DBX
Dropbox Inc
$26.49
-$0.94(-3.43%)
55
Overall
60
Value
54
Tech
52
Quality
Market Cap
$7.49B
Volume
4.48M
52W Range
$21.70 - $32.40
Target Price
$27.20
Order:
Income Statement
| Metric | Trend | Chart | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||
| Total Revenue | $1.4B | $1.7B | $1.9B | $2.2B | $2.3B | $2.5B | $2.5B | $2.5B | ||
| Total Revenue | $1.4B | $1.7B | $1.9B | $2.2B | $2.3B | $2.5B | $2.5B | $2.5B | ||
| COST OF GOODS SOLD | ||||||||||
| Cost of Revenue | $-394.7M | $411.0M | $414.6M | $444.2M | $444.2M | $478.5M | $445.1M | $500.8M | ||
| GROSS PROFIT | ||||||||||
| Gross Profit | $997.0M | $1.3B | $1.5B | $1.7B | $1.9B | $2.0B | $2.1B | $2.0B | ||
| OPERATING EXPENSES | ||||||||||
| Operating Expenses | $-1.5B | $1.3B | $1.8B | $1.4B | $1.5B | $1.5B | $1.6B | $1.3B | ||
| Research & Development | $768.2M | $662.1M | $727.5M | $755.9M | $891.9M | $936.5M | $914.9M | $732.0M | ||
| Research Expense | $768.2M | $662.1M | $727.5M | $755.9M | $891.9M | $936.5M | $914.9M | $732.0M | ||
| Selling, General & Administrative | $722.8M | $668.7M | $650.6M | $652.1M | $632.3M | $703.1M | $701.9M | $600.4M | ||
| Selling & Marketing Expenses | $439.6M | $423.3M | $422.8M | $427.5M | $409.4M | $466.0M | $460.7M | $369.9M | ||
| General & Administrative Expenses | $283.2M | $245.4M | $227.8M | $224.6M | $222.9M | $237.1M | $241.2M | $230.5M | ||
| Salaries & Wages | $-15.6M | -- | -- | -- | $330.7M | -- | -- | -- | ||
| Depreciation & Amortization | $-158.6M | $159.9M | $145.1M | $135.7M | $140.9M | $139.7M | $109.3M | -- | ||
| Depreciation & Amortization | $-158.6M | $159.9M | $145.1M | $135.7M | $140.9M | -- | -- | -- | ||
| Amortization | $-93.7M | $314.8M | $321.7M | $463.7M | $514.7M | $513.9M | $520.7M | -- | ||
| Other Operating Expenses | $-85.9M | $-14.6M | $-15.8M | $-18.5M | $-20.3M | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||
| Operating income | $-494.0M | $-80.5M | $-277.0M | $274.4M | $181.3M | $538.7M | $486.2M | $689.1M | ||
| EBITDA | $-309.2M | $130.7M | $280.5M | $457.1M | $425.3M | $582.7M | $536.4M | $743.8M | ||
| NON-OPERATING ITEMS | ||||||||||
| Interest Expense (Non-Operating) | $-8.0M | $9.2M | $9.1M | $8.8M | $7.5M | $-19.4M | $-13.9M | $78.6M | ||
| Intinc | $7.1M | $12.5M | $1.7M | $-5.2M | $3.3M | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $7.1M | $12.5M | $1.7M | $-5.2M | $3.3M | $19.4M | $13.9M | $-78.6M | ||
| Gain on Sale of Securities | -- | $22.8M | $12.5M | $7.5M | $15.7M | -- | -- | -- | ||
| Other Income/Expense | $-6.8M | $-16.0M | $-25.1M | $-30.1M | $-167.1M | $-151.5M | $-9.6M | $-8.4M | ||
| Other Special Charges | $6.8M | $16.0M | $25.1M | $30.1M | $8.1M | $-3.7M | $9.7M | $7.1M | ||
| SPECIAL ITEMS | ||||||||||
| Special Income Charges | -- | -- | $-398.2M | $-31.3M | $-175.2M | -- | -- | -- | ||
| Impairment of Capital Assets | -- | -- | $398.2M | $31.3M | $175.2M | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||
| EBIT | $-488.1M | $-42.8M | $121.2M | $305.7M | $200.2M | $535.0M | $495.9M | $696.2M | ||
| Pre-Tax Income | $-480.1M | $-52.0M | $-250.2M | $299.3M | $192.7M | $554.4M | $509.8M | $617.6M | ||
| INCOME TAX | ||||||||||
| Tax Provision | $4.8M | $700.0K | $6.1M | $-36.5M | $-360.5M | $100.8M | $57.5M | $109.2M | ||
| NET INCOME | ||||||||||
| Net Income | $-484.9M | $-52.7M | $-256.3M | $335.8M | $553.2M | $453.6M | $452.3M | $508.4M | ||
| Net Income (Continuing Operations) | $-484.9M | $-52.7M | $-256.3M | $335.8M | $553.2M | $453.6M | $452.3M | $508.4M | ||
| Net Income (Discontinued Operations) | $-484.9M | $-52.7M | $-256.3M | $335.8M | $553.2M | $453.6M | $452.3M | $508.4M | ||
| Net Income (Common Stockholders) | $-484.9M | $-52.7M | $-256.3M | $335.8M | $553.2M | $453.6M | $452.3M | $508.4M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | $610.1M | ||
| TOTALS | ||||||||||
| Total Expenses | $-1.9B | $1.7B | $2.2B | $1.9B | $2.0B | $2.0B | $2.1B | $1.8B | ||
| SHARE & EPS DATA | ||||||||||
| Average Shares Outstanding | $358.6M | $411.6M | $414.3M | $388.0M | $361.2M | $341.2M | $318.2M | $268.3M | ||
| Average Shares Outstanding (Diluted) | $359.2M | $411.6M | -- | $395.8M | $363.3M | $345.6M | $323.4M | $272.8M | ||
| Shares Outstanding | $411.3M | $418.9M | $414.7M | $381.7M | $357.9M | $344.0M | $301.8M | $241.2M | ||
| Basic EPS | -- | $-0.13 | $-0.62 | $0.87 | $1.53 | $1.33 | $1.42 | $1.89 | ||
| Basic EPS (Continuing Operations) | -- | $-0.13 | $-0.62 | $0.87 | $1.53 | $1.33 | $1.42 | $1.89 | ||
| Diluted EPS | $-1.35 | $-0.13 | $-0.62 | $0.85 | $1.52 | $1.31 | $1.4 | $1.86 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | $0.85 | $1.52 | $1.31 | $1.4 | $1.86 | ||
| OTHER METRICS | ||||||||||
| Gain On Sale Of P P E | -- | -- | -- | $13.6M | -- | -- | -- | -- | ||
| Marketing Expense | $-100.9M | $88.8M | $81.4M | $108.6M | $94.8M | -- | -- | -- | ||
| Other Gand A | $283.2M | $245.4M | $227.8M | $224.6M | $222.9M | $237.1M | $241.2M | $230.5M | ||
| Other Impairment Of Capital Assets | -- | -- | -- | -- | -- | $-155.2M | $100.0K | $-1.3M | ||
| Rent And Landing Fees | $283.2M | -- | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $439.6M | -- | -- | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | DBX | $26.49 | -3.4% | 4.48M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |