Stock Analysis on Net

Datadog Inc. (NASDAQ:DDOG)

Income Statement 
Quarterly Data

Datadog Inc., consolidated income statement (quarterly data)

US$ in thousands

Microsoft Excel
3 months ended: Sep 30, 2025 Jun 30, 2025 Mar 31, 2025 Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020
Revenue 885,651 826,760 761,553 737,727 690,016 645,279 611,253 589,649 547,536 509,460 481,714 469,399 436,533 406,138 363,030 326,198 270,488 233,549 198,549 177,531 154,675 140,012 131,248
Cost of revenue (176,457) (165,978) (157,628) (144,178) (137,756) (123,499) (110,098) (104,829) (103,319) (101,846) (99,914) (96,757) (93,599) (81,925) (74,462) (67,149) (63,332) (57,098) (46,666) (40,856) (33,984) (28,878) (26,479)
Gross profit 709,194 660,782 603,925 593,549 552,260 521,780 501,155 484,820 444,217 407,614 381,800 372,642 342,934 324,213 288,568 259,049 207,156 176,451 151,883 136,675 120,691 111,134 104,769
Research and development (401,982) (387,482) (341,061) (316,314) (291,802) (274,599) (269,988) (253,250) (240,225) (239,494) (229,478) (218,656) (205,388) (177,699) (150,608) (133,049) (112,675) (94,779) (79,266) (67,698) (56,440) (45,664) (40,824)
Sales and marketing (238,729) (239,026) (214,291) (207,947) (187,772) (187,005) (173,881) (159,980) (156,870) (147,455) (144,971) (149,359) (129,493) (115,270) (101,166) (88,905) (75,827) (70,412) (64,353) (60,034) (57,142) (51,269) (45,215)
General and administrative (74,292) (69,774) (60,993) (59,896) (52,408) (47,558) (45,290) (43,848) (51,352) (42,671) (42,321) (39,255) (39,395) (34,383) (26,380) (28,640) (23,549) (21,146) (21,094) (17,881) (16,376) (13,547) (14,952)
Operating expenses (715,003) (696,282) (616,345) (584,157) (531,982) (509,162) (489,159) (457,078) (448,447) (429,620) (416,770) (407,270) (374,276) (327,352) (278,154) (250,594) (212,051) (186,337) (164,713) (145,613) (129,958) (110,480) (100,991)
Operating income (loss) (5,809) (35,500) (12,420) 9,392 20,278 12,618 11,996 27,742 (4,230) (22,006) (34,970) (34,628) (31,342) (3,139) 10,414 8,455 (4,895) (9,886) (12,830) (8,938) (9,267) 654 3,778
Interest expense (2,421) (3,075) (2,963) (2,643) (1,574) (1,477) (1,374) (1,292) (1,303) (1,526) (2,181) (3,019) (3,728) (4,541) (5,247) (5,604) (4,912) (5,064) (5,472) (13,010) (12,423) (4,294) (707)
Interest income and other income, net 43,897 44,663 47,179 47,077 37,432 36,652 35,563 30,817 29,833 22,624 16,727 11,793 12,011 7,669 5,687 5,681 5,040 5,292 5,773 6,781 7,135 4,466 3,603
Other income (loss), net 41,476 41,588 44,216 44,434 35,858 35,175 34,189 29,525 28,530 21,098 14,546 8,774 8,283 3,128 440 77 128 228 301 (6,229) (5,288) 172 2,896
Income (loss) before (provision for) benefit from income taxes 35,667 6,088 31,796 53,826 56,136 47,793 46,185 57,267 24,300 (908) (20,424) (25,854) (23,059) (11) 10,854 8,532 (4,767) (9,658) (12,529) (15,167) (14,555) 826 6,674
(Provision for) benefit from income taxes (1,782) (3,441) (7,154) (8,232) (4,439) (3,969) (3,554) (3,274) (1,670) (3,061) (3,662) (3,180) (2,926) (4,868) (1,116) (1,363) (717) 296 (539) (993) (595) (542) (195)
Net income (loss) 33,885 2,647 24,642 45,594 51,697 43,824 42,631 53,993 22,630 (3,969) (24,086) (29,034) (25,985) (4,879) 9,738 7,169 (5,484) (9,362) (13,068) (16,160) (15,150) 284 6,479

Based on: 10-Q (reporting date: 2025-09-30), 10-Q (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31).


Revenue
The revenue demonstrates a consistent upward trend throughout the periods, expanding from approximately 131 million USD in March 2020 to an estimated 886 million USD by September 2025. This indicates strong, sustained growth in the company’s top-line performance.
Cost of Revenue
The cost of revenue has increased in absolute terms, roughly in proportion with revenue growth, rising from about 26 million USD in March 2020 to a forecast of 176 million USD by September 2025. However, the increase in gross profit suggests that the company is managing cost increments effectively relative to revenue gains.
Gross Profit
Gross profit shows a positive trajectory, moving from around 105 million USD in March 2020 to approximately 709 million USD by September 2025. This reflects an improving gross margin, signaling enhanced operational efficiency or stronger pricing power over the analyzed periods.
Research and Development
Research and development expenses have risen steadily from roughly 41 million USD in March 2020 to an anticipated 402 million USD by September 2025. The growing investment in R&D points to a focus on innovation and product development as a key growth strategy. The growth rate in R&D spending slightly outpaces that of revenue, indicating increased emphasis on long-term capabilities.
Sales and Marketing
Sales and marketing expenses have also increased consistently, from approximately 45 million USD in March 2020 to an estimated 239 million USD in September 2025. This suggests ongoing expansion in market outreach and customer acquisition efforts aligned with revenue growth, albeit at a somewhat lower proportional rate compared to R&D.
General and Administrative
General and administrative expenses have grown from about 15 million USD in early 2020 to a forecast of 74 million USD by late 2025. The steady rise is reflective of expanding corporate infrastructure and support functions necessary to manage larger operations.
Operating Expenses
Operating expenses collectively show a consistent increase from around 101 million USD to approximately 715 million USD from 2020 to 2025. These expenses are growing roughly in line with revenue, reflecting scaling organizational costs to support growth.
Operating Income (Loss)
Operating income has fluctuated considerably during the observed timeline. Initially positive in early 2020, it turned negative at various points in 2020 and 2021, reflecting periods of operational challenges or strategic investments impacting profitability. A notable recovery happens starting late 2021 with operating income turning positive again, peaking in December 2023, followed by volatility and forecasted losses in some future quarters. This uneven pattern may indicate phases of reinvestment and market expansion impacting short-term results.
Interest Expense
Interest expenses peaked around late 2020 and early 2021, then generally declined towards 2024 before showing a slight increase again. This pattern may highlight changes in debt financing costs or debt levels over time.
Interest Income and Other Income, Net
Interest income and other income have generally increased, rising from approximately 3.6 million USD in early 2020 to over 43 million USD by late 2025. This positive trend in non-operating income contributes partially to offsetting interest expenses and improving net income profile.
Other Income (Loss), Net
Other income shows substantial volatility, with negative values in mid-2020 followed by sharp increases, peaking in late 2025. This suggests episodic gains or losses outside core operations that affect overall profitability.
Income (Loss) Before Taxes
This metric has experienced marked fluctuations. It was positive early in 2020, turned negative during much of 2020 and 2021, then exhibited strong positive rebounds from late 2021 into 2024. Some downward adjustments are forecasted later, indicating variability in operational outcomes and other income components before tax considerations.
Provision for Income Taxes
Tax provisions remain relatively stable but show increased absolute amounts paralleling growing pre-tax income and occasional benefits in certain periods, reflecting fluctuating taxable income and possible tax planning effects.
Net Income (Loss)
The net income reveals considerable volatility. Losses were recorded for several quarters during 2020 and 2021, followed by periods of strong profitability starting late 2021 through early 2024. Subsequently, net income shows ongoing variability with further expected fluctuations. This pattern indicates operational and financial complexity with intermittent profitability challenges amidst expansion phases.