DDOG Nasdaq Application Software Financials FY2017βFY2025
Datadog had $3.4B of revenue in fiscal 2025, up 27.7% on the year before. Over five years, revenue changed +41.5% a year on average.
Hi! I read Datadogβs latest annual report (fiscal 2025). Here is what stands out:
Good So-so Weak
Are sales growing?
+27.7%
Yes. Sales grew 27.7% last year.
Does it make a profit?
3.1%
A little. It keeps 3.1% of every sale as profit.
Does profit turn into cash?
29.2%
Yes. 29.2% of sales ends up as free cash.
Is debt under control?
Net cash
Yes. It has more cash than debt.
How healthy are the accounts?
5 / 9
Mixed. It passes 5 of 9 health tests.
Rules of thumb on reported numbers. A starting point, not a recommendation.
Is it selling more, and how much does it keep?
KIRA Β· Datadog had $3.4B of revenue in fiscal 2025, up 27.7% on the year before. Over five years, revenue changed +41.5% a year on average. Its operating margin was β1.3%, down 3.3Β pts: of every 100 in sales, about β1 is left after running the business.
In plain words: Revenue is all the money customers paid. The margins show how many cents of each dollar of sales are left over at each step: after making the product (gross), after running the business (operating) and after everything, tax included (net).
Revenue
Revenue
Margins, % of revenue
Margins, % of revenue
KIRA Β· Datadog made $108M of net profit in fiscal 2025.
Loss periods are shown in red.
In plain words: Net income is the profit left after every cost and tax. Earnings per share (EPS) splits that profit across every share, so it shows what one share earned.
Net income
Net income
Diluted EPS
Diluted EPS
How much cash comes in, and where does it go?
KIRA Β· Free cash flow was $1.0B in fiscal 2025, 29.2% of revenue.
Cash from operations minus capital spending.
In plain words: Profit on paper is not the same as cash in the bank. Free cash flow is the cash left after paying to run and maintain the business: the money it can hand back to shareholders, save or invest.
Free cash flow
Free cash flow
Cash from operations vs capital spending
Cash from operations vs capital spending
KIRA Β· Datadog returned $0.0M to shareholders in fiscal 2025, 0% of free cash flow. The diluted share count rose 1.4%.
In plain words: Companies hand cash back in two ways: dividends (cash paid to shareholders) and buybacks (buying back their own shares, so each remaining share owns a bigger slice).
Dividends and buybacks
Dividends and buybacks
Diluted shares outstanding (annual)
KIRA Β· In the last 12 months, insiders sold $895M of shares on the open market and bought none.
Open-market purchases and sales by officers, directors and 10% owners, from Form 4 filings. βPlanβ marks trades under a pre-arranged Rule 10b5-1 plan.
In plain words: Insiders are the people who run or own a big part of the company. Buying with their own money can signal confidence; selling often has personal reasons, like taxes or diversifying.
Bought, 12 months
$0.0M
0 insiders
Sold, 12 months
$895M
15 insiders
Of sales under plans
73%
$653M
| Date | Insider | Trade | Shares | Price | Value | Filing |
|---|---|---|---|---|---|---|
| Oct 7, 2026 | Alexis Le-QuocChief Technology Officer, Director | Sold plan | 53,912 | $273.60 | $14.8M | Form 4 |
| Sep 23, 2026 | Alexis Le-QuocChief Technology Officer, Director | Sold plan | 43,224 | $252.18 | $10.9M | Form 4 |
| Sep 21, 2026 | David M ObstlerChief Financial Officer | Sold plan | 13,000 | $241.25 | $3.1M | Form 4 |
| Sep 14, 2026 | David M ObstlerChief Financial Officer | Sold plan | 24,000 | $227.48 | $5.5M | Form 4 |
| Sep 14, 2026 | David M ObstlerChief Financial Officer | Sold plan | 40,000 | $227.47 | $9.1M | Form 4 |
| Sep 14, 2026 | Kerry AcocellaGeneral Counsel and Secretary | Sold plan | 5,280 | $228.85 | $1.2M | Form 4 |
| Sep 11, 2026 | Sean Michael WaltersChief Revenue Officer | Sold plan | 11,710 | $221.04 | $2.6M | Form 4 |
| Sep 11, 2026 | Yanbing LiChief Product Officer | Sold plan | 12,700 | $221.26 | $2.8M | Form 4 |
| Sep 8, 2026 | Olivier PomelChief Executive Officer, Director | Sold plan | 89,497 | $207.86 | $18.6M | Form 4 |
| Sep 4, 2026 | Julie RichardsonDirector | Sold plan | 5,625 | $212.26 | $1.2M | Form 4 |
| Sep 3, 2026 | Adam BlitzerChief Operating Officer | Sold plan | 12,032 | $214.38 | $2.6M | Form 4 |
| Sep 3, 2026 | Julie RichardsonDirector | Sold plan | 5,625 | $220.00 | $1.2M | Form 4 |
| Sep 2, 2026 | Adam BlitzerChief Operating Officer | Sold | 13,812 | $212.90 | $2.9M | Form 4 |
| Sep 2, 2026 | Alexis Le-QuocChief Technology Officer, Director | Sold | 21,772 | $212.90 | $4.6M | Form 4 |
| Sep 2, 2026 | David GalloreeseChief People Officer | Sold | 4,769 | $212.90 | $1.0M | Form 4 |
| Sep 2, 2026 | David M ObstlerChief Financial Officer | Sold | 16,524 | $212.90 | $3.5M | Form 4 |
| Sep 2, 2026 | Kerry AcocellaGeneral Counsel and Secretary | Sold | 7,343 | $212.90 | $1.6M | Form 4 |
| Sep 2, 2026 | Olivier PomelChief Executive Officer, Director | Sold | 26,331 | $212.90 | $5.6M | Form 4 |
| Sep 2, 2026 | Sean Michael WaltersChief Revenue Officer | Sold | 13,575 | $212.90 | $2.9M | Form 4 |
| Sep 2, 2026 | Yanbing LiChief Product Officer | Sold | 11,206 | $212.90 | $2.4M | Form 4 |
| Sep 1, 2026 | Alexis Le-QuocChief Technology Officer, Director | Sold plan | 53,912 | $227.02 | $12.2M | Form 4 |
| Sep 1, 2026 | David GalloreeseChief People Officer | Sold plan | 991 | $232.81 | $0.2M | Form 4 |
| Aug 24, 2026 | Alexis Le-QuocChief Technology Officer, Director | Sold plan | 43,224 | $228.63 | $9.9M | Form 4 |
| Aug 19, 2026 | Olivier PomelChief Executive Officer, Director | Sold plan | 47,054 | $235.49 | $11.1M | Form 4 |
| Aug 14, 2026 | Matthew JacobsonDirector | Sold | 19,512 | $256.25 | $5.0M | Form 4 |
| Aug 13, 2026 | Amit AgarwalDirector | Sold plan | 20,000 | $249.32 | $5.0M | Form 4 |
| Aug 13, 2026 | Matthew JacobsonDirector | Sold | 39,912 | $250.55 | $10.0M | Form 4 |
| Aug 10, 2026 | Alexis Le-QuocChief Technology Officer, Director | Sold plan | 53,912 | $253.36 | $13.7M | Form 4 |
| Aug 6, 2026 | Amit AgarwalDirector | Sold plan | 20,000 | $234.85 | $4.7M | Form 4 |
| Aug 5, 2026 | Olivier PomelChief Executive Officer, Director | Sold plan | 127,141 | $286.71 | $36.5M | Form 4 |
| Aug 4, 2026 | Michael James CallahanDirector | Sold plan | 12,500 | $287.47 | $3.6M | Form 4 |
| Jul 30, 2026 | Amit AgarwalDirector | Sold plan | 20,000 | $266.82 | $5.3M | Form 4 |
| Jul 23, 2026 | Amit AgarwalDirector | Sold plan | 20,000 | $244.87 | $4.9M | Form 4 |
| Jul 23, 2026 | Olivier PomelChief Executive Officer, Director | Sold plan | 47,054 | $244.79 | $11.5M | Form 4 |
| Jul 20, 2026 | Alexis Le-QuocChief Technology Officer, Director | Sold plan | 43,224 | $265.22 | $11.5M | Form 4 |
| Jul 16, 2026 | Amit AgarwalDirector | Sold plan | 20,000 | $261.53 | $5.2M | Form 4 |
