Financhill
Buy
66

GDDY Quote, Financials, Valuation and Earnings

Last price:
$190.84
Seasonality move :
3.26%
Day range:
$187.37 - $190.23
52-week range:
$134.63 - $216.00
Dividend yield:
0%
P/E ratio:
36.53x
P/S ratio:
5.91x
P/B ratio:
135.53x
Volume:
1M
Avg. volume:
1.7M
1-year change:
39.21%
Market cap:
$27.1B
Revenue:
$4.6B
EPS (TTM):
$5.20
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.3B $3.8B $4.1B $4.3B $4.6B
Revenue Growth (YoY) 11% 15.05% 7.22% 3.98% 7.5%
 
Cost of Revenues $1.2B $1.4B $1.5B $1.6B $1.7B
Gross Profit $2.2B $2.4B $2.6B $2.7B $2.9B
Gross Profit Margin 65.07% 64.04% 63.72% 63.01% 63.88%
 
R&D Expenses $560.4M $706.3M $794M $839.6M $814.4M
Selling, General & Admin $762.3M $849.7M $797.8M $726.9M $751.1M
Other Inc / (Exp) -$45.2M -$2.2M -$11.7M -$55.4M -$9.2M
Operating Expenses $2.5B $2.1B $2.1B $2B $2B
Operating Income -$358.9M $381.8M $514.5M $638.2M $932.9M
 
Net Interest Expenses $91.3M $126M $146.3M $179M $158.3M
EBT. Incl. Unusual Items -$495.4M $253.6M $356.5M $403.8M $765.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.3M $10.8M $3.6M -$971.8M -$171.5M
Net Income to Company -$494.1M $242.8M $352.9M $1.4B $936.9M
 
Minority Interest in Earnings -$1M -$500K -$700K -$800K --
Net Income to Common Excl Extra Items -$495.1M $242.3M $352.2M $1.4B $936.9M
 
Basic EPS (Cont. Ops) -$2.94 $1.44 $2.22 $9.27 $6.63
Diluted EPS (Cont. Ops) -$2.94 $1.42 $2.19 $9.08 $6.45
Weighted Average Basic Share $168.6M $167.9M $158.8M $148.3M $141.3M
Weighted Average Diluted Share $168.6M $171.1M $161.5M $151.5M $145.3M
 
EBITDA -$201.4M $579.2M $697.4M $754.1M $1.1B
EBIT -$404.1M $379.6M $502.8M $582.8M $923.7M
 
Revenue (Reported) $3.3B $3.8B $4.1B $4.3B $4.6B
Operating Income (Reported) -$358.9M $381.8M $514.5M $638.2M $932.9M
Operating Income (Adjusted) -$404.1M $379.6M $502.8M $582.8M $923.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $901.1M $1B $1B $1.1B $1.2B
Revenue Growth (YoY) 13.78% 11.28% 3.32% 7% 7.74%
 
Cost of Revenues $321.2M $370.2M $386.1M $414.5M $440.5M
Gross Profit $579.9M $632.5M $649.9M $694M $753.8M
Gross Profit Margin 64.36% 63.08% 62.73% 62.61% 63.12%
 
R&D Expenses $186.4M $190.1M $215M $202.9M $205.3M
Selling, General & Admin $227.9M $206.9M $186.5M $179.2M $197.2M
Other Inc / (Exp) $700K -$1.1M -$29.7M -$13.8M $7.8M
Operating Expenses $541.9M $522.9M $526.8M $495.7M $504.4M
Operating Income $38M $109.6M $123.1M $198.3M $249.4M
 
Net Interest Expenses $28.7M $33.6M $45.8M $41.3M $37.2M
EBT. Incl. Unusual Items $10M $74.9M $47.6M $143.2M $220M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$800K $6.3M $200K -$258.3M $500K
Net Income to Company $10.8M $68.6M $47.4M $401.5M $219.5M
 
Minority Interest in Earnings -- -$200K -$100K -- --
Net Income to Common Excl Extra Items $10.8M $68.4M $47.3M $401.5M $219.5M
 
Basic EPS (Cont. Ops) $0.06 $0.42 $0.31 $2.82 $1.55
Diluted EPS (Cont. Ops) $0.06 $0.41 $0.30 $2.76 $1.51
Weighted Average Basic Share $169.4M $164.3M $154.1M $142.5M $141.7M
Weighted Average Diluted Share $173.1M $166.8M $156.6M $145.7M $145.2M
 
