DoorDash, Inc.
NasdaqGS-DASH
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
Dec '23
Dec '24
LTM
Dec '25 (E)
Dec '26 (E)
Dec '27 (E)
| Income Statement | LTM | Dec '24 | Dec '23 | Dec '22 | Dec '21 | Dec '20 | Dec '19 | Dec '18 |
|---|---|---|---|---|---|---|---|---|
Total Revenues | 12,635 | 10,722 | 8,635 | 6,583 | 4,888 | 2,886 | 885 | 291 |
Total Revenues %Chg | 24.5% | 24.2% | 31.2% | 34.7% | 69.4% | 226.1% | 204.1% | — |
Cost of Sales | 6,256 | 5,542 | 4,589 | 3,588 | 2,338 | 1,368 | 523 | 228 |
Gross Profit | 6,379 | 5,180 | 4,046 | 2,995 | 2,550 | 1,518 | 362 | 63 |
Gross Profit Margin | 50.5% | 48.3% | 46.9% | 45.5% | 52.2% | 52.6% | 40.9% | 21.6% |
Selling, General & Administrative Expenses | 3,754 | 3,489 | 3,111 | 2,829 | 2,416 | 1,513 | 839 | 213 |
Depreciation & Amortization Expenses | 621 | 561 | 509 | 369 | 156 | 120 | 32 | 9 |
Research & Development Expenses | 1,309 | 1,168 | 1,003 | 829 | 430 | 321 | 107 | 51 |
Other Operating Expenses | 2 | — | 2 | 92 | — | — | — | — |
Operating Profit | 693 | -38 | -579 | -1,124 | -452 | -436 | -616 | -210 |
Operating Margin | 5.5% | -0.4% | -6.7% | -17.1% | -9.2% | -15.1% | -69.6% | -72.2% |
Interest and Investment Income | 220 | 199 | 152 | 30 | -11 | 7 | 18 | 7 |
Interest Expense | — | — | — | — | — | -32 | — | -1 |
Non-Operating Income | -20 | -5 | -107 | -305 | — | 3 | -68 | — |
Total Non-Operating Income | 200 | 194 | 45 | -275 | -11 | -22 | -50 | 6 |
Income Before Provision for Income Taxes | 893 | 156 | -534 | -1,399 | -463 | -458 | -666 | -204 |
Provision for Income Taxes | 35 | 39 | 31 | -31 | 5 | 3 | 1 | — |
Consolidated Net Income | 858 | 117 | -565 | -1,368 | -468 | -461 | -667 | -204 |
Net Income Attributable to Minority Interests and Other | -5 | -6 | -7 | -3 | — | — | — | — |
Net Income Attributable to Preferred Dividends | — | — | — | — | — | — | 1 | 3 |
Net Income Attributable to Common Shareholders | 863 | 123 | -558 | -1,365 | -468 | -461 | -668 | -207 |
Basic EPS | 2 | 0.3 | -1.4 | -3.7 | -1.4 | -7.4 | -15.4 | -4.7 |
Diluted EPS | 2 | 0.3 | -1.4 | -3.7 | -1.4 | -7.4 | -15.4 | -4.7 |
Basic Weighted Average Shares Outstanding | 423 | 411.6 | 392.9 | 371.4 | 336.8 | 62.4 | 43.3 | 44.3 |
Total Shares Outstanding | 431 | 419.7 | 403.2 | 391.5 | 346.5 | 318.5 | 43.9 | 41.8 |
Diluted Weighted Average Shares Outstanding | 433.8 | 430.2 | 392.9 | 371.4 | 336.8 | 62.4 | 43.3 | 44.3 |
EBITDA | 1,314 | 523 | -70 | -755 | -296 | -316 | -584 | -201 |
Effective Tax Rate | 3.9% | 25% | -5.8% | 2.2% | -1.1% | -0.7% | -0.2% | — |