| Jul 13, 2026 | Olivier PomelChief Executive Officer, Director | Sold plan | 127,141 | $259.00 | $32.9M | Form 4 |
| Jul 9, 2026 | Amit AgarwalDirector | Sold plan | 20,000 | $267.41 | $5.3M | Form 4 |
| Jul 8, 2026 | Alexis Le-QuocChief Technology Officer, Director | Sold plan | 53,912 | $257.24 | $13.9M | Form 4 |
| Jul 2, 2026 | Amit AgarwalDirector | Sold plan | 20,000 | $261.22 | $5.2M | Form 4 |
| Jul 1, 2026 | Michael James CallahanDirector | Sold plan | 12,500 | $267.47 | $3.3M | Form 4 |
| Jun 29, 2026 | Michael James CallahanDirector | Sold plan | 12,500 | $247.47 | $3.1M | Form 4 |
| Jun 25, 2026 | Amit AgarwalDirector | Sold plan | 20,000 | $220.12 | $4.4M | Form 4 |
| Jun 22, 2026 | Alexis Le-QuocChief Technology Officer, Director | Sold plan | 43,224 | $220.97 | $9.6M | Form 4 |
| Jun 18, 2026 | Amit AgarwalDirector | Sold plan | 20,000 | $220.92 | $4.4M | Form 4 |
| Jun 16, 2026 | Olivier PomelChief Executive Officer, Director | Sold plan | 84,698 | $232.30 | $19.7M | Form 4 |
| Jun 15, 2026 | Kerry AcocellaGeneral Counsel and Secretary | Sold plan | 5,371 | $233.91 | $1.3M | Form 4 |
| Jun 12, 2026 | Amit AgarwalDirector | Sold plan | 20,000 | $231.56 | $4.6M | Form 4 |
| Jun 12, 2026 | Michael James CallahanDirector | Sold plan | 112,500 | $231.60 | $26.1M | Form 4 |
| Jun 11, 2026 | Sean Michael WaltersChief Revenue Officer | Sold plan | 11,876 | $231.02 | $2.7M | Form 4 |
| Jun 9, 2026 | David GalloreeseChief People Officer | Sold plan | 4,013 | $228.90 | $0.9M | Form 4 |
| Jun 8, 2026 | David M ObstlerChief Financial Officer | Sold plan | 75,000 | $231.69 | $17.4M | Form 4 |
| Jun 8, 2026 | Olivier PomelChief Executive Officer, Director | Sold plan | 127,141 | $231.69 | $29.5M | Form 4 |
| Jun 4, 2026 | Titilope ColeDirector | Sold | 5,131 | $247.87 | $1.3M | Form 4 |
| Jun 3, 2026 | Adam BlitzerChief Operating Officer | Sold plan | 12,202 | $249.29 | $3.0M | Form 4 |
| Jun 3, 2026 | Dev IttycheriaDirector | Sold | 138,000 | $248.78 | $34.3M | Form 4 |
| Jun 2, 2026 | Adam BlitzerChief Operating Officer | Sold plan | 13,642 | $267.15 | $3.6M | Form 4 |
| Jun 2, 2026 | Alexis Le-QuocChief Technology Officer, Director | Sold plan | 21,506 | $267.15 | $5.7M | Form 4 |
| Jun 2, 2026 | David GalloreeseChief People Officer | Sold | 4,711 | $267.15 | $1.3M | Form 4 |
| Jun 2, 2026 | David M ObstlerChief Financial Officer | Sold | 16,323 | $267.15 | $4.4M | Form 4 |
| Jun 2, 2026 | Kerry AcocellaGeneral Counsel and Secretary | Sold | 7,252 | $267.15 | $1.9M | Form 4 |
| Jun 2, 2026 | Olivier PomelChief Executive Officer, Director | Sold | 26,012 | $267.15 | $6.9M | Form 4 |
| Jun 2, 2026 | Sean Michael WaltersChief Revenue Officer | Sold | 13,409 | $267.15 | $3.6M | Form 4 |
| Jun 2, 2026 | Yanbing LiChief Product Officer | Sold | 11,070 | $267.15 | $3.0M | Form 4 |
| Jun 1, 2026 | Alexis Le-QuocChief Technology Officer, Director | Sold plan | 53,912 | $271.05 | $14.6M | Form 4 |
| Jun 1, 2026 | Matthew JacobsonDirector | Sold | 18,020 | $277.45 | $5.0M | Form 4 |
| May 29, 2026 | Matthew JacobsonDirector | Sold | 20,574 | $243.02 | $5.0M | Form 4 |
| May 26, 2026 | Olivier PomelChief Executive Officer, Director | Sold plan | 84,698 | $223.57 | $18.9M | Form 4 |
| May 18, 2026 | Alexis Le-QuocChief Technology Officer, Director | Sold plan | 43,224 | $208.04 | $9.0M | Form 4 |
| May 11, 2026 | Amit AgarwalDirector | Sold plan | 20,000 | $200.13 | $4.0M | Form 4 |
