Name: BXCAP Income Statement - Box Revenue & EPS | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Revenue, Cost of Revenue, Gross Profit, Operating Expenses, Operating Income, Net Income, EPS Basic, EPS Diluted

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

BXCAP - Box Inc.

USD | NYSE | Technology

BXCAP Income Statement - Box Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	Q1 FY 27	Q4 FY 26	Q3 FY 26	Q2 FY 26	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20	Q4 FY 19	Q3 FY 19	Q2 FY 19	Q1 FY 19	Q4 FY 18	Q3 FY 18	Q2 FY 18	Q1 FY 18	Q4 FY 17	Q3 FY 17	Q2 FY 17
Revenues
Revenues	305.9	305.9	301.1	294.0	276.3	279.5	275.9	270.0	264.7	262.9	261.5	261.4	251.9	256.5	250.0	246.0

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)	TTM	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015	FY2014
Revenues
Revenues	1,206.9	1,177.3	1,090.1	1,037.7	990.9	874.3	770.8	696.3	608.4	506.1	398.6	302.7	216.4	124.2
Cost of Revenue	246.7	244.6	228.1	260.6	252.6	249.5	224.7	215.6	173.6	135.2	112.1	87.1	47.3	26.0
Gross Profit	960.2	932.6	862.0	777.1	738.3	624.8	546.0	480.7	434.8	370.9	286.5	215.6	169.2	98.2
Operating Expenses
Research & Development	298.2	294.5	264.9	248.8	243.5	218.5	201.3	199.8	163.8	136.8	115.9	102.5	66.4	46.0
Operating Income
Operating Income	104.3	83.2	79.6	50.8	36.8	(27.6)	(37.6)	(139.5)	(134.2)	(154.0)	(150.7)	(201.0)	(166.7)	(158.8)
Non-Operating
Interest Income	21.0	24.7	23.7	18.7	5.9	-	-	-	-	-	-	-	-	-
Interest Expense
Tax & Net
Income Tax Expense	(11.8)	(16.7)	(159.5)	(66.4)	7.6	4.0	1.2	1.4	1.4	0.7	0.9	0.7	(0.6)	(2.4)
Net Income From Continuing Ops
Per Share
EPS Basic	0.69	0.60	1.40	0.69	0.06	(0.35)	(0.28)	-	-	-	-	-	-	-
EPS Diluted
Supplementary Data
EBITDA	-	116.1	101.7	102.0	102.8	50.6	37.8	(80.0)	(87.9)	(113.9)	(110.5)	(160.6)	(137.6)	(140.9)
EBIT

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Operating Expenses
Research & Development	75.9	76.6	73.9	71.7	72.3	68.9	67.9	65.4	62.7	61.9	61.0	63.3	62.5	60.7	59.1	62.0	61.7	59.1	55.8	52.7	50.9	48.6	49.5	50.1	53.1	53.2	50.7	49.7	46.2	41.4	42.3	41.8	38.2	34.4	34.8	34.0	33.5	31.1	29.7	28.3
Selling General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling & Marketing	101.9	99.6	103.1	102.2	99.1	96.8	95.4	95.2	92.7	85.9	87.9	88.6	86.2	83.3	81.6	83.4	83.1
General & Administrative	38.0	37.6	37.5	38.0	37.9	37.1	33.7	33.6	33.1	31.2	32.0	32.6	33.2	31.7	31.4	32.6	30.8
Depreciation & Amortization	9.3	-	-	-	6.9	-	-	-	4.7	19.3	11.0	8.0	12.9	12.6	17.1	17.8
Amortization of Intangibles	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	215.8	213.8	214.5	211.9	209.3	202.8	196.9	194.2	188.4	179.0	180.9	184.5	181.9	175.8	172.1	178.0

