-
Income Statement
-
Balance Sheet
-
Cashflow Statement
-
Profitability
-
Ratios
GoDaddy Income Statement
| Chart | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|
| Revenue |
|
$3.32 B | $3.82 B | $4.09 B | $4.25 B | $4.57 B |
| Cost of Revenue |
|
$1.16 B | $1.37 B | $1.48 B | $1.57 B | $1.65 B |
| Gross Profit |
|
$2.16 B | $2.44 B | $2.61 B | $2.68 B | $2.92 B |
| Research & Development |
|
$560.40 M | $706.30 M | $794.00 M | $839.60 M | $814.40 M |
| Selling,General & Administrative |
|
$762.30 M | $849.70 M | $797.80 M | $1.02 B | $751.10 M |
| Operating Expense |
|
$2.52 B | $2.06 B | $2.09 B | $2.13 B | $2.03 B |
| Operating Income |
|
-$358.90 M | $382.10 M | $498.80 M | $547.40 M | $893.50 M |
| Net Income |
|
-$494.10 M | $242.30 M | $352.20 M | $1.37 B | $936.90 M |
GoDaddy Balance Sheet
| Chart | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|
| Cash and Cash Equivalents |
|
$765.20 M | $1.26 B | $774.00 M | $498.80 M | $1.09 B |
| Inventories |
|
$423.50 M | $460.60 M | $476.70 M | - | - |
| Total Current Assets |
|
$1.29 B | $1.89 B | $1.58 B | $1.26 B | $1.95 B |
| Property,Plant and Equipment |
|
$399.30 M | $329.20 M | $309.70 M | $246.10 M | $205.80 M |
| Goodwill |
|
$3.28 B | $3.54 B | $3.54 B | $3.57 B | $3.52 B |
| Total Assets |
|
$6.43 B | $7.42 B | $6.97 B | $7.56 B | $8.24 B |
| Total Liabilities |
|
$6.44 B | $7.33 B | $7.30 B | $7.50 B | $7.54 B |
| Retained Earnings |
|
-$1.19 B | -$1.47 B | -$2.42 B | -$2.32 B | -$2.05 B |
| Total Shareholder Equity |
|
-$12.90 M | $81.70 M | -$331.80 M | $62.20 M | $692.10 M |
| Common Stock |
|
$200.00 K | $200.00 K | $200.00 K | $100.00 K | $100.00 K |
GoDaddy Cash flow
| Chart | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|
| Depreciation & Amortization |
|
$202.70 M | $199.60 M | $194.60 M | $171.30 M | $135.30 M |
| Dividends Payout |
|
- | - | - | - | - |
| Capital Expenditures (Capex) |
|
-$81.50 M | -$253.20 M | -$60.10 M | -$77.40 M | -$26.60 M |
| Free Cash Flow (FCF) |
|
$683.10 M | $576.10 M | $919.60 M | $970.20 M | $1.26 B |
GoDaddy Profitability
| Chart | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|
| Gross Profit |
|
$2.16 B | $2.44 B | $2.61 B | $2.68 B | $2.92 B |
| Gross Profit Margin (%) |
|
65.07% | 64.04% | 63.72% | 63.01% | 63.88% |
| Operating Income |
|
-$358.90 M | $382.10 M | $498.80 M | $547.40 M | $893.50 M |
| Operating Income Margin (%) |
|
-10.82% | 10.01% | 12.19% | 12.87% | 19.54% |
| Net Income |
|
-$494.10 M | $242.30 M | $352.20 M | $1.37 B | $936.90 M |
| Net Income Margin (%) |
|
-14.90% | 6.35% | 8.61% | 32.32% | 20.49% |
| EBITDA |
|
-$198.10 M | $659.60 M | $744.20 M | $821.60 M | $1.07 B |
| EBITDA Margin (%) |
|
-5.97% | 17.29% | 18.19% | 19.31% | 23.36% |
GoDaddy Ratios
| Chart | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|
| Return on Equity (ROE) |
|
3,830.23% | 296.57% | -106.15% | 2,210.29% | 135.37% |
| Return on Assets (ROA) |
|
-7.68% | 3.27% | 5.05% | 18.17% | 11.38% |
| Debt to Equity |
|
-25,434.88% | 4,926.56% | -1,189.75% | 6,327.49% | 559.41% |
| Debt to total asset |
|
51.00% | 54.27% | 56.61% | 52.03% | 47.01% |
| Enterprise value to revenue |
|
4.98 | 4.46 | 3.68 | 4.52 | 6.70 |
| Enterprise value to EBITDA |
|
-83.31 | 25.80 | 20.23 | 23.39 | 28.70 |
| Enterprise value |
|
$16.50 B | $17.02 B | $15.05 B | $19.22 B | $30.66 B |
| Cash to Debt |
|
23.30% | 20.60% | 24.82% | 26.62% | 33.26% |
| Tax Rate (%) |
|
0.26% | 4.26% | 1.01% | -240.66% | 22.41% |
| Payout Ratio |
|
- | - | - | - | - |