| May 11, 2026 | Olivier PomelChief Executive Officer, Director | Sold plan | 127,141 | $199.84 | $25.4M | Form 4 |
| May 8, 2026 | Julie RichardsonDirector | Sold plan | 1,930 | $185.82 | $0.4M | Form 4 |
| May 8, 2026 | Matthew JacobsonDirector | Sold | 52,832 | $189.28 | $10.0M | Form 4 |
| May 8, 2026 | Yanbing LiChief Product Officer | Sold | 19,834 | $197.35 | $3.9M | Form 4 |
| May 7, 2026 | Julie RichardsonDirector | Sold plan | 2,433 | $188.50 | $0.5M | Form 4 |
| May 7, 2026 | Sean Michael WaltersChief Revenue Officer | Sold plan | 7,657 | $188.50 | $1.4M | Form 4 |
| May 5, 2026 | Alexis Le-QuocChief Technology Officer, Director | Sold plan | 10,806 | $150.00 | $1.6M | Form 4 |
| May 5, 2026 | Julie RichardsonDirector | Sold plan | 502 | $150.00 | $0.1M | Form 4 |
| May 5, 2026 | Kerry AcocellaGeneral Counsel and Secretary | Sold plan | 13,857 | $150.00 | $2.1M | Form 4 |
| May 5, 2026 | Sean Michael WaltersChief Revenue Officer | Sold plan | 1,914 | $150.00 | $0.3M | Form 4 |
| May 4, 2026 | Alexis Le-QuocChief Technology Officer, Director | Sold plan | 43,106 | $144.93 | $6.2M | Form 4 |
| May 4, 2026 | Amit AgarwalDirector | Sold plan | 20,000 | $144.75 | $2.9M | Form 4 |
| Apr 27, 2026 | Amit AgarwalDirector | Sold plan | 20,000 | $131.47 | $2.6M | Form 4 |
| Apr 22, 2026 | Alexis Le-QuocChief Technology Officer, Director | Sold plan | 43,224 | $130.84 | $5.7M | Form 4 |
| Apr 20, 2026 | Amit AgarwalDirector | Sold plan | 20,000 | $125.98 | $2.5M | Form 4 |
| Apr 15, 2026 | Amit AgarwalDirector | Sold plan | 20,000 | $120.00 | $2.4M | Form 4 |
| Apr 15, 2026 | Shardul ShahDirector | Sold plan | 7,916 | $120.00 | $0.9M | Form 4 |
| Apr 9, 2026 | Olivier PomelChief Executive Officer, Director | Sold plan | 42,443 | $111.14 | $4.7M | Form 4 |
| Apr 8, 2026 | Amit AgarwalDirector | Sold plan | 20,000 | $122.28 | $2.4M | Form 4 |
| Apr 6, 2026 | Alexis Le-QuocChief Technology Officer, Director | Sold plan | 32,300 | $116.46 | $3.8M | Form 4 |
| Apr 1, 2026 | Amit AgarwalDirector | Sold plan | 20,000 | $120.53 | $2.4M | Form 4 |
| Mar 23, 2026 | Alexis Le-QuocChief Technology Officer, Director | Sold plan | 32,418 | $127.75 | $4.1M | Form 4 |
| Mar 23, 2026 | Amit AgarwalDirector | Sold plan | 20,000 | $127.36 | $2.5M | Form 4 |
| Mar 16, 2026 | Amit AgarwalDirector | Sold plan | 20,000 | $126.74 | $2.5M | Form 4 |
| Mar 16, 2026 | Olivier PomelChief Executive Officer, Director | Sold plan | 42,443 | $126.80 | $5.4M | Form 4 |
| Mar 13, 2026 | Shardul ShahDirector | Sold plan | 7,916 | $127.00 | $1.0M | Form 4 |
| Mar 11, 2026 | Sean Michael WaltersChief Revenue Officer | Sold plan | 22,330 | $125.68 | $2.8M | Form 4 |
| Mar 10, 2026 | Alexis Le-QuocChief Technology Officer, Director | Sold plan | 53,912 | $125.49 | $6.8M | Form 4 |
| Mar 9, 2026 | Amit AgarwalDirector | Sold plan | 20,000 | $124.80 | $2.5M | Form 4 |
| Mar 3, 2026 | Adam BlitzerChief Operating Officer | Sold plan | 32,092 | $110.24 | $3.5M | Form 4 |
| Mar 2, 2026 | Adam BlitzerChief Operating Officer | Sold plan | 33,429 | $110.54 | $3.7M | Form 4 |
| Mar 2, 2026 | Alexis Le-QuocChief Technology Officer, Director | Sold | 53,541 | $110.54 | $5.9M | Form 4 |
| Mar 2, 2026 | David GalloreeseChief People Officer | Sold | 10,708 | $110.54 | $1.2M | Form 4 |
| Mar 2, 2026 | David M ObstlerChief Financial Officer | Sold | 40,057 | $110.54 | $4.4M | Form 4 |
