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.

MetricResult
Red Flags**2**
Watch Items**0**
Checks Completed**17/18**
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:

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:

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:

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

#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

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)

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.

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

GoDaddy Inc. (GDDY) 2025 Earnings Quality Report — EarningsGrade