IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — DDOG

Balance Sheet

(in billions USD)
MetricQ1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.430.540.491.080.340.410.280.260.290.220.290.240.270.290.250.37
Accounts Receivable0.680.550.600.490.490.530.450.400.330.370.350.310.280.220.190.15
Total Current Assets5.634.844.645.083.793.593.332.822.602.462.182.072.001.741.641.75
Property, Plant & Equipment0.380.310.280.250.220.200.180.160.150.140.110.100.090.070.060.05
Goodwill0.540.530.530.360.350.350.350.350.350.350.330.330.290.260.260.05
Intangible Assets0.010.020.020.000.000.010.010.010.010.010.020.020.010.010.010.00
Total Non-current Assets*1.331.211.180.930.840.820.810.720.710.680.620.580.530.460.430.21
Total Assets6.956.055.826.014.634.414.143.543.313.142.802.652.532.192.081.95
Accounts Payable0.170.140.200.100.090.120.060.090.050.040.030.050.020.030.030.01
Total Current Liabilities1.661.321.351.851.781.790.970.840.760.770.670.630.600.440.380.32
Total Non-current Liabilities*1.311.291.271.240.220.210.970.890.900.850.830.810.810.800.780.79
Total Liabilities2.962.612.633.092.002.011.941.741.661.631.511.441.411.241.161.11
Retained Earnings0.190.090.060.05(0.02)(0.07)(0.11)(0.21)(0.23)(0.23)(0.17)(0.15)(0.14)(0.16)(0.15)(0.14)
Total Stockholder Equity3.993.443.202.922.632.412.201.811.651.511.291.221.120.960.910.84

* Derived from reported values

Income Statement

(in billions USD) (except per-share rows)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Total Revenue1.010.950.890.830.760.740.690.650.610.590.550.510.480.470.440.410.360.330.270.23
Cost of Revenue0.210.190.180.170.160.140.140.120.110.100.100.100.100.100.090.080.070.070.060.06
Gross Profit0.800.770.710.660.600.590.550.520.500.480.440.410.380.370.340.320.290.260.210.18
Research & Development0.440.420.400.390.340.320.290.270.270.250.240.240.230.220.210.180.150.130.110.09
Selling, General & Admin0.070.070.070.070.060.060.050.050.050.040.050.040.040.040.040.030.030.030.020.02
Total Operating Expenses0.790.760.720.700.620.580.530.510.490.460.450.430.420.410.370.330.280.250.210.19
Operating Income0.010.01(0.01)(0.04)(0.01)0.010.020.010.010.03-0.00(0.02)(0.03)(0.03)(0.03)-0.000.010.01-0.00(0.01)
Interest Expense----------------0.000.000.000.000.000.000.000.000.010.010.000.01
Pretax Income0.060.050.040.010.030.050.060.050.050.060.02-0.00(0.02)(0.03)(0.02)-0.000.010.01-0.00(0.01)
Tax Provision0.010.010.000.000.010.010.000.000.000.000.000.000.000.000.000.000.000.000.00-0.00
Net Income0.050.050.030.000.020.050.050.040.040.050.02-0.00(0.02)(0.03)(0.03)-0.000.010.01(0.01)(0.01)
Basic EPS0.150.130.100.010.070.140.150.130.130.170.07(0.01)(0.08)(0.09)(0.08)(0.02)0.030.02(0.02)(0.03)
Diluted EPS0.150.130.100.010.070.140.140.120.120.170.06(0.01)(0.08)(0.09)(0.08)(0.02)0.030.02(0.02)(0.03)

Cash Flow Statement

(in millions USD)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Operating Cash Flow334.62327.07251.47200.06271.54265.23228.68164.42212.27220.23152.78153.16133.79114.4483.6272.96147.39115.7967.3851.72
Capital Expenditures11.368.8916.7915.158.757.768.394.4214.1610.406.112.348.7410.059.715.999.512.403.323.23
Free Cash Flow*323.26318.18234.68184.90262.79257.47220.30160.01198.11209.83146.67150.82125.05104.3973.9166.97137.87113.3964.0648.49
Investing Cash Flow(314.80)(497.85)(202.15)(191.07)(443.41)(109.36)(306.56)(59.71)(261.21)(174.04)(191.04)(110.04)(256.25)(89.12)(25.68)(119.52)(150.35)(146.03)(31.68)(186.74)
Financing Cash Flow9.7130.051.27(605.45)1.65759.421.2324.242.1920.899.8725.422.1014.201.8215.764.2414.744.4912.68

* Derived from reported values