| Mar 2, 2026 | Kerry AcocellaGeneral Counsel and Secretary | Sold | 17,653 | $110.54 | $2.0M | Form 4 |
| Mar 2, 2026 | Olivier PomelChief Executive Officer, Director | Sold | 68,922 | $110.54 | $7.6M | Form 4 |
| Mar 2, 2026 | Sean Michael WaltersChief Revenue Officer | Sold | 32,118 | $110.54 | $3.6M | Form 4 |
| Mar 2, 2026 | Yanbing LiChief Product Officer | Sold | 23,023 | $110.54 | $2.5M | Form 4 |
| Feb 23, 2026 | Alexis Le-QuocChief Technology Officer, Director | Sold plan | 21,612 | $104.88 | $2.3M | Form 4 |
| Feb 13, 2026 | Shardul ShahDirector | Sold plan | 7,916 | $126.19 | $1.0M | Form 4 |
| Feb 11, 2026 | Alexis Le-QuocChief Technology Officer, Director | Sold plan | 43,106 | $126.79 | $5.5M | Form 4 |
| Jan 28, 2026 | Alexis Le-QuocChief Technology Officer, Director | Sold plan | 32,418 | $140.99 | $4.6M | Form 4 |
| Jan 13, 2026 | Shardul ShahDirector | Sold plan | 7,916 | $124.89 | $1.0M | Form 4 |
| Jan 5, 2026 | Alexis Le-QuocChief Technology Officer, Director | Sold plan | 43,106 | $133.93 | $5.8M | Form 4 |
| Dec 29, 2025 | Alexis Le-QuocChief Technology Officer, Director | Sold plan | 32,418 | $137.85 | $4.5M | Form 4 |
| Dec 17, 2025 | Olivier PomelChief Executive Officer, Director | Sold plan | 11,195 | $137.93 | $1.5M | Form 4 |
| Dec 12, 2025 | Shardul ShahDirector | Sold plan | 7,916 | $146.94 | $1.2M | Form 4 |
| Dec 11, 2025 | Sean Michael WaltersChief Revenue Officer | Sold plan | 9,838 | $149.84 | $1.5M | Form 4 |
| Dec 8, 2025 | Alexis Le-QuocChief Technology Officer, Director | Sold plan | 53,912 | $154.05 | $8.3M | Form 4 |
| Dec 5, 2025 | Kerry AcocellaGeneral Counsel and Secretary | Sold plan | 3,938 | $151.35 | $0.6M | Form 4 |
| Dec 3, 2025 | Adam BlitzerChief Operating Officer | Sold plan | 8,023 | $154.61 | $1.2M | Form 4 |
| Dec 3, 2025 | Olivier PomelChief Executive Officer, Director | Sold plan | 32,923 | $154.63 | $5.1M | Form 4 |
| Dec 2, 2025 | Adam BlitzerChief Operating Officer | Sold plan | 8,508 | $158.60 | $1.3M | Form 4 |
| Dec 2, 2025 | Alexis Le-QuocChief Technology Officer, Director | Sold | 13,765 | $158.60 | $2.2M | Form 4 |
| Dec 2, 2025 | David GalloreeseChief People Officer | Sold | 2,554 | $158.60 | $0.4M | Form 4 |
| Dec 2, 2025 | David M ObstlerChief Financial Officer | Sold | 12,513 | $158.60 | $2.0M | Form 4 |
| Dec 2, 2025 | Kerry AcocellaGeneral Counsel and Secretary | Sold | 5,018 | $158.60 | $0.8M | Form 4 |
| Dec 2, 2025 | Olivier PomelChief Executive Officer, Director | Sold plan | 15,225 | $158.60 | $2.4M | Form 4 |
| Dec 2, 2025 | Sean Michael WaltersChief Revenue Officer | Sold | 10,530 | $158.60 | $1.7M | Form 4 |
| Dec 2, 2025 | Yanbing LiChief Product Officer | Sold | 6,715 | $158.60 | $1.1M | Form 4 |
| Nov 24, 2025 | Alexis Le-QuocChief Technology Officer, Director | Sold plan | 43,224 | $158.49 | $6.9M | Form 4 |
| Nov 17, 2025 | Olivier PomelChief Executive Officer, Director | Sold plan | 100,754 | $181.18 | $18.3M | Form 4 |
| Nov 13, 2025 | Shardul ShahDirector | Sold plan | 7,916 | $187.23 | $1.5M | Form 4 |
| Nov 11, 2025 | Alexis Le-QuocChief Technology Officer, Director | Sold plan | 53,912 | $197.99 | $10.7M | Form 4 |
| Nov 11, 2025 | Matthew JacobsonDirector | Sold | 31,810 | $200.14 | $6.4M | Form 4 |
| Nov 10, 2025 | Matthew JacobsonDirector | Sold | 404,306 | $199.60 | $80.7M | Form 4 |
| Nov 6, 2025 | Michael James CallahanDirector | Sold plan | 12,500 | $187.47 | $2.3M | Form 4 |
