The full income statement, balance sheet, and cash-flow statement for GoDaddy Inc. (GDDY), plus valuation ratios — straight from SEC filings. Switch between annual, quarterly, and trailing-twelve-month figures, pick how far back to look, and flip the time order. Every line has a trend sparkline.
No quarters filed for this figure.
SEC-filed end-of-period counts (cover pages and balance sheets, split-adjusted) — the series realized buyback yield is computed from. The weighted-average share lines in the statements below lag these by design: an average over the year sits near the midpoint of an ongoing buyback.
| Line item | Trend | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Income Statement | as ofDec 31 ’25 | as ofDec 31 ’24 | as ofDec 31 ’23 | as ofDec 31 ’22 | as ofDec 31 ’21 | |
| Revenue | 4.95B+8.3% | 4.57B+7.5% | 4.25B+4.0% | 4.09B+7.2% | 3.82B+15.0% | |
| Selling, general & administrative | 764M+1.7% | 751M+3.3% | 727M-8.9% | 798M-6.1% | 850M+11.5% | |
| General & administrative | 389M-1.3% | 394M+5.4% | 374M-3.0% | 386M+11.5% | 346M+6.8% | |
| Restructuring | 10.2M-44.0% | 18.2M-81.4% | 97.9M+257.3% | 27.4M+9233.3% | -300K-100.7% | |
| Amortization of intangibles | 71.7M-8.7% | 78.5M-25.2% | 105M-18.6% | 129M+0.8% | 128M+0.6% | |
| Operating income | 1.13B+26.2% | 894M+63.2% | 547M+9.7% | 499M+30.5% | 382M+40.4% | |
| Interest expense | 151M-4.6% | 158M-11.6% | 179M+22.4% | 146M+16.1% | 126M+38.0% | |
| Net interest income | — | — | -155M-15.1% | -135M-8.1% | -125M-43.7% | |
| Other non-operating income | 42.3M+21.6% | 34.8M-5.7% | 36.9M+385.5% | 7.60M+404.0% | -2.50M-56.3% | |
| Pre-tax income | 1.02B+33.3% | 765M+89.5% | 404M+13.3% | 357M+40.6% | 254M+151.2% | |
| Income tax | 145M+184.5% | -172M+82.4% | -972M-27094.4% | 3.60M-66.7% | 10.8M+930.8% | |
| 875M-6.6% | 937M-31.9% | 1.37B+290.3% | 352M+45.4% | 242M+148.9% | ||
| Net income to non-controlling interest | 0.00 | 0.00-100.0% | 800K+14.3% | 700K+40.0% | 500K-50.0% | |
| Net income to common | 875M-6.6% | 937M-31.9% | 1.37B+290.3% | 352M+45.4% | 242M+148.9% | |
| $6.22-3.6% | $6.45-29.0% | $9.08+314.6% | $2.19+54.2% | $1.42+148.3% | ||
| EPS (basic) | $6.34-4.4% | $6.63-28.5% | $9.27+317.6% | $2.22+54.2% | $1.44+149.0% | |
| Weighted-avg shares (basic) | 138M-2.2% | 141M-4.8% | 148M-6.6% | 159M-5.4% | 168M-0.4% | |
| Weighted-avg shares (diluted) | 141M-3.2% | 145M-4.1% | 151M-6.2% | 161M-5.6% | 171M+1.5% | |
| Balance Sheet | as ofDec 31 ’25 | as ofDec 31 ’24 | as ofDec 31 ’23 | as ofDec 31 ’22 | as ofDec 31 ’21 | |
| 1.84B-5.7% | 1.95B+55.4% | 1.26B-20.6% | 1.58B-16.3% | 1.89B+46.3% | ||
| Cash & equivalents | 1.08B-0.7% | 1.09B+137.4% | 459M-40.7% | 774M-38.4% | 1.26B+64.1% | |
| Short-term investments | — | 0.00-100.0% | 40.0M | 0.00 | — | |
| Accounts receivable | 83.1M-8.8% | 91.1M+18.9% | 76.6M+27.5% | 60.1M-5.5% | 63.6M+52.2% | |
| Prepaid expenses | 121M-50.7% | 245M+38.4% | 177M-34.8% | 272M+794.1% | 30.4M | |
| Other current assets | 18.4M-3.7% | 19.1M+4.9% | 18.2M-17.6% | 22.1M | — | |
| 8.03B-2.4% | 8.24B+8.9% | 7.56B+8.5% | 6.97B-6.0% | 7.42B+15.3% | ||
| Property, plant & equipment | 145M-7.0% | 156M-15.6% | 185M-17.9% | 226M+2.5% | 220M-14.5% | |
| Operating lease right-of-use | 41.9M-15.2% | 49.4M-18.8% | 60.8M-27.7% | 84.1M-23.0% | 109M-23.1% | |
| Goodwill | 3.63B+3.3% | 3.52B-1.4% | 3.57B+0.9% | 3.54B-0.1% | 3.54B+8.1% | |
| Intangible assets | 986M-6.6% | 1.06B-8.9% | 1.16B-7.5% | 1.25B-9.6% | 1.38B+10.3% | |
| Deferred tax assets | 1.05B-10.9% | 1.18B+15.8% | 1.02B+18796.3% | 5.40M | — | |
| Other non-current assets | 93.3M-3.6% | 96.8M-8.3% | 106M+17.9% | 89.6M-1.8% | 91.2M+153.3% | |
| 3.00B+11.0% | 2.70B+0.6% | 2.68B+9.1% | 2.46B+0.9% | 2.44B+5.3% | ||
| Accounts payable | 67.5M-17.3% | 81.6M-44.9% | 148M+13.1% | 131M+53.6% | 85.2M+67.1% | |
| Accrued liabilities | 529M+39.6% | 379M-14.4% | 442M+24.0% | 357M-18.4% | 437M-17.1% | |
| Deferred revenue | 2.38B+7.3% | 2.22B+7.1% | 2.07B+6.2% | 1.95B+3.4% | 1.89B+10.4% | |
| Short-term & current debt | 15.1M-5.0% | 15.9M-11.2% | 17.9M-1.6% | 18.2M-24.5% | 24.1M-0.8% | |
| Current lease liability | 20.3M-11.7% | 23.0M-21.0% | 29.1M-12.6% | 33.3M-9.8% | 36.9M-11.1% | |
| — | 7.54B+0.5% | 7.50B+2.7% | 7.30B-0.4% | 7.33B+13.8% | ||
| Long-term debt | 3.77B-0.4% | 3.78B-0.5% | 3.80B-0.4% | 3.81B-1.2% | 3.86B+24.9% | |
| Deferred revenue (non-current) | 935M+5.9% | 883M+10.1% | 802M+4.2% | 770M+3.6% | 743M+2.5% | |
| Non-current lease liability | 62.0M-19.2% | 76.7M-15.0% | 90.2M-22.6% | 117M-18.4% | 143M-14.4% | |
| Operating lease liability (total) | 82.3M-17.5% | 99.7M-16.4% | 119M-20.4% | 150M-16.6% | 180M-13.7% | |
| Deferred tax liabilities | 4.70M-76.7% | 20.2M-46.6% | 37.8M-32.7% | 56.2M-25.4% | 75.3M-18.2% | |
| Other non-current liabilities | 62.2M-27.4% | 85.7M-5.5% | 90.7M+4.1% | 87.1M+12.1% | 77.7M+37.3% | |
| 215M-68.9% | 692M+1012.7% | 62.2M+118.7% | -332M-506.1% | 81.7M+733.3% | ||
| Additional paid-in capital | 2.98B+13.9% | 2.61B+15.0% | 2.27B+18.8% | 1.91B+19.9% | 1.59B+21.8% | |
| Retained earnings | -2.79B-35.9% | -2.05B+11.6% | -2.32B+4.2% | -2.42B-64.3% | -1.47B-23.8% | |
| Accumulated other comprehensive income | 29.2M-78.0% | 133M+19.2% | 111M-37.5% | 178M+561.1% | -38.6M+70.5% | |
| Non-controlling interest | — | — | 0.00-100.0% | 2.50M+66.7% | 1.50M+36.4% | |
| Total equity incl. non-controlling | 215M-68.9% | 692M+1012.7% | 62.2M+118.9% | -329M-495.8% | 83.2M+805.1% | |
| Total liabilities & equity | 8.03B-2.4% | 8.24B+8.9% | 7.56B+8.5% | 6.97B-6.0% | 7.42B+15.3% | |
| Common shares issued | 135M-4.6% | 141M | — | — | — | |
| Common shares outstanding | 135M-4.6% | 141M | — | — | — | |
| Shares outstanding (cover) | 133M-5.7% | 141M | — | — | — | |
| Cash Flow | as ofDec 31 ’25 | as ofDec 31 ’24 | as ofDec 31 ’23 | as ofDec 31 ’22 | as ofDec 31 ’21 | |
| 1.60B+24.2% | 1.29B+22.9% | 1.05B+6.9% | 980M+18.1% | 829M+8.5% | ||
| Depreciation & amortization | 117M-13.8% | 135M-21.0% | 171M-12.0% | 195M-2.5% | 200M-1.5% | |
