DDOG Dividend: Datadog Inc Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	3,211	2,684	2,128	1,675	1,028	603
Revenue Growth (YoY)	27%	26%	27%	63%	70%	67%
Cost of Revenue	644	515	409	346	234	130
Gross Profit	2,567	2,168	1,718	1,328	794	473
Selling, General & Admin	1,162	960	788	633	393	276
Research & Development	1,446	1,152	962	752	419	210
Operating Expenses	2,610	2,114	1,751	1,387	813	487
Other Non Operating Income (Expenses)	-6	1	-3	2	0	--
Pretax Income	127	203	60	-38	-18	-22
Income Tax Expense	20	20	11	12	2	2
Net Income	106	183	48	-50	-20	-24
Net Income Growth	-45%	281%	-196%	150%	-17%	50%
Shares Outstanding (Diluted)	362	358.63	350.29	315.4	309	300.4
Shares Change (YoY)	1%	2%	11%	2%	3%	1%
EPS (Diluted)	0.29	0.51	0.13	-0.16	-0.07	-0.08
EPS Growth	-45%	268%	-187%	129%	-13%	33%
Free Cash Flow	864	775	597	353	250	83
Free Cash Flow Per Share	2.38	2.16	1.7	1.11	0.8	0.27
Gross Margin	79.94%	80.77%	80.73%	79.28%	77.23%	78.44%
Operating Margin	-1.3%	2.01%	-1.55%	-3.46%	-1.84%	-2.15%
Profit Margin	3.3%	6.81%	2.25%	-2.98%	-1.94%	-3.98%
Free Cash Flow Margin	26.9%	28.87%	28.05%	21.07%	24.31%	13.76%
EBITDA	-42	54	-33	-58	-19	2
EBITDA Margin	-1.3%	2.01%	-1.55%	-3.46%	-1.84%	0.33%
D&A For EBITDA	0	0	0	0	0	15
EBIT	-42	54	-33	-58	-19	-13
EBIT Margin	-1.3%	2.01%	-1.55%	-3.46%	-1.84%	-2.15%
Effective Tax Rate	15.74%	9.85%	18.33%	-31.57%	-11.11%	-9.09%

Follow-Up Questions