| Nov 3, 2025 | Olivier PomelChief Executive Officer, Director | Sold plan | 62,682 | $163.90 | $10.3M | Form 4 |
| Oct 22, 2025 | Olivier PomelChief Executive Officer, Director | Sold plan | 11,195 | $154.35 | $1.7M | Form 4 |
| Oct 14, 2025 | Michael James CallahanDirector | Sold plan | 8,333 | $160.55 | $1.3M | Form 4 |
| Oct 13, 2025 | Shardul ShahDirector | Sold plan | 7,916 | $162.57 | $1.3M | Form 4 |
| Oct 9, 2025 | Olivier PomelChief Executive Officer, Director | Sold plan | 63,939 | $165.02 | $10.6M | Form 4 |
| Oct 8, 2025 | Olivier PomelChief Executive Officer, Director | Sold plan | 25,620 | $165.01 | $4.2M | Form 4 |
| Oct 7, 2025 | Olivier PomelChief Executive Officer, Director | Sold plan | 32,923 | $154.43 | $5.1M | Form 4 |
| Oct 6, 2025 | Michael James CallahanDirector | Sold plan | 91,667 | $157.60 | $14.4M | Form 4 |
| Oct 1, 2025 | Alexis Le-QuocChief Technology Officer, Director | Sold plan | 41,468 | $150.94 | $6.3M | Form 4 |
| Oct 1, 2025 | Amit AgarwalDirector | Sold plan | 45,444 | $150.08 | $6.8M | Form 4 |
| Oct 1, 2025 | Sean Michael WaltersChief Revenue Officer | Sold plan | 2,924 | $150.04 | $0.4M | Form 4 |
Can it carry its debts, and how well does it use its money?
KIRA Β· Datadog has $3.5B more cash than debt.
Cash, debt and the ratios that show how comfortably Datadog can carry it.
In plain words: What the company owns and what it owes. More cash than debt is a cushion for bad times; a lot of debt leaves less room when business slows down.
Cash vs debt (incl. leases)
| Fiscal year end | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|
| Cash and short-term investments | $1.6B | $1.9B | $2.6B | $4.2B | $4.5B |
| Debt incl. finance leases | $736M | $739M | $742M | $979M | $983M |
| Net debt / EBITDA | β | β | β861.7x | β31.2x | β723.3x |
| Debt / equity | 0.7x | 0.5x | 0.4x | 0.4x | 0.3x |
| Interest coverage | β0.9x | β3.6x | β5.3x | 7.7x | β4.0x |
| Current ratio | 3.5x | 3.1x | 3.2x | 2.6x | 3.4x |
| Quick ratio | 3.5x | 3.1x | 3.2x | 2.6x | 3.4x |
| Total assets | $2.4B | $3.0B | $3.9B | $5.8B | $6.6B |
| Total liabilities | $1.3B | $1.6B | $1.9B | $3.1B | $2.9B |
| Shareholders' equity | $1.0B | $1.4B | $2.0B | $2.7B | $3.7B |
| Net debt (β = net cash) | β$819M | β$1.1B | β$1.8B | β$3.2B | β$3.5B |
After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.
In plain words: How much profit the business makes on the money put into it. A higher percentage means each dollar invested works harder.
Return on capital, equity and assets (annual)
KIRA Β· Datadog passes 5 of 9 financial health tests (Piotroski F-score).
Nine pass/fail tests of profitability, funding and efficiency. 8β9 is strong, 0β2 weak.
In plain words: Nine yes/no tests of financial health, one point each. A green tick is a pass: 7 to 9 points is solid, 0 to 3 is weak.
| Test | FY23 | FY24 | FY25 |
|---|---|---|---|
| Net income is positive | β | β | β |
| Cash from operations is positive | β | β | β |
| Return on assets rose | β | β | β |
| Cash from operations exceeds net income | β | β | β |
| Debt fell relative to assets | β | β | β |
| Current ratio rose | β | β | β |
| Share count didn't rise | β | β | β |
| Gross margin rose | β | β | β |
| Revenue rose relative to assets | β | β | β |
| F-score | 8 / 9 | 6 / 9 | 5 / 9 |
| Accruals ratio | β17.6% | β14.1% | β15.2% |
| Altman Z'' | 4.55 | 4.46 | 5.11 |
What does the share cost, and how does it compare?