EBITDA $87.7M $156.7M $141.9M $221.7M $288M
EBIT $38.7M $108.5M $93.4M $184.5M $257.2M
 
Revenue (Reported) $901.1M $1B $1B $1.1B $1.2B
Operating Income (Reported) $38M $109.6M $123.1M $198.3M $249.4M
Operating Income (Adjusted) $38.7M $108.5M $93.4M $184.5M $257.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.4B $3.9B $4.1B $4.3B $4.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.4B $1.5B $1.6B $1.7B
Gross Profit $2.2B $2.5B $2.6B $2.7B $3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $612.3M $710M $818.9M $827.5M $816.8M
Selling, General & Admin $811.6M $828.7M $777.4M $719.6M $769.1M
Other Inc / (Exp) -$43.1M -$4M -$40.3M -$39.5M $12.4M
Operating Expenses $2.6B $2B $2.1B $2B $2B
Operating Income -$385.3M $453.4M $528M $713.4M $984M
 
Net Interest Expenses $98.8M $130.9M $158.5M $174.5M $154.2M
EBT. Incl. Unusual Items -$527.2M $318.5M $329.2M $499.4M $842.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$700K $17.9M -$2.5M -$1.2B $87.3M
Net Income to Company -$526.5M $300.6M $331.7M $1.7B $754.9M
 
Minority Interest in Earnings -$700K -$700K -$600K -$700K --
Net Income to Common Excl Extra Items -$527.2M $299.9M $331.1M $1.7B $754.9M
 
Basic EPS (Cont. Ops) -$3.19 $1.80 $2.12 $12.27 $5.35
Diluted EPS (Cont. Ops) -$3.21 $1.78 $2.09 $12.04 $5.20
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$228.9M $648.2M $682.6M $833.9M $1.1B
EBIT -$428.4M $449.4M $487.7M $673.9M $996.4M
 
Revenue (Reported) $3.4B $3.9B $4.1B $4.3B $4.7B
Operating Income (Reported) -$385.3M $453.4M $528M $713.4M $984M
Operating Income (Adjusted) -$428.4M $449.4M $487.7M $673.9M $996.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $901.1M $1B $1B $1.1B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $321.2M $370.2M $386.1M $414.5M $440.5M
Gross Profit $579.9M $632.5M $649.9M $694M $753.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $186.4M $190.1M $215M $202.9M $205.3M
Selling, General & Admin $227.9M $206.9M $186.5M $179.2M $197.2M
Other Inc / (Exp) $700K -$1.1M -$29.7M -$13.8M $7.8M
Operating Expenses $541.9M $522.9M $526.8M $495.7M $504.4M
Operating Income $38M $109.6M $123.1M $198.3M $249.4M
 
Net Interest Expenses $28.7M $33.6M $45.8M $41.3M $37.2M
EBT. Incl. Unusual Items $10M $74.9M $47.6M $143.2M $220M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$800K $6.3M $200K -$258.3M $500K
Net Income to Company $10.8M $68.6M $47.4M $401.5M $219.5M
 
Minority Interest in Earnings -- -$200K -$100K -- --
Net Income to Common Excl Extra Items $10.8M $68.4M $47.3M $401.5M $219.5M
 
Basic EPS (Cont. Ops) $0.06 $0.42 $0.31 $2.82 $1.55
Diluted EPS (Cont. Ops) $0.06 $0.41 $0.30 $2.76 $1.51
Weighted Average Basic Share $169.4M $164.3M $154.1M $142.5M $141.7M
Weighted Average Diluted Share $173.1M $166.8M $156.6M $145.7M $145.2M
 
EBITDA $87.7M $156.7M $141.9M $221.7M $288M
EBIT $38.7M $108.5M $93.4M $184.5M $257.2M
 
Revenue (Reported) $901.1M $1B $1B $1.1B $1.2B
Operating Income (Reported) $38M $109.6M $123.1M $198.3M $249.4M
Operating Income (Adjusted) $38.7M $108.5M $93.4M $184.5M $257.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $765.2M $1.3B $774M $458.8M $1.1B
Short Term Investments -- -- -- $40M --
Accounts Receivable, Net $41.8M $63.6M $60.1M $76.6M $91.1M
Inventory -- -- -- -- --
Prepaid Expenses $423.5M $515.4M $516.8M $535.1M $579.9M
Other Current Assets $60.8M $30.4M $22.1M $18.2M $19.1M
Total Current Assets $1.3B $1.9B $1.6B $1.3B $2B
 
Property Plant And Equipment $399.3M $329.2M $309.7M $246.1M $205.8M
Long-Term Investments -- -- -- -- --
Goodwill $3.3B $3.5B $3.5B $3.6B $3.5B
Other Intangibles $1.3B $1.4B $1.3B $1.2B $1.1B
Other Long-Term Assets $36M $91.2M $89.6M $105.6M $96.8M
Total Assets $6.4B $7.4B $7B $7.6B $8.2B
 
