Stock Analysis on Net

Datadog Inc. (NASDAQ:DDOG)

$24.99

Financial Reporting Quality: Aggregate Accruals

Microsoft Excel

Paying user area


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Balance-Sheet-Based Accruals Ratio

Datadog Inc., balance sheet computation of aggregate accruals

US$ in thousands

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Operating Assets
Total assets
Less: Cash and cash equivalents
Less: Marketable securities
Operating assets
Operating Liabilities
Total liabilities
Less: Convertible senior notes, net, current
Less: Convertible senior notes, net, non-current
Operating liabilities
 
Net operating assets1
Balance-sheet-based aggregate accruals2
Financial Ratio
Balance-sheet-based accruals ratio3
Benchmarks
Balance-Sheet-Based Accruals Ratio, Competitors4
Accenture PLC
Adobe Inc.
Cadence Design Systems Inc.
CrowdStrike Holdings Inc.
Fair Isaac Corp.
International Business Machines Corp.
Intuit Inc.
Microsoft Corp.
Oracle Corp.
Palantir Technologies Inc.
Palo Alto Networks Inc.
Salesforce Inc.
ServiceNow Inc.
Synopsys Inc.
Workday Inc.
Balance-Sheet-Based Accruals Ratio, Sector
Software & Services
Balance-Sheet-Based Accruals Ratio, Industry
Information Technology

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 2024 Calculation
Net operating assets = Operating assets – Operating liabilities
= =

2 2024 Calculation
Balance-sheet-based aggregate accruals = Net operating assets2024 – Net operating assets2023
= =

3 2024 Calculation
Balance-sheet-based accruals ratio = 100 × Balance-sheet-based aggregate accruals ÷ Avg. net operating assets
= 100 × ÷ [( + ) ÷ 2] =

4 Click competitor name to see calculations.


The data indicates significant fluctuations in net operating assets over the analyzed periods, with a peak in 2022 followed by a consistent decline through to 2024. Specifically, net operating assets increased from approximately 222 million US dollars at the end of 2021 to around 265 million in 2022, then decreased substantially to about 185 million in 2023 and further dropped to approximately 139 million in 2024.

Balance-sheet-based aggregate accruals exhibit a notable volatility pattern. Starting with a high value of roughly 206 million US dollars at the end of 2021, these accruals sharply declined to about 43 million in 2022. Subsequently, aggregate accruals turned negative in 2023, reaching approximately -80 million, and remained negative, though less so, near -46 million in 2024.

The balance-sheet-based accruals ratio, expressed as a percentage, shows a correspondingly dramatic change. It begins with an exceptionally high positive ratio of 173.39% in 2021, which sharply decreases to 17.56% in 2022. The ratio then reverses into negative territory in 2023 and 2024 with values of -35.73% and -28.51%, respectively. This shift from a very high positive ratio to negative percentages suggests a substantial change in the nature of accruals relative to net operating assets, reflecting potential changes in earnings quality or accounting practices.

Overall, the trends observed indicate a reduction in net operating assets alongside a move from high positive to negative accruals, possibly implying a deterioration in the quality or composition of the earnings base within the period under review. The marked fluctuations in accruals and their ratio highlight the need for further investigation into underlying operational or accounting factors contributing to these changes.


Cash-Flow-Statement-Based Accruals Ratio

Datadog Inc., cash flow statement computation of aggregate accruals

US$ in thousands

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net income (loss)
Less: Net cash provided by operating activities
Less: Net cash used in investing activities
Cash-flow-statement-based aggregate accruals
Financial Ratio
Cash-flow-statement-based accruals ratio1
Benchmarks
Cash-Flow-Statement-Based Accruals Ratio, Competitors2
Accenture PLC
Adobe Inc.
Cadence Design Systems Inc.
CrowdStrike Holdings Inc.
Fair Isaac Corp.
International Business Machines Corp.
Intuit Inc.
Microsoft Corp.
Oracle Corp.
Palantir Technologies Inc.
Palo Alto Networks Inc.
Salesforce Inc.
ServiceNow Inc.
Synopsys Inc.
Workday Inc.
Cash-Flow-Statement-Based Accruals Ratio, Sector
Software & Services
Cash-Flow-Statement-Based Accruals Ratio, Industry
Information Technology

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 2024 Calculation
Cash-flow-statement-based accruals ratio = 100 × Cash-flow-statement-based aggregate accruals ÷ Avg. net operating assets
= 100 × ÷ [( + ) ÷ 2] =

2 Click competitor name to see calculations.


Net Operating Assets
The net operating assets decreased consistently over the observed periods. Starting at 222,239 thousand US dollars at the end of 2021, the value increased to 265,026 thousand US dollars in 2022. However, a significant decline followed, dropping to 184,691 thousand US dollars in 2023 and further down to 138,609 thousand US dollars in 2024. This trajectory indicates a shrinking asset base related to operations after an initial increase.
Cash-Flow-Statement-Based Aggregate Accruals
The aggregate accruals showed notable volatility. Initially, negative accruals were observed, with -33,550 thousand US dollars in 2021 and a deeper negative of -83,897 thousand US dollars in 2022. In 2023, there was an abrupt reversal with positive accruals of 119,979 thousand US dollars, followed by a reduction in positive accruals to 49,983 thousand US dollars in 2024. This shift from negative to significantly positive accruals suggests changes in the timing or recognition of expenses and revenues affecting accrual accounting.
Cash-Flow-Statement-Based Accruals Ratio
The accruals ratio mirrored the trend in aggregate accruals with negative percentages in the first two years (-28.18% in 2021 and a steeper -34.44% in 2022), indicating that accruals reduced cash flow relative to net operating assets during this period. In 2023, the ratio turned positive, rising sharply to 53.36%, and then decreased to 30.92% in 2024, yet remaining positive. This substantial shift implies a material change in the quality or composition of earnings, with accruals contributing positively rather than negatively to cash flow in recent years.