KIRA Β· At $280.24 a share, the company is worth $104.0B.
Change the assumptions and see what they imply per share. These are models, not forecasts or price targets β the answer depends entirely on what you put in.
In plain words: Move the sliders to try your own guesses about growth. The result is what one share would be worth if those guesses came true. Different guesses give very different answers.
Value per share
β
Adds net cash of $3.5B and divides by 363.5M diluted shares. Ten years of cash flows plus a terminal value, discounted to today.
Value per share
β
Reference multiples: today β Β· peers 96.4x Β· sector 33.3x.
KIRA Β· Datadog grew sales faster than 4 of its 4 similar companies.
Each companyβs latest fiscal year. Fiscal years end in different months, so periods donβt line up exactly.
In plain words: The same numbers for similar companies, so you can tell whether a figure is high or low for this kind of business.
| Company | Market cap | Growth | Op. margin | FCF margin | ROIC | P/E | F-score | |
|---|---|---|---|---|---|---|---|---|
| Datadog DDOG | $104.0B | 27.7% | β1.3% | 29.2% | β | β | 5 | |
| Trimble TRMB | $14.8B | β2.6% | 16.5% | 10.1% | 7.4% | β | 4 | Compare β |
| Docusign DOCU | $16.4B | 8.2% | 9.3% | 32.9% | 25.4% | 51.8x | 5 | Compare β |
| HubSpot HUBS | $13.4B | 19.2% | 0.2% | 22.6% | β | 93.9x | β | Compare β |
| Okta OKTA | $39.3B | 11.8% | 5.1% | 30.0% | β | 132.5x | 8 | Compare β |
Every number, year by year.
Amounts in USD. Hover a ratioβs name for its definition.
In plain words: Every number we have, year by year. Download it as a spreadsheet if you want to dig deeper.
| Fiscal year | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||
| Revenue | $101M | $198M | $363M | $604M | $1.0B | $1.7B | $2.1B | $2.7B | $3.4B |
| Gross profit | $77.3M | $152M | $274M | $473M | $795M | $1.3B | $1.7B | $2.2B | $2.7B |
| Research and development | $24.7M | $55.2M | $111M | $211M | $420M | $752M | $962M | $1.2B | $1.5B |
| Operating income | β$3.0M | β$11.0M | β$20.1M | β$13.8M | β$19.2M | β$58.7M | β$33.5M | $54.3M | β$44.4M |
| Interest expense | β | β | $0.0M | $30.4M | $21.1M | $16.5M | $6.3M | $7.1M | $11.1M |
| Pretax income | β$2.1M | β$10.2M | β$16.0M | β$22.2M | β$18.4M | β$38.1M | $60.2M | $204M | $127M |
| Income tax | $0.5M | $0.5M | $0.7M | $2.3M | $2.3M | $12.1M | $11.7M | $20.2M | $19.3M |
| Net income | β$2.6M | β$10.8M | β$16.7M | β$24.5M | β$20.7M | β$50.2M | $48.6M | $184M | $108M |
| Diluted EPS | β$0.04 | β$0.15 | β$0.12 | β$0.08 | β$0.07 | β$0.16 | $0.14 | $0.52 | $0.31 |
| Diluted shares | 0.06B | 0.07B | 0.14B | 0.30B | 0.31B | 0.32B | 0.35B | 0.36B | 0.36B |
| Cash flow | |||||||||
| Cash from operations | $13.8M | $10.8M | $24.2M | $109M | $287M | $418M | $660M | $871M | $1.1B |
| Capital expenditure | $2.4M | $9.7M | $13.3M | $5.4M | $10.0M | $35.3M | $27.6M | $34.7M | $49.6M |
| Free cash flow | $11.5M | $1.2M | $10.9M | $104M | $277M | $383M | $632M | $836M | $1.0B |
| Depreciation and amortization | $2.2M | $5.5M | $11.6M | $14.5M | $18.5M | $27.0M | $35.6M | $48.5M | $49.2M |
| Stock-based compensation | $3.1M | $5.2M | $19.0M | $74.4M | $164M | $363M | $482M | $570M | $751M |
| Acquisitions | $5.0M | $1.6M | $2.1M | $2.4M | $227M | $45.9M | $12.5M | $7.1M | $118M |
| Share buybacks | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M |
| Dividends paid | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M |
