Datadog Inc
NASDAQ:DDOG
Income Statement
Earnings Waterfall
Datadog Inc
Revenue
|
2.1B
USD
|
Cost of Revenue
|
-409.9m
USD
|
Gross Profit
|
1.7B
USD
|
Operating Expenses
|
-1.8B
USD
|
Operating Income
|
-33.5m
USD
|
Other Expenses
|
82m
USD
|
Net Income
|
48.6m
USD
|
Income Statement
Datadog Inc
Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||
Revenue |
101
N/A
|
122
+21%
|
146
+20%
|
170
+17%
|
198
+16%
|
229
+15%
|
266
+16%
|
311
+17%
|
363
+17%
|
424
+17%
|
481
+13%
|
540
+12%
|
604
+12%
|
671
+11%
|
764
+14%
|
880
+15%
|
1 029
+17%
|
1 193
+16%
|
1 366
+14%
|
1 532
+12%
|
1 675
+9%
|
1 794
+7%
|
1 897
+6%
|
2 008
+6%
|
2 128
+6%
|
|
Gross Profit | ||||||||||||||||||||||||||
Cost of Revenue |
(23)
|
(29)
|
(33)
|
(39)
|
(47)
|
(56)
|
(68)
|
(79)
|
(89)
|
(97)
|
(104)
|
(115)
|
(130)
|
(151)
|
(179)
|
(208)
|
(234)
|
(262)
|
(287)
|
(317)
|
(347)
|
(372)
|
(392)
|
(402)
|
(410)
|
|
Gross Profit |
77
N/A
|
93
+21%
|
113
+21%
|
132
+16%
|
152
+15%
|
172
+14%
|
198
+15%
|
232
+17%
|
274
+18%
|
328
+20%
|
376
+15%
|
425
+13%
|
473
+11%
|
520
+10%
|
586
+13%
|
672
+15%
|
795
+18%
|
931
+17%
|
1 079
+16%
|
1 215
+13%
|
1 328
+9%
|
1 422
+7%
|
1 505
+6%
|
1 606
+7%
|
1 718
+7%
|
|
Operating Income | ||||||||||||||||||||||||||
Operating Expenses |
(80)
|
(96)
|
(114)
|
(137)
|
(163)
|
(193)
|
(223)
|
(256)
|
(294)
|
(334)
|
(379)
|
(432)
|
(487)
|
(551)
|
(627)
|
(709)
|
(814)
|
(927)
|
(1 068)
|
(1 230)
|
(1 387)
|
(1 526)
|
(1 628)
|
(1 702)
|
(1 752)
|
|
Selling, General & Administrative |
(56)
|
(65)
|
(76)
|
(91)
|
(107)
|
(126)
|
(144)
|
(163)
|
(183)
|
(205)
|
(227)
|
(253)
|
(276)
|
(302)
|
(328)
|
(354)
|
(393)
|
(435)
|
(493)
|
(563)
|
(634)
|
(694)
|
(734)
|
(773)
|
(789)
|
|
Research & Development |
(25)
|
(31)
|
(38)
|
(46)
|
(55)
|
(67)
|
(79)
|
(93)
|
(111)
|
(129)
|
(151)
|
(179)
|
(211)
|
(249)
|
(298)
|
(355)
|
(420)
|
(491)
|
(574)
|
(667)
|
(752)
|
(831)
|
(893)
|
(928)
|
(962)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Operating Income |
(3)
N/A
|
(2)
+23%
|
(1)
+74%
|
(5)
-750%
|
(11)
-116%
|
(21)
-90%
|
(25)
-20%
|
(25)
+2%
|
(20)
+18%
|
(7)
+67%
|
(2)
+70%
|
(7)
-255%
|
(14)
-94%
|
(30)
-120%
|
(41)
-35%
|
(37)
+11%
|
(19)
+47%
|
4
N/A
|
11
+166%
|
(16)
N/A
|
(59)
-279%
|
(104)
-77%
|
(123)
-18%
|
(96)
+22%
|
(33)
+65%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(8)
|
(11)
|
(11)
|
(6)
|
0
|
0
|
2
|
8
|
18
|
35
|
54
|
76
|
97
|
|
Total Other Income |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
4
|
7
|
7
|
6
|
0
|
(0)
|
0
|
0
|
0
|
1
|
2
|
4
|
2
|
0
|
(1)
|
(3)
|
(3)
|
|
Pre-Tax Income |
(2)
N/A
|
(1)
+38%
|
0
N/A
|
(4)
N/A
|
(10)
-143%
|
(20)
-96%
|
(24)
-20%
|
(24)
+1%
|
(16)
+32%
|
0
N/A
|
5
+2 250%
|
(6)
N/A
|
(22)
-283%
|
(42)
-87%
|
(52)
-25%
|
(42)
+19%
|
(18)
+56%
|
5
N/A
|
15
+198%
|
(4)
N/A
|
(38)
-930%
|
(69)
-82%
|
(70)
-1%
|
(23)
+67%
|
60
N/A
|
|
Net Income | ||||||||||||||||||||||||||
Tax Provision |
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(8)
|
(10)
|
(12)
|
(15)
|
(13)
|
(12)
|
(12)
|
|
Income from Continuing Operations |
(3)
|
(1)
|
0
|
(5)
|
(11)
|
(21)
|
(25)
|
(24)
|
(17)
|
(1)
|
4
|
(8)
|
(25)
|
(44)
|
(54)
|
(44)
|
(21)
|
2
|
7
|
(14)
|
(50)
|
(84)
|
(83)
|
(35)
|
49
|
|
Net Income (Common) |
(3)
N/A
|
(1)
+46%
|
0
N/A
|
(5)
N/A
|
(11)
-130%
|
(21)
-91%
|
(25)
-20%
|
(24)
+2%
|
(17)
+31%
|
(1)
+96%
|
4
N/A
|
(8)
N/A
|
(25)
-227%
|
(44)
-80%
|
(54)
-22%
|
(44)
+18%
|
(21)
+53%
|
2
N/A
|
7
+225%
|
(14)
N/A
|
(50)
-259%
|
(84)
-67%
|
(83)
+1%
|
(35)
+58%
|
49
N/A
|