FN2 Earnings Intelligence
Datadog, Inc. cash flow
Datadog, Inc. (DDOG) Cash Flow (annual) derived from persisted SEC financial facts.
Key Stats
USD in millions, except per-share values and percentages.
| Metric | 12/31/2021 | 12/31/2022 | 12/31/2023 | 12/31/2024 | 12/31/2025 | 12/31/2026 est. | 12/31/2027 est. |
|---|---|---|---|---|---|---|---|
| Market Cap | - | - | - | - | - | - | - |
| - Cash | $271 | $339 | $330.3 | $1,247 | $401.3 | - | - |
| + Debt | - | - | - | - | - | - | - |
| Enterprise Value | - | - | - | - | - | - | - |
| Revenue | $1,028.8 | $1,675.1 | $2,128.4 | $2,684.3 | $3,427.2 | $4,351.3 | $5,276.1 |
| % Growth | 70.5% | 62.8% | 27.1% | 26.1% | 27.7% | 27.0% | 21.3% |
| Gross Profit | $794.5 | $1,328.4 | $1,718.5 | $2,168.7 | $2,740.2 | - | - |
| % Margin | 77.2% | 79.3% | 80.7% | 80.8% | 80.0% | - | - |
| EBITDA | -$0.7 | -$31.7 | $2.1 | $102.8 | $4.8 | - | - |
| % Margin | -0.1% | -1.9% | 0.1% | 3.8% | 0.1% | - | - |
| Net Income | -$20.7 | -$50.2 | $48.6 | $183.7 | $107.7 | - | - |
| % Margin | -2.0% | -3.0% | 2.3% | 6.8% | 3.1% | - | - |
| Diluted EPS | -$0.07 | -$0.16 | $0.14 | $0.52 | $0.31 | $2.42 | $2.85 |
| % Growth | 53.3% | -128.6% | 187.5% | 271.4% | -40.4% | 680.6% | 17.7% |
| Operating Cash Flow | $286.5 | $418.4 | $660 | $870.6 | $1,050.1 | - | - |
| CapEx | $10 | $35.3 | $27.6 | $34.7 | $49.6 | - | - |
| Free Cash Flow | $276.6 | $383.1 | $632.4 | $835.9 | $1,000.6 | - | - |
Historical market capitalization is not persisted, so Market Cap and Enterprise Value remain unavailable rather than mixing today's market value into prior periods.
Income Statement
USD in millions, except per-share values and percentages.
| Metric | 12/31/2021 | 12/31/2022 | 12/31/2023 | 12/31/2024 | 12/31/2025 | 12/31/2026 est. | 12/31/2027 est. |
|---|---|---|---|---|---|---|---|
| Revenue | $1,028.8 | $1,675.1 | $2,128.4 | $2,684.3 | $3,427.2 | $4,351.3 | $5,276.1 |
| Gross Profit | $794.5 | $1,328.4 | $1,718.5 | $2,168.7 | $2,740.2 | - | - |
| EBITDA | -$0.7 | -$31.7 | $2.1 | $102.8 | $4.8 | - | - |
| Net Income | -$20.7 | -$50.2 | $48.6 | $183.7 | $107.7 | - | - |
| Diluted EPS | -$0.07 | -$0.16 | $0.14 | $0.52 | $0.31 | $2.42 | $2.85 |
Balance Sheet
USD in millions, except per-share values and percentages.
| Metric | 12/31/2021 | 12/31/2022 | 12/31/2023 | 12/31/2024 | 12/31/2025 |
|---|---|---|---|---|---|
| Cash & Equivalents | $271 | $339 | $330.3 | $1,247 | $401.3 |
| Short-term Debt | - | - | - | - | - |
| Long-term Debt | $750.8 | - | - | $979.3 | $983.4 |
| Total Debt | - | - | - | - | - |
Cash Flow
USD in millions, except per-share values and percentages.
| Metric | 12/31/2021 | 12/31/2022 | 12/31/2023 | 12/31/2024 | 12/31/2025 |
|---|---|---|---|---|---|
| Operating Cash Flow | $286.5 | $418.4 | $660 | $870.6 | $1,050.1 |
| Capital Expenditure | $10 | $35.3 | $27.6 | $34.7 | $49.6 |
| Free Cash Flow | $276.6 | $383.1 | $632.4 | $835.9 | $1,000.6 |
Ratios
USD in millions, except per-share values and percentages.
| Metric | 12/31/2021 | 12/31/2022 | 12/31/2023 | 12/31/2024 | 12/31/2025 |
|---|---|---|---|---|---|
| Revenue Growth | 70.5% | 62.8% | 27.1% | 26.1% | 27.7% |
| Gross Margin | 77.2% | 79.3% | 80.7% | 80.8% | 80.0% |
| EBITDA Margin | -0.1% | -1.9% | 0.1% | 3.8% | 0.1% |
| Net Margin | -2.0% | -3.0% | 2.3% | 6.8% | 3.1% |
| FCF Margin | 26.9% | 22.9% | 29.7% | 31.1% | 29.2% |
| Diluted EPS Growth | 53.3% | -128.6% | 187.5% | 271.4% | -40.4% |