| Dividends and buybacks | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M |
| Balance sheet | |||||||||
| Cash and short-term investments | $60.0M | $53.6M | $774M | $1.5B | $1.6B | $1.9B | $2.6B | $4.2B | $4.5B |
| Total debt | β | β | β | $576M | $736M | $739M | $742M | $979M | $983M |
| Finance lease liabilities | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M |
| Current assets | β | $122M | $904M | $1.7B | $1.9B | $2.3B | $3.2B | $4.9B | $5.4B |
| Current liabilities | β | $112M | $200M | $298M | $529M | $760M | $1.0B | $1.9B | $1.6B |
| Inventory | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M |
| Property and equipment, net | β | $21.6M | $32.7M | $47.2M | $75.2M | $125M | $172M | $227M | $338M |
| Total assets | β | $180M | $1.0B | $1.9B | $2.4B | $3.0B | $3.9B | $5.8B | $6.6B |
| Total liabilities | β | $115M | $256M | $933M | $1.3B | $1.6B | $1.9B | $3.1B | $2.9B |
| Shareholders' equity | β$75.7M | β$76.0M | $782M | $957M | $1.0B | $1.4B | $2.0B | $2.7B | $3.7B |
| Margins | |||||||||
| Gross margin | 76.8% | 76.5% | 75.5% | 78.4% | 77.2% | 79.3% | 80.7% | 80.8% | 80.0% |
| Operating margin | β2.9% | β5.6% | β5.6% | β2.3% | β1.9% | β3.5% | β1.6% | 2.0% | β1.3% |
| EBITDA margin | β0.8% | β2.8% | β2.4% | 0.1% | β0.1% | β1.9% | 0.1% | 3.8% | 0.1% |
| Net margin | β2.6% | β5.4% | β4.6% | β4.1% | β2.0% | β3.0% | 2.3% | 6.9% | 3.1% |
| FCF margin | 11.4% | 0.6% | 3.0% | 17.2% | 26.9% | 22.9% | 29.7% | 31.1% | 29.2% |
| Returns | |||||||||
| Return on capital employed | β | β | β4.5% | β1.1% | β1.1% | β2.9% | β1.3% | 1.6% | β1.0% |
| Return on equity | β | β | β4.7% | β2.8% | β2.1% | β4.1% | 2.8% | 7.8% | 3.3% |
| Return on assets | β | β | β2.7% | β1.7% | β1.0% | β1.9% | 1.4% | 3.8% | 1.7% |
| Growth | |||||||||
| Revenue growth | β | 96.6% | 83.2% | 66.3% | 70.5% | 62.8% | 27.1% | 26.1% | 27.7% |
| Net income growth | β | β | β | β | β | β | β | 278.3% | β41.4% |
| EPS growth | β | β | β | β | β | β | β | 271.4% | β40.4% |
| FCF growth | β | β89.8% | 835.7% | 849.5% | 166.8% | 38.5% | 65.1% | 32.2% | 19.7% |
| Share count change | β | 15.7% | 97.1% | 114.7% | 2.9% | 2.1% | 11.1% | 2.4% | 1.4% |
| Financial health | |||||||||
| Net debt / EBITDA | β | β | β | β1,295.2x | β | β | β861.7x | β31.2x | β723.3x |
| Debt / equity | β | β | β | 0.6x | 0.7x | 0.5x | 0.4x | 0.4x | 0.3x |
| Interest coverage | β | β | β629.4x | β0.5x | β0.9x | β3.6x | β5.3x | 7.7x | β4.0x |
| Current ratio | β | 1.1x | 4.5x | 5.8x | 3.5x | 3.1x | 3.2x | 2.6x | 3.4x |
| Quick ratio | β | 1.1x | 4.5x | 5.8x | 3.5x | 3.1x | 3.2x | 2.6x | 3.4x |
| Capital allocation | |||||||||
| Capex / revenue | 2.3% | 4.9% | 3.7% | 0.9% | 1.0% | 2.1% | 1.3% | 1.3% | 1.5% |
| Stock comp / revenue | 3.0% | 2.7% | 5.3% | 12.3% | 15.9% | 21.7% | 22.7% | 21.3% | 21.9% |
| Payouts / FCF | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Quality scores | |||||||||
| Piotroski F-score | β | β | β | β | 4.0 | 5.0 | 8.0 | 6.0 | 5.0 |
| Altman Z'' | β | β2.7 | 7.1 | 5.7 | 4.3 | 4.0 | 4.6 | 4.5 | 5.1 |
| Accruals ratio | β | β | β6.7% | β9.1% | β14.4% | β17.4% | β17.6% | β14.1% | β15.2% |
Source: SEC EDGAR XBRL filings (CIK 0001561550). Data updated October 9, 2026. Quarterly fourth quarters are the full year minus the first nine months. For information only β not investment advice. Check the original filings before relying on any figure.