Accounts Payable $51M $85.2M $130.9M $148.1M $81.6M
Accrued Expenses $63.7M $70.6M $74.1M $80.6M $63.2M
Current Portion Of Long-Term Debt $24.3M $24.1M $18.2M $17.9M $15.9M
Current Portion Of Capital Lease Obligations $41.5M $36.9M $33.3M $29.1M $23M
Other Current Liabilities $269M $170M $90.2M $132.7M $79.5M
Total Current Liabilities $2.3B $2.4B $2.5B $2.7B $2.7B
 
Long-Term Debt $3.1B $3.9B $3.8B $3.8B $3.8B
Capital Leases -- -- -- -- --
Total Liabilities $6.4B $7.3B $7.3B $7.5B $7.5B
 
Common Stock $200K $200K $200K $100K $100K
Other Common Equity Adj -$131M -$38.6M $178M $111.2M $132.5M
Common Equity -$12.9M $81.7M -$331.8M $62.2M $692.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.1M $1.5M $2.5M -- --
Total Equity -$11.8M $83.2M -$329.3M $62.2M $692.1M
 
Total Liabilities and Equity $6.4B $7.4B $7B $7.6B $8.2B
Cash and Short Terms $765.2M $1.3B $774M $498.8M $1.1B
Total Debt $3.1B $3.9B $3.8B $3.8B $3.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.3B $742.7M $892.4M $664M $719.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $48.3M $59.7M $68.7M $93.9M $103.9M
Inventory -- -- -- -- --
Prepaid Expenses $442.7M $433.3M $555.7M $556.3M $615.5M
Other Current Assets $107.6M $208M $23.5M $33.1M $16.9M
Total Current Assets $1.9B $1.4B $1.7B $1.5B $1.6B
 
Property Plant And Equipment $380.6M $323.4M $291.1M $220.6M $198M
Long-Term Investments -- -- -- -- --
Goodwill $3.5B $3.5B $3.5B $3.5B $3.6B
Other Intangibles $1.3B $1.3B $1.2B $1.1B $1B
Other Long-Term Assets $45M $89.2M $112.1M $102.1M $95.4M
Total Assets $7.3B $6.9B $7.1B $8B $7.8B
 
Accounts Payable $70.5M $114.2M $140M $120.8M $62.6M
Accrued Expenses $73.1M $69.8M $101.3M $99.7M $95.1M
Current Portion Of Long-Term Debt $24.1M $24.1M $18.3M $17.6M $15.8M
Current Portion Of Capital Lease Obligations $43M $33.1M $28.7M $26.6M $20.7M
Other Current Liabilities $235.9M $128.6M $105.8M $109.7M $84.5M
Total Current Liabilities $2.4B $2.5B $2.6B $2.7B $2.8B
 
Long-Term Debt $3.9B $3.9B $3.8B $3.8B $3.8B
Capital Leases -- -- -- -- --
Total Liabilities $7.3B $7.4B $7.4B $7.6B $7.6B
 
Common Stock $200K $200K $200K $100K $100K
Other Common Equity Adj -$71.2M $20.1M $140.7M $135M $102.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.8M $1.8M $2.4M -- --
Total Equity -$71M -$468.7M -$355.5M $414.8M $199.7M
 
Total Liabilities and Equity $7.3B $6.9B $7.1B $8B $7.8B
Cash and Short Terms $1.3B $742.7M $892.4M $664M $719.4M
Total Debt $3.9B $3.9B $3.8B $3.8B $3.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$494.1M $242.8M $352.9M $1.4B $936.9M
Depreciation & Amoritzation $202.7M $199.6M $194.6M $171.3M $135.3M
Stock-Based Compensation $191.5M $207.9M $264.4M $296.3M $299.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $764.6M $829.3M $979.7M $1B $1.3B
 
Capital Expenditures $81.5M $253.2M $60.1M $77.4M $26.6M
Cash Acquisitions -$424.7M -$367.7M -$72.5M -- --
Cash From Investing -$482.3M -$635.6M -$132M -$102.4M $21.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $746.3M $800M $1.7B $1.8B $4.2B
Long-Term Debt Repaid -$28.7M -$32.4M -$1.8B -$1.8B -$4.2B
Repurchase of Common Stock -$541.7M -$526M -$1.3B -$1.3B -$676.5M
Other Financing Activities -$864.9M -$16.9M -$17.5M -$14.7M -$17.3M
Cash From Financing -$581.7M $298.1M -$1.3B -$1.3B -$677.4M
 
Beginning Cash (CF) $1.1B $765.2M $1.3B $774M $458.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$299.4M $491.8M -$479M -$316.5M $631.8M
Ending Cash (CF) $765.2M $1.3B $774M $458.8M $1.1B
 
