Duolingo Inc (DUOL) Financials

$154.46

$-4.36 (-2.75%)

As on 04-Sep-2026 16:02EDT

Market cap

$7,227 Mln

Revenue (TTM)

$1,145 Mln

P/E Ratio

18.8

P/B Ratio

5.3

Div. Yield

0 %

Income Statement ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Operating Revenue	1,145.00	1,037.59	748.02	531.11	369.50	250.77
Cost of Revenue	316.67	293.87	209.19	147.18	103.43	69.19
Gross Profit	828.33	743.72	538.84	383.93	266.06	250.77
Operating Expenses	666.02	602.49	475.27	396.85	330.62	241.59
Operating Profit (EBIT)	162.31	141.24	63.57	-12.92	-64.56	60.01
Other Income	--	--	--	--	6.56	0.05
Profit before Tax	201.87	182.41	102.31	17.78	-58.64	-59.96
Provision for Tax	-208.90	-231.66	13.73	1.71	0.94	0.18
Profit after Tax (Net Income)	410.77	414.07	88.57	16.07	-59.57	-60.14
Minority Interest	--	--	--	--	--	--
Consolidated Profit	--	--	--	--	-59.57	-60.14

Liabilities ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Shareholder's Funds	1,409.74	1,347.01	824.55	655.50	542.08	513.06
Minority Interest	--	--	--	--	--	--
Non-Current Liabilities	86.38	94.03	54.95	21.09	23.50	29.12
Current Liabilities	577.83	551.15	422.23	277.36	181.77	119.13
Total Liabilities	2,651.79	1,992.18	1,301.73	953.96	747.35	661.31

Assets ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Non-Current Assets	502.84	555.58	200.14	56.16	50.16	42.04
Current Assets	1,571.11	1,436.61	1,101.59	897.80	697.18	619.27
Total Assets	2,651.79	1,992.18	1,301.73	953.96	747.35	661.31
Total Debt*	86.14	93.78	57.24	25.04	28.41	32.46
Net Current Assets	993.28	885.46	679.36	620.44	515.42	500.14

Cashflow ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Cash From Operating Activities	--	387.82	285.51	153.61	53.66	9.17
Cash Flow from Investing Activities	--	-107.68	-217.33	-13.58	-14.17	-6.21
Cash from Financing Activities	--	-29.55	-30.00	2.14	14.78	430.47
Net Cash Inflow / Outflow	--	--	--	--	54.26	433.43

Financials Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Adjusted EPS ($)	8.34	8.31	1.79	0.33	-1.48	-1.57
Cash EPS ($)	8.23	8.60	2.01	0.46	-1.36	-1.50
Adjusted Book Value ($)	30.17	27.05	16.66	13.38	13.43	13.41
Dividend per Share ($)	--	--	--	--	--	--
Cash Flow per Share ($)	--	7.79	5.77	3.13	1.33	0.24
Free Cash Flow per Share ($)	--	7.42	5.52	3.07	1.19	0.15

Profitability Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
ROCE (%)	--	35.66	11.34	2.57	-10.68	-18.31
ROE (%)	29.80	38.14	11.97	2.68	-11.29	-19.56
ROA (%)	17.61	25.14	7.85	1.89	-8.46	-14.37
EBIT Margin (%)	16.67	17.58	13.68	3.35	-15.87	0.02
Net Margin (%)	35.87	39.91	11.84	3.03	-15.84	-23.98
Cash Profit Margin (%)	0.00	--	--	--	--	--

Growth Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Revenue Growth (%)	29.36	0.39	0.41	0.44	0.47	0.55
EBIT Growth (%)	47.72	78.30	475.50	130.32	-115,072.55	100.32
Net Profit Growth (%)	250.53	367.48	451.28	126.97	0.93	-281.18
EPS Growth (%)	246.51	3.65	4.46	1.22	0.06	-2.57
Book Value Growth (%)	41.31	--	--	--	--	--

Valuation Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Price / Earnings	18.77	21.11	181.20	691.83	-48.19	-67.53
Price / Book Value	5.27	6.49	19.46	16.96	5.30	7.92
Dividend Yield (%)	--	--	--	--	--	--
EV/EBITDA	35.88	39.09	134.58	417.86	-42.61	1,274.61
Close Price ($)	115.02	175.50	324.23	226.85	71.13	106.11
High Price ($)	468.00	544.93	378.48	245.87	113.36	205.00
Low Price ($)	87.89	166.27	145.05	68.93	60.50	94.51
Market Cap ($ Cr)	7,226.61	--	--	--	--	--

Solvency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Debt to Equity	--	0.07	0.07	0.04	0.05	0.06
Short term debt to equity ratio	--	--	0.00	0.01	0.01	0.01
Current Ratio	2.72	2.61	2.61	3.24	3.84	5.20
Quick Ratio	2.72	--	--	3.24	3.64	5.20
Interest Coverage	--	--	--	--	-8.10	1.04

Operating Efficiency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Debtors to sales (%)	11.68	17.05	17.24	26.91	22.13	22.88
Asset Turnover	0.49	0.63	0.66	0.62	0.52	0.60
Receivable days	--	53.83	66.37	77.26	68.78	66.57
Inventory Days	--	--	0.00	43.48	61.87	35.86
Payable days	--	8.94	7.71	4.50	15.88	26.43
Cash Conversion Cycle	--	--	58.66	116.24	114.76	76.00

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.

Income Statement ($ Mln)