Operating Income
Operating Income	27.4	31.2	25.1	20.6	6.3	17.9	23.4	20.3	18.0	21.2	11.4	9.9	8.3	19.7	13.4	3.1	0.6	(0.2)	(11.1)	(6.1)	(10.3)	(3.3)	(2.6)	(7.5)	(24.2)	(28.6)	(39.2)	(36.3)	(35.4)	(21.7)	(39.5)	(37.2)	(35.9)	(32.5)	(42.6)	(39.0)	(40.0)	(36.4)	(37.8)	(37.9)

Non-Operating
Interest Income	3.0	5.1	6.2	6.7	6.7	6.8	5.8	5.4	5.7	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest Expense	2.4	2.6	2.7	2.7	2.7	2.9	1.6	0.8	0.8	-	-	-	-	-	-	-	-	-
Income From Equity Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Non-Operating Income	(0.5)	0.8	(1.2)	(0.9)	2.8	(0.9)	(10.3)	0.1	(1.0)	(10.5)	1.8	3.3	2.3	2.8	(1.4)	(0.7)	(4.2)
Pre-Tax Income	27.5	34.4	27.4	23.7	13.1	21.0	17.3	25.0	21.9	25.6	13.2	13.2	10.7	23.5	11.9	2.5	(3.5)

Tax & Net
Income Tax Expense	9.8	(47.2)	15.3	10.3	5.0	(173.0)	4.4	4.5	4.6	(73.7)	2.5	2.4	2.3	3.0	2.0	1.4	1.2	2.6	0.4	0.7	0.3	0.3	0.4	0.3	0.2	0.3	0.3	0.3	0.5	0.5	0.4	0.2	0.4	0.2	0.4	0.3	(0.2)	0.2	0.2	0.2
Net Income From Continuing Ops	17.7	81.7	12.1	13.4	8.2	194.0	12.9	20.5	17.2	99.2	10.7	10.8	8.4	20.5	9.9	1.0	(4.7)
Net Income From Discontinued Ops	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	17.7	81.7	12.1	13.4	8.2	194.0	12.9	20.5	17.2	99.2	10.7	10.8	8.4	20.5	9.9	1.0	(4.7)
Net Income Attributable To Parent	17.7	81.7	12.1	13.4	8.2	194.0	12.9	20.5	17.2	99.2	10.7	10.8	8.4	20.5	9.9	1.0
Less: Minority Interest	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Less: Preferred Dividends	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	3.7
Net Income To Common Shareholders	11.9	68.5	6.9	8.1	3.5	168.1	7.6	14.3	11.5	84.1	5.6	5.7	3.7	15.8	5.0

Per Share
EPS Basic	0.09	-	0.05	0.06	0.02	-	0.05	0.10	0.08	-	0.04	0.04	0.03	-	0.03	(0.02)	(0.06)	-	(0.12)	(0.08)	(0.09)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EPS Diluted	0.08	-	0.05	0.05	0.02	-	0.05	0.10	0.08	-	0.04	0.04	0.02	-	0.03	(0.02)	(0.06)	-
Shares Basic	139.2	-	144.4	144.9	144.4	-	143.5	144.1	145.3	-	143.9	144.2	144.7	-	142.4	143.7	144.7	-
Shares Diluted	140.1	-	149.4	151.1	149.6	-	149.1	146.5	148.8	-	147.6	150.0	150.4	-	148.1	143.7	144.7	-

Supplementary Data
EBITDA	36.7	-	-	-	13.2	-	-	-	22.7	40.5	22.4	17.9	21.2	32.3	30.5	20.9	19.2	19.0	8.9	13.6	9.1	15.8	17.0	11.3	(6.3)	(11.3)	(23.2)	(22.8)	(22.8)	(10.1)	(28.0)	(25.4)	(24.5)	(21.6)	(32.6)	(29.2)	(30.4)	(27.8)	(29.0)	(27.2)
EBIT	27.4	31.2	25.1	20.6	6.3	17.9	23.4	20.3	18.0	21.2	11.4	9.9	8.3	19.7	13.4	3.1	0.6	(0.2)	(11.1)