F

GoDaddy Inc. (GDDY) 2025 Earnings Quality Report

GDDY·2025·English

Grade: F — Major Red Flags

Framework: Schilit *Financial Shenanigans* + Beneish M-Score + forensic accounting principles

Data: SEC EDGAR 10-K (Filed 2026-02-25) + Yahoo Finance

Auditor: Ernst & Young LLP — Clean opinion (served since 2004)

One-line verdict: GoDaddy's operations are increasingly efficient — operating cash flow surged 24% to $1.6B and the company generated $1.6B in free cash flow on $875M of net income. But the balance sheet tells a different story. Goodwill plus intangibles of $4.6B represent over 2,100% of a razor-thin $215M stockholders' equity, cash covers only 28% of $3.9B in debt, and the Altman Z-Score of -1.07 places GoDaddy in the distress zone. This is a profitable subscription business funding aggressive buybacks with debt, compressing equity while inflating leverage ratios to alarming levels. Net income declined 6.6% despite revenue growth of 8.3%, partly because FY2024 included a non-recurring $267M tax benefit from restructuring Desert Newco. The M-Score reads clean at -2.97 — the cleanest in this batch — but structural fragility earns the F.

Grade: F — Major Red Flags
MetricResult
Red Flags**2** (financial 2 + management 0)
Watch Items**0** (financial 0 + management 0)
Checks Completed**22/23** (financial 17/18 + management 5/5 G1-G5)
Beneish M-Score**-2.97** (clean)
F-Score (Fraud Probability)**0.52** (0.19% probability)
Altman Z-Score**-1.07** (distress zone)
AuditorErnst & Young LLP — Unqualified opinion
Fiscal Year2025 (ended December 31, 2025)
Report Date2026-04-05

Revenue: Steady Growth, Two-Segment Model

Per the consolidated statements of operations:

Revenue: Steady Growth, Two-Segment Model
MetricFY2025FY2024FY2023
Applications & Commerce$1,889M$1,653M$1,430M
Core Platform$3,062M$2,920M$2,824M
**Total Revenue****$4,951M****$4,573M****$4,254M**
Cost of Revenue$1,802M$1,652M$1,574M
Gross Profit$3,150M$2,921M$2,681M
Operating Income$1,127M$893M$618M
Net Income$875M$937M$1,375M

Applications & Commerce grew 14.3% and now represents 38.2% of revenue, up from 33.6% two years ago. This higher-margin segment includes proprietary website builders and commerce tools. Core Platform — domains, hosting, and related services — grew a slower 4.9%.

Net income declined 6.6% despite operating income growing 26.2%. The filing explains: FY2024 included "a non-routine, non-cash benefit to income taxes of $267.4 million related to the conversion of GoDaddy's Desert Newco, LLC subsidiary from a partnership to a disregarded entity for U.S. income tax purposes." FY2025 had a smaller one-time $34.6M tax benefit. Stripping out these non-recurring items, underlying profitability improved.

Cash Flow: Strong and Improving

Per the filing's financial highlights:

Cash Flow: Strong and Improving
MetricFY2025FY2024FY2023
Operating Cash Flow$1,599M$1,288M$1,048M
CapEx-$24M-$27M-$77M
**Free Cash Flow****$1,576M****$1,261M****$970M**
CFFO/NI1.83x1.37x0.76x

Cash conversion is excellent — $1.83 of operating cash per $1 of earnings. The low CapEx ($24M on $5B revenue) reflects GoDaddy's asset-light model. Bookings of $5.4B exceeded recognized revenue of $5.0B, indicating the deferred revenue base continues to grow.

Stock-based compensation of $318M is the largest non-cash item, representing 36% of net income. While high, it is consistent year-over-year and not used to mask operational deficiencies.

Balance Sheet: The Leverage Trap

Per the consolidated balance sheet:

Balance Sheet: The Leverage Trap
ItemFY2025FY2024
Cash & Equivalents$1,081M$1,089M
Total Current Assets$1,841M$1,952M
Goodwill$3,633M$3,519M
Intangible Assets, net$986M$1,056M
Deferred Tax Assets$1,053M$1,182M
Total Assets$8,035M$8,235M
Current Debt$15M$16M
Long-term Debt$3,765M$3,779M
Deferred Revenue (total)$3,319M$3,106M
**Stockholders' Equity****$215M****$692M**
Accumulated Deficit-$2,789M-$2,052M

Stockholders' equity collapsed from $692M to $215M — a 69% decline in one year. The accumulated deficit deepened by $737M, driven by share buybacks that exceeded net income. Goodwill of $3.6B increased $114M, entirely from foreign currency translation — no acquisitions.

The intangible asset detail reveals that most of GoDaddy's finite-lived intangibles are nearly fully amortized: customer-related intangibles have $13M net carrying value against $431M gross, and developed technology has $2.4M net against $241M gross. The indefinite-lived assets — trade names ($445M), domain portfolio ($217M), and contractual-based assets ($293M) — comprise $955M and are never amortized, meaning they sit at historical cost regardless of current value.

The Z-Score of -1.07 is alarming but must be interpreted carefully: GoDaddy's negative equity is self-inflicted through buybacks, not from operating losses. The deferred revenue of $3.3B represents real customer prepayments, not liabilities in the traditional sense.

