109 | $11 | ($24) | $4 | $2 | ($8) | ($6) | ($1) |
| Interest income | $193 | $194 | $155 | $100 | $37 | $22 | $22 | $4 | $1 | – |
| Interest expense | ($11) | ($11) | ($7) | ($6) | ($17) | ($21) | ($30) | ($0) | – | – |
| Pre-tax income | $200 | $127 | $204 | $60 | ($38) | ($18) | ($22) | ($16) | ($10) | ($2) |
| Income tax expense | ($22) | ($19) | ($20) | ($12) | ($12) | ($2) | ($2) | ($1) | ($1) | ($0) |
| Net income | $178 | $108 | $184 | $49 | ($50) | ($21) | ($25) | ($17) | ($11) | ($3) |
| Per share | ||||||||||
| Diluted EPS (GAAP) | $0.50 | $0.31 | $0.52 | $0.14 | ($0.16) | ($0.07) | ($0.08) | ($0.12) | ($0.15) | ($0.04) |
| Basic EPS (GAAP) | $0.51 | $0.31 | $0.55 | $0.15 | ($0.16) | ($0.07) | ($0.08) | ($0.12) | ($0.15) | ($0.04) |
| Basic shares outstanding | 352 | 347 | 336 | 324 | 315 | 309 | 300 | 140 | 71 | 61 |
| Margins | ||||||||||
| Gross margin | 79.5% | 80.0% | 80.8% | 80.7% | 79.3% | 77.2% | 78.4% | 75.5% | 76.5% | 76.8% |
| Operating margin | 0.4% | (1.3%) | 2.0% | (1.6%) | (3.5%) | (1.9%) | (2.3%) | (5.6%) | (5.6%) | (2.9%) |
| Net margin | 4.5% | 3.1% | 6.8% | 2.3% | (3.0%) | (2.0%) | (4.1%) | (4.6%) | (5.4%) | (2.6%) |