Financial Statements — DDOG
Balance Sheet
(in billions USD)| Metric | Q1
2026 | Q3
2025 | Q2
2025 | Q1
2025 | Q3
2024 | Q2
2024 | Q1
2024 | Q3
2023 | Q2
2023 | Q1
2023 | Q3
2022 | Q2
2022 | Q1
2022 | Q3
2021 | Q2
2021 | Q1
2021 |
|---|
| Cash & Equivalents | 0.43 | 0.54 | 0.49 | 1.08 | 0.34 | 0.41 | 0.28 | 0.26 | 0.29 | 0.22 | 0.29 | 0.24 | 0.27 | 0.29 | 0.25 | 0.37 |
| Accounts Receivable | 0.68 | 0.55 | 0.60 | 0.49 | 0.49 | 0.53 | 0.45 | 0.40 | 0.33 | 0.37 | 0.35 | 0.31 | 0.28 | 0.22 | 0.19 | 0.15 |
| Total Current Assets | 5.63 | 4.84 | 4.64 | 5.08 | 3.79 | 3.59 | 3.33 | 2.82 | 2.60 | 2.46 | 2.18 | 2.07 | 2.00 | 1.74 | 1.64 | 1.75 |
| Property, Plant & Equipment | 0.38 | 0.31 | 0.28 | 0.25 | 0.22 | 0.20 | 0.18 | 0.16 | 0.15 | 0.14 | 0.11 | 0.10 | 0.09 | 0.07 | 0.06 | 0.05 |
| Goodwill | 0.54 | 0.53 | 0.53 | 0.36 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.33 | 0.33 | 0.29 | 0.26 | 0.26 | 0.05 |
| Intangible Assets | 0.01 | 0.02 | 0.02 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.00 |
| Total Non-current Assets* | 1.33 | 1.21 | 1.18 | 0.93 | 0.84 | 0.82 | 0.81 | 0.72 | 0.71 | 0.68 | 0.62 | 0.58 | 0.53 | 0.46 | 0.43 | 0.21 |
| Total Assets | 6.95 | 6.05 | 5.82 | 6.01 | 4.63 | 4.41 | 4.14 | 3.54 | 3.31 | 3.14 | 2.80 | 2.65 | 2.53 | 2.19 | 2.08 | 1.95 |
| Accounts Payable | 0.17 | 0.14 | 0.20 | 0.10 | 0.09 | 0.12 | 0.06 | 0.09 | 0.05 | 0.04 | 0.03 | 0.05 | 0.02 | 0.03 | 0.03 | 0.01 |
| Total Current Liabilities | 1.66 | 1.32 | 1.35 | 1.85 | 1.78 | 1.79 | 0.97 | 0.84 | 0.76 | 0.77 | 0.67 | 0.63 | 0.60 | 0.44 | 0.38 | 0.32 |
| Total Non-current Liabilities* | 1.31 | 1.29 | 1.27 | 1.24 | 0.22 | 0.21 | 0.97 | 0.89 | 0.90 | 0.85 | 0.83 | 0.81 | 0.81 | 0.80 | 0.78 | 0.79 |
| Total Liabilities | 2.96 | 2.61 | 2.63 | 3.09 | 2.00 | 2.01 | 1.94 | 1.74 | 1.66 | 1.63 | 1.51 | 1.44 | 1.41 | 1.24 | 1.16 | 1.11 |
| Retained Earnings | 0.19 | 0.09 | 0.06 | 0.05 | (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 Equity | 3.99 | 3.44 | 3.20 | 2.92 | 2.63 | 2.41 | 2.20 | 1.81 | 1.65 | 1.51 | 1.29 | 1.22 | 1.12 | 0.96 | 0.91 | 0.84 |
* Derived from reported values
Income Statement
(in billions USD) (except per-share rows)| Metric | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 | Q2
2021 |
|---|
| Total Revenue | 1.01 | 0.95 | 0.89 | 0.83 | 0.76 | 0.74 | 0.69 | 0.65 | 0.61 | 0.59 | 0.55 | 0.51 | 0.48 | 0.47 | 0.44 | 0.41 | 0.36 | 0.33 | 0.27 | 0.23 |
| Cost of Revenue | 0.21 | 0.19 | 0.18 | 0.17 | 0.16 | 0.14 | 0.14 | 0.12 | 0.11 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 | 0.08 | 0.07 | 0.07 | 0.06 | 0.06 |
