F

Datadog, Inc. — Earnings Quality Grade F

DDOG · Technology

Major red flags

Revenue
$3.4B
2025
Net Income
$108M
2025
Gross Margin
80.0%
Free Cash Flow
$915M
01

Screening Summary

15
Passed
1
Watch
1
Failed
-2.69
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 79 days, change -2 days YoY

A2AR vs Revenue Growth

AR growth 23.8% vs revenue growth 27.7%

A3Revenue vs CFFO

Revenue 27.7%, CFFO 20.6%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

CapEx growth 41.8% vs revenue 27.7%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 45.1%. Normal

B4Gross Margin

Gross margin 80.0%, change -0.8pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 9.75. Profits backed by cash

C2Free Cash Flow

FCF $0.9B, FCF/NI = 8.49

C3Accruals Ratio

Accruals ratio = -14.2%. Low accruals

C4Cash vs Debt

Cash $4.5B covers debt $1.3B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.5B = 15% of equity. Manageable

D2Leverage

Debt/EBITDA = 6.6x (>4x). Interest coverage = -4.0x (<2x). Financial stress

D3Soft Asset Growth

Other assets 51.8% vs revenue 27.7%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

!
E2Goodwill Surge

Goodwill+Intangibles surged 50% YoY

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.69 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.69
-4.0 Clean-2.22 Grey-1.78 Danger0
0.969
DSRI
AR growing faster than revenue?
1.01
GMI
Gross margin declining?
1.3
AQI
Asset quality deteriorating?
1.277
SGI
Revenue growth rate
1.319
DEPI
Depreciation slowing?
1.007
SGAI
SG&A ratio changing?
-0.1418
TATA
Accruals level
0.789
LVGI
Leverage increasing?
05

Altman Z-Score

5.3
Safe Zone
0 Distress1.102.605.0+ Safe
0.5706
Liquidity
0.0207
Cumulative profit
0.0208
Operating efficiency
1.2818
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-08

Datadog, Inc. (DDOG) 财报排雷评级 F — EarningsGrade