The 18-Point Screening

The 18-Point Screening
#CheckResultDetail
A1DSO ChangePASSDSO 6 days, -1 day YoY. Subscription billing — very low DSO
A2AR vs Revenue GrowthPASSAR -8.8% vs revenue +8.3%. AR declining — clean
A3Revenue vs CFFOPASSRevenue +8.3%, CFFO +24.2%. Strong cash conversion
B1Inventory vs COGSPASSNo material inventory (subscription business)
B2CapEx vs RevenuePASSCapEx -10.2% vs revenue +8.3%. Normal
B3SG&A RatioPASSSG&A/Gross Profit = 24.3%. Excellent
B4Gross MarginPASS63.6%, -0.3pp. Stable
C1CFFO vs Net IncomePASSCFFO/NI = 1.83. Excellent
C2Free Cash FlowPASSFCF $1.6B, FCF/NI = 1.80
C3Accruals RatioPASS-9.0%. Strongly negative — exceptional quality
C4Cash vs Debt**FAIL**Cash $1.1B covers only 28% of debt $3.9B
D1Goodwill + Intangibles**FAIL**$4.6B = 2,148% of equity. Massively over threshold
D2LeveragePASSDebt/EBITDA = 3.0x. Manageable
D3Soft Asset GrowthPASSOther assets -3.6% vs revenue +8.3%. Normal
D4Asset ImpairmentN/ANo write-off data
E1Serial Acquirer FCFPASSFCF after acquisitions positive
E2Goodwill SurgePASSGoodwill +1% YoY. FX translation only
F1Beneish M-ScorePASSM-Score = -2.97 (< -2.22). Very clean
**G1-G5****Management signals (new)****✅✅✅✅✅**

Management Signals (New G1-G5 Framework)

**Why separate management signals?** Schilit's *Financial Shenanigans* treats abrupt executive, auditor, and director departures as important early-warning signals. 8-K Item 5.02 executive/director changes and auditor-change filings help separate clean financial statements from governance or continuity risk.

Management Signals (New G1-G5 Framework)
#CheckResultDetail
G1CEO changeNo abnormal signal in the last 18 months
G2CFO / key financial officer changeNo abnormal signal in the last 18 months
G3Independent director / audit committee departureNo abnormal signal in the last 18 months
G4Key operating or legal leader departureNo abnormal signal in the last 18 months
G5Auditor changeNo abnormal signal in the last 18 months

Data source: SEC EDGAR 8-K filings filtered for Item 5.02 + management-signals-by-ticker.json

Key Risks from the 10-K

1. Restructuring and Other Charges

The filing notes $11.1M in restructuring charges in FY2025 and $39.4M in FY2024. The workforce was reduced to 5,845 employees by year-end.

2. Declining Equity Creates Acceleration Risk

Equity dropped from $692M to $215M. At the current rate of buyback-driven deficit accumulation, GoDaddy will have negative equity within one year. While this is a choice rather than a crisis, it eliminates the equity cushion that protects debt holders and makes refinancing more expensive.

3. Revenue Concentration Risk — Domains

Core Platform (domains, hosting) still represents 62% of revenue. Domain registration is a commoditized, low-growth market. GoDaddy's strategy depends on upselling customers from commodity domains to higher-margin Applications & Commerce products.

4. Deferred Revenue Trends

Total deferred revenue grew from $3.1B to $3.3B — a healthy 7% increase that tracks revenue growth. This is a positive indicator of future revenue visibility.

Key Financial Trends (4-Year)

Key Financial Trends (4-Year)
MetricFY2022FY2023FY2024FY2025
Revenue$4,091M$4,254M$4,573M$4,951M
Net Income$352M$1,375M$937M$875M
Gross Margin63.7%63.0%63.9%63.6%
Net Margin8.6%32.3%20.5%17.7%
CFFO$980M$1,048M$1,288M$1,599M
FCF$920M$970M$1,261M$1,576M
Cash$774M$499M$1,089M$1,081M
Total Debt$3,981M$3,936M$3,895M$3,863M
Employees5,845

Summary

Grade: F. Two red flags. A healthy subscription business wearing a dangerously leveraged balance sheet.

GoDaddy is operationally sound: revenue grew 8.3%, operating income surged 26%, free cash flow of $1.6B covered net income 1.8x, and the M-Score of -2.97 is exceptionally clean. There is no evidence of earnings manipulation. The underlying subscription model — with deferred revenue of $3.3B providing visibility and CapEx of just $24M — is genuinely attractive.

The two red flags are both balance-sheet structural:

1.Cash covers only 28% of debt. With $1.1B cash against $3.9B debt, GoDaddy depends entirely on continued cash generation for debt service. Debt/EBITDA of 3.0x is manageable, but the absolute cash coverage provides minimal buffer.
2.Goodwill plus intangibles of $4.6B represent 2,148% of equity. Equity of $215M is a sliver that will likely go negative within the year as buybacks continue to exceed net income. Goodwill of $3.6B dates primarily from the 2011 KKR/Silver Lake leveraged buyout and the 2018 HEG acquisition. None has ever been impaired.

The Altman Z-Score of -1.07 formally places GoDaddy in the distress zone, but this is driven by the self-inflicted negative equity structure rather than operational deterioration. The real question is whether permanent negative equity increases refinancing risk when the term loans mature (2029 and 2031).

**Disclaimer**: This report is based on GoDaddy Inc.'s fiscal year 2025 10-K filed with the SEC on February 25, 2026. This is NOT investment advice.

**About EarningsGrade**: We screen earnings reports for financial red flags using an 18-point forensic framework. Grade F means major red flags were detected that require thorough investigation.

Portfolio monitoring

Monitor GDDY and your holdings continuously

The full report is free to read. Use Watchlist to track your holdings; Pro adds automatic quarterly rescoring, risk-event email alerts, scans up to 50 tickers, and PDF/CSV export workflows.

This report is based on SEC 10-K filings and public financial data. Not investment advice.