| Gross Profit | 0.80 | 0.77 | 0.71 | 0.66 | 0.60 | 0.59 | 0.55 | 0.52 | 0.50 | 0.48 | 0.44 | 0.41 | 0.38 | 0.37 | 0.34 | 0.32 | 0.29 | 0.26 | 0.21 | 0.18 |
| Research & Development | 0.44 | 0.42 | 0.40 | 0.39 | 0.34 | 0.32 | 0.29 | 0.27 | 0.27 | 0.25 | 0.24 | 0.24 | 0.23 | 0.22 | 0.21 | 0.18 | 0.15 | 0.13 | 0.11 | 0.09 |
| Selling, General & Admin | 0.07 | 0.07 | 0.07 | 0.07 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.04 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 |
| Total Operating Expenses | 0.79 | 0.76 | 0.72 | 0.70 | 0.62 | 0.58 | 0.53 | 0.51 | 0.49 | 0.46 | 0.45 | 0.43 | 0.42 | 0.41 | 0.37 | 0.33 | 0.28 | 0.25 | 0.21 | 0.19 |
| Operating Income | 0.01 | 0.01 | (0.01) | (0.04) | (0.01) | 0.01 | 0.02 | 0.01 | 0.01 | 0.03 | -0.00 | (0.02) | (0.03) | (0.03) | (0.03) | -0.00 | 0.01 | 0.01 | -0.00 | (0.01) |
| Interest Expense | -- | -- | -- | -- | -- | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 | 0.01 |
| Pretax Income | 0.06 | 0.05 | 0.04 | 0.01 | 0.03 | 0.05 | 0.06 | 0.05 | 0.05 | 0.06 | 0.02 | -0.00 | (0.02) | (0.03) | (0.02) | -0.00 | 0.01 | 0.01 | -0.00 | (0.01) |
| Tax Provision | 0.01 | 0.01 | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.00 |
| Net Income | 0.05 | 0.05 | 0.03 | 0.00 | 0.02 | 0.05 | 0.05 | 0.04 | 0.04 | 0.05 | 0.02 | -0.00 | (0.02) | (0.03) | (0.03) | -0.00 | 0.01 | 0.01 | (0.01) | (0.01) |
| Basic EPS | 0.15 | 0.13 | 0.10 | 0.01 | 0.07 | 0.14 | 0.15 | 0.13 | 0.13 | 0.17 | 0.07 | (0.01) | (0.08) | (0.09) | (0.08) | (0.02) | 0.03 | 0.02 | (0.02) | (0.03) |
| Diluted EPS | 0.15 | 0.13 | 0.10 | 0.01 | 0.07 | 0.14 | 0.14 | 0.12 | 0.12 | 0.17 | 0.06 | (0.01) | (0.08) | (0.09) | (0.08) | (0.02) | 0.03 | 0.02 | (0.02) | (0.03) |
Cash Flow Statement
(in millions USD)| Metric | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 | Q2
2021 |
|---|
| Operating Cash Flow | 334.62 | 327.07 | 251.47 | 200.06 | 271.54 | 265.23 | 228.68 | 164.42 | 212.27 | 220.23 | 152.78 | 153.16 | 133.79 | 114.44 | 83.62 | 72.96 | 147.39 | 115.79 | 67.38 | 51.72 |
| Capital Expenditures | 11.36 | 8.89 | 16.79 | 15.15 | 8.75 | 7.76 | 8.39 | 4.42 | 14.16 | 10.40 | 6.11 | 2.34 | 8.74 | 10.05 | 9.71 | 5.99 | 9.51 | 2.40 | 3.32 | 3.23 |
| Free Cash Flow* | 323.26 | 318.18 | 234.68 | 184.90 | 262.79 | 257.47 | 220.30 | 160.01 | 198.11 | 209.83 | 146.67 | 150.82 | 125.05 | 104.39 | 73.91 | 66.97 | 137.87 | 113.39 | 64.06 | 48.49 |
| 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 Flow | 9.71 | 30.05 | 1.27 | (605.45) | 1.65 | 759.42 | 1.23 | 24.24 | 2.19 | 20.89 | 9.87 | 25.42 | 2.10 | 14.20 | 1.82 | 15.76 | 4.24 | 14.74 | 4.49 | 12.68 |
* Derived from reported values