| Intangible amortization | 71.7M-8.7% | 78.5M-25.2% | 105M-18.6% | 129M+0.8% | 128M+0.6% | |
| Share-based compensation | 318M+6.0% | 300M+1.2% | 296M+12.1% | 264M+27.2% | 208M+8.6% | |
| Deferred income taxes | 158M+182.9% | -190M+80.9% | -993M-6305.8% | -15.5M+7.7% | -16.8M+33.1% | |
| Change in payables | -14.5M+77.9% | -65.5M-331.4% | 28.3M-19.4% | 35.1M+2.6% | 34.2M+266.8% | |
| -25.1M-216.7% | 21.5M+121.0% | -102M+22.4% | -132M+79.2% | -636M-31.8% | ||
| Capital expenditure | 23.9M-10.2% | 26.6M-36.7% | 42.0M-29.6% | 59.7M+16.8% | 51.1M-23.2% | |
| Free cash flow | 1.58B+24.9% | 1.26B+25.4% | 1.01B+9.3% | 920M+18.2% | 778M+11.5% | |
| Acquisitions | 0.00 | 0.00 | 0.00-100.0% | 72.5M-80.3% | 368M-13.4% | |
| Purchases of investments | — | — | 500K | 0.00-100.0% | 40.0M | |
| Other investing activities | 1.20M+114.8% | -8.10M+46.0% | -15.0M-2400.0% | -600K+97.6% | -25.3M-12550.0% | |
| -1.59B-134.3% | -677M+46.3% | -1.26B+4.9% | -1.33B-545.1% | 298M+151.2% | ||
| Long-term debt issued | 0.00 | 0.00 | 0.00 | 0.00-100.0% | 800M | |
| Long-term debt repaid | 24.6M-99.4% | 4.24B+137.2% | 1.79B-0.2% | 1.79B+5424.4% | 32.4M+12.9% | |
| Common stock issued | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Common stock repurchased | 1.60B+136.8% | 677M-46.7% | 1.27B-1.9% | 1.29B+146.1% | 526M-2.9% | |
| Dividends paid | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other financing activities | 8.90M+185.6% | -10.4M-312.2% | 4.90M | — | — | |
| FX effect on cash | 4.70M+393.8% | -1.60M-223.1% | 1.30M+148.1% | -2.70M-107.7% | -1.30M-172.2% | |
| Net change in cash | -8.10M-101.3% | 630M+299.9% | -315M+34.6% | -482M-198.2% | 491M+264.8% | |
| Interest paid | 140M-7.1% | 150M-11.5% | 170M+33.4% | 127M+22.2% | 104M+29.4% | |
| Income taxes paid | 16.5M-13.6% | 19.1M+80.2% | 10.6M-5.4% | 11.2M-41.4% | 19.1M+17.9% | |
| Valuation Ratios | as ofDec 31 ’25 | as ofDec 31 ’24 | as ofDec 31 ’23 | as ofDec 31 ’22 | as ofDec 31 ’21 | |
| Market cap | 16.7B-40.1% | 27.9B+78.4% | 15.6B+31.9% | 11.9B-17.5% | 14.4B+2.9% | |
| P/E | 19.1×-35.8% | 29.8×-32.5% | 44.1×+28.7% | 34.3×-42.2% | 59.3× | |
| P/S | 3.4×-44.7% | 6.1×+63.6% | 3.7×+28.1% | 2.9×-22.6% | 3.8×-10.6% | |
| P/B | 77.7×+92.8% | 40.3× | — | — | 175.8× | |
| P/FCF | 10.6×-52.0% | 22.1×+27.7% | 17.3×+29.2% | 13.4×-27.3% | 18.5×-7.7% | |
| Earnings yield | 5.2%+55.9% | 3.4%+48.1% | 2.3%-22.3% | 2.9%+72.9% | 1.7% | |
| FCF yield | 9.4%+108.5% | 4.5%-21.7% | 5.8%-22.6% | 7.5%+37.6% | 5.4%+8.4% | |
| Source filing | 10-K | 10-K | 10-K | 10-K | 10-K |
Source: GDDY’s SEC filings (10-K / 10-Q). Annual columns are as-reported fiscal years; quarterly columns are as-reported fiscal quarters (Q4 derived as full-year minus the first three quarters where a company doesn’t file a standalone Q4); TTM (quarterly) rolls the trailing four quarters at every quarter end, TTM (yearly) samples that one year apart; balance-sheet rows show the period-end balance. Valuation ratios are sampled as of each period end. View all GDDY filings on SEC EDGAR → Not investment advice.
