Stock Analysis on Net
Stock Analysis on Net

DoorDash, Inc. (NASDAQ:DASH)

Analysis of Operating Leases

Microsoft Excel

Adjustments to Financial Statements for Operating Leases

DoorDash, Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Adjustment to Total Assets
Total assets (as reported) 19,659 12,845 10,839 9,789 6,809
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Total assets (adjusted) 19,659 12,845 10,839 9,789 6,809
Adjustment to Total Debt
Total debt (as reported) 2,724
Add: Operating lease liability (before adoption of FASB Topic 842)2
Add: Current operating lease liabilities 105 68 68 55 26
Add: Non-current operating lease liabilities 461 468 454 456 373
Total debt (adjusted) 3,290 536 522 511 399

Based on: 10-K (reporting date: 2025-12-31), 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).

1, 2 Equal to total present value of future operating lease payments.


DoorDash, Inc., Financial Data: Reported vs. Adjusted



Adjusted Financial Ratios for Operating Leases (Summary)

DoorDash, Inc., adjusted financial ratios

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Total Asset Turnover1
Reported total asset turnover 0.70 0.83 0.80 0.67 0.72
Adjusted total asset turnover 0.70 0.83 0.80 0.67 0.72
Debt to Equity2
Reported debt to equity 0.27 0.00 0.00 0.00 0.00
Adjusted debt to equity 0.33 0.07 0.08 0.08 0.09
Return on Assets3 (ROA)
Reported ROA 4.76% 0.96% -5.15% -13.94% -6.87%
Adjusted ROA 4.76% 0.96% -5.15% -13.94% -6.87%

Based on: 10-K (reporting date: 2025-12-31), 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).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. DoorDash, Inc. adjusted total asset turnover ratio improved from 2023 to 2024 but then deteriorated significantly from 2024 to 2025.
Adjusted debt to equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. DoorDash, Inc. adjusted debt to equity ratio improved from 2023 to 2024 but then deteriorated significantly from 2024 to 2025.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. DoorDash, Inc. adjusted ROA improved from 2023 to 2024 and from 2024 to 2025.

DoorDash, Inc., Financial Ratios: Reported vs. Adjusted



Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
As Reported
Selected Financial Data (US$ in millions)
Revenue 13,717 10,722 8,635 6,583 4,888
Total assets 19,659 12,845 10,839 9,789 6,809
Activity Ratio
Total asset turnover1 0.70 0.83 0.80 0.67 0.72
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Revenue 13,717 10,722 8,635 6,583 4,888
Adjusted total assets 19,659 12,845 10,839 9,789 6,809
Activity Ratio
Adjusted total asset turnover2 0.70 0.83 0.80 0.67 0.72

Based on: 10-K (reporting date: 2025-12-31), 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).

2025 Calculations

1 Total asset turnover = Revenue ÷ Total assets
= 13,717 ÷ 19,659 = 0.70

2 Adjusted total asset turnover = Revenue ÷ Adjusted total assets
= 13,717 ÷ 19,659 = 0.70

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. DoorDash, Inc. adjusted total asset turnover ratio improved from 2023 to 2024 but then deteriorated significantly from 2024 to 2025.


Adjusted Debt to Equity

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
As Reported
Selected Financial Data (US$ in millions)
Total debt 2,724
Stockholders’ equity 10,033 7,803 6,806 6,754 4,667
Solvency Ratio
Debt to equity1 0.27 0.00 0.00 0.00 0.00
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 3,290 536 522 511 399
Stockholders’ equity 10,033 7,803 6,806 6,754 4,667
Solvency Ratio
Adjusted debt to equity2 0.33 0.07 0.08 0.08 0.09

Based on: 10-K (reporting date: 2025-12-31), 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).

2025 Calculations

1 Debt to equity = Total debt ÷ Stockholders’ equity
= 2,724 ÷ 10,033 = 0.27

2 Adjusted debt to equity = Adjusted total debt ÷ Stockholders’ equity
= 3,290 ÷ 10,033 = 0.33

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. DoorDash, Inc. adjusted debt-to-equity ratio improved from 2023 to 2024 but then deteriorated significantly from 2024 to 2025.


Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) attributable to DoorDash, Inc. common stockholders 935 123 (558) (1,365) (468)
Total assets 19,659 12,845 10,839 9,789 6,809
Profitability Ratio
ROA1 4.76% 0.96% -5.15% -13.94% -6.87%
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net income (loss) attributable to DoorDash, Inc. common stockholders 935 123 (558) (1,365) (468)
Adjusted total assets 19,659 12,845 10,839 9,789 6,809
Profitability Ratio
Adjusted ROA2 4.76% 0.96% -5.15% -13.94% -6.87%

Based on: 10-K (reporting date: 2025-12-31), 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).

2025 Calculations

1 ROA = 100 × Net income (loss) attributable to DoorDash, Inc. common stockholders ÷ Total assets
= 100 × 935 ÷ 19,659 = 4.76%

2 Adjusted ROA = 100 × Net income (loss) attributable to DoorDash, Inc. common stockholders ÷ Adjusted total assets
= 100 × 935 ÷ 19,659 = 4.76%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. DoorDash, Inc. adjusted ROA improved from 2023 to 2024 and from 2024 to 2025.