Levered Free Cash Flow $683.1M $576.1M $919.6M $970.2M $1.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $10.8M $68.6M $47.4M $401.5M $219.5M
Depreciation & Amoritzation $49M $48.2M $48.5M $37.2M $30.8M
Stock-Based Compensation $52.6M $61.2M $73.9M $71.8M $80.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $221.3M $250.9M $270.3M $297.2M $404.7M
 
Capital Expenditures $9M $12.3M $22.8M $4.4M $3.6M
Cash Acquisitions -$298.5M -- -- -- --
Cash From Investing -$306.5M -$12.5M -$22.8M $43.7M -$3.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $800M -- -- -- --
Long-Term Debt Repaid -$8.1M -$8.1M -$6.3M -- --
Repurchase of Common Stock -$180.1M -$750.1M -$119.7M -$128.3M -$767.4M
Other Financing Activities -$9.7M -$900K -$1.4M -$6.7M -$4.8M
Cash From Financing $613.7M -$750.6M -$124.2M -$135M -$772.2M
 
Beginning Cash (CF) $765.2M $1.3B $774M $458.8M $1.1B
Foreign Exchange Rate Adjustment -$600K -$800K $300K -$700K $1.5M
Additions / Reductions $528.5M -$512.2M $123.3M $205.9M -$371.1M
Ending Cash (CF) $1.3B $742.7M $892.4M $664M $719.4M
 
Levered Free Cash Flow $212.3M $238.6M $247.5M $292.8M $401.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$526.5M $300.6M $331.7M $1.7B $754.9M
Depreciation & Amoritzation $199.5M $198.8M $194.9M $160M $128.9M
Stock-Based Compensation $198.7M $216.5M $277.1M $294.2M $308.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $752.6M $858.9M $999.1M $1.1B $1.4B
 
Capital Expenditures $77M $256.5M $70.6M $59M $25.8M
Cash Acquisitions -$576.8M -$69.2M -$72.5M -- --
Cash From Investing -$652.9M -$341.6M -$142.3M -$35.9M -$25.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.5B -- -- -- --
Long-Term Debt Repaid -$30.6M -$32.4M -$1.8B -$1.8B --
Repurchase of Common Stock -$406.1M -$1.1B -$664.2M -$1.3B -$1.3B
Other Financing Activities -$873.9M -$8.1M -$18M -$20M -$15.4M
Cash From Financing $339.3M -$1.1B -$700.3M -$1.3B -$1.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $439M -$548.9M $156.5M -$233.9M $54.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $675.6M $602.4M $928.5M $1B $1.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $10.8M $68.6M $47.4M $401.5M $219.5M
Depreciation & Amoritzation $49M $48.2M $48.5M $37.2M $30.8M
Stock-Based Compensation $52.6M $61.2M $73.9M $71.8M $80.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $221.3M $250.9M $270.3M $297.2M $404.7M
 
Capital Expenditures $9M $12.3M $22.8M $4.4M $3.6M
Cash Acquisitions -$298.5M -- -- -- --
Cash From Investing -$306.5M -$12.5M -$22.8M $43.7M -$3.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $800M -- -- -- --
Long-Term Debt Repaid -$8.1M -$8.1M -$6.3M -- --
Repurchase of Common Stock -$180.1M -$750.1M -$119.7M -$128.3M -$767.4M
Other Financing Activities -$9.7M -$900K -$1.4M -$6.7M -$4.8M
Cash From Financing $613.7M -$750.6M -$124.2M -$135M -$772.2M
 
Beginning Cash (CF) $765.2M $1.3B $774M $458.8M $1.1B
Foreign Exchange Rate Adjustment -$600K -$800K $300K -$700K $1.5M
Additions / Reductions $528.5M -$512.2M $123.3M $205.9M -$371.1M
Ending Cash (CF) $1.3B $742.7M $892.4M $664M $719.4M
 
Levered Free Cash Flow $212.3M $238.6M $247.5M $292.8M $401.1M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will Uber Stock 5X?
Will Uber Stock 5X?

Uber (NYSE:UBER) has generated extremely strong returns for its investors…

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Is Acuity a Good Stock to Buy Now?
Is Acuity a Good Stock to Buy Now?

Acuity Brands (NYSE:AYI) is an industrial company specializing in lighting.…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
71
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
59
RGC alert for May 16

Regencell Bioscience Holdings [RGC] is up 16.91% over the past day.

Buy
89
BOOT alert for May 16

Boot Barn Holdings [BOOT] is up 16.55% over the past day.

Sell
43
FI alert for May 16

Fiserv [FI] is down 16.2% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock