Name: DBX Income Statement - Dropbox 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.

DBX - Dropbox, Inc.

USD | NASDAQ | Technology

DBX Income Statement - Dropbox Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	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	Q1 FY 17
Revenues
Revenues	629.5	636.2	634.4	625.7	624.7	643.6	638.8	634.5	631.3	635.0	633.0	622.5	611.1	598.8	591.0	572.7

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

(in millions of USD, except per-share data)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016
Revenues
Revenues	2,525.8	2,521.0	2,548.2	2,501.6	2,324.9	2,157.9	1,913.9	1,661.3	1,391.7	1,106.8	844.8
Cost of Revenue	512.2	500.8	445.1	478.5	444.2	444.2	414.6	411.0	394.7	368.9	390.6
Gross Profit	2,013.6	2,020.2	2,103.1	2,023.1	1,880.7	1,713.7	1,499.3	1,250.3	997.0	737.9	454.2
Operating Expenses
Research & Development	737.8	732.0	914.9	936.5	891.9	755.9	727.5	662.1	768.2	380.3	289.7
Selling General & Administrative	-	-
Operating Income
Operating Income	678.1	689.1	486.2	538.7	181.3	274.4	(277.0)	(80.5)	(494.0)	(113.7)	(193.5)
Non-Operating
Interest Income	-	-	-	-	-	-	-	-	-	-	-
Interest Expense	-	-	-
Tax & Net
Income Tax Expense	116.9	109.2	57.5	100.8	(360.5)	(36.5)	6.1	0.7	4.8	0.2	5.2
Net Income From Continuing Ops	472.6	508.4
Per Share
EPS Basic	2.01	1.89	1.42	1.33	1.53	0.87	(0.62)	(0.13)	-	-	-
EPS Diluted	2.00	1.86	1.40
Supplementary Data
EBITDA	810.7	820.7	595.5	678.4	322.2	410.1	(131.9)	79.4	(335.4)	57.0	(19.7)
EBIT	678.1	689.1	486.2

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

Operating Expenses
Research & Development	184.2	186.9	182.3	184.4	178.4	243.0	225.7	227.1	219.1	222.1	216.4	262.8	235.2	238.5	227.6	215.0	210.8	201.9	187.3	185.5	181.2	176.6	183.3	185.8	181.8	176.9	172.8	162.4	150.0	136.8	133.2	119.7	378.5	104.0	97.2	89.8	89.3
Selling General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling & Marketing	86.9	98.6	91.5	87.8	92.0	128.9	110.5	112.5	108.8	119.6	106.3	120.9	119.2	105.1	103.6	105.0	95.7
General & Administrative	57.5	60.3	57.6	58.8	53.8	62.9	63.3	60.9	54.1	61.3	60.0	60.0	55.8	57.3	56.8	55.3	53.5
Depreciation & Amortization	32.7	34.2	33.1	32.6	31.7	30.7	27.9	25.9	24.8	35.3	34.2	35.2	35.0	35.0	35.1	35.4
Amortization of Intangibles	6.3	6.7	6.5	6.3	6.4	7.2	7.5	6.4	6.7	7.6	7.7	7.6	7.5	4.6	3.9	3.8	4.0
Other Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	328.6	341.9	331.4	333.6	324.2	434.9	399.5	400.5	382.0	245.6	382.7	445.9	410.2	563.4	392.0	384.0

Operating Income
Operating Income	172.8	162.2	174.7	168.4	183.8	87.9	127.8	127.0	143.5	267.4	130.7	56.5	84.1	(80.4)	89.3	82.9	89.5	70.2	77.3	84.4	42.5	(346.6)	30.0	12.8	26.8	(6.6)	(18.6)	(34.0)	(21.3)	(12.0)	(8.9)	(7.2)	(465.9)	(37.3)	(16.3)	(26.7)	(33.4)

Non-Operating
Interest Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest Expense	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income From Equity Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Non-Operating Income	5.3	6.0	2.8	(2.0)	0.3	6.4	1.1	1.9	0.3	(1.9)	(0.2)	(1.2)	(0.4)	(1.5)	7.2	(3.3)	5.7
Pre-Tax Income	141.4	143.1	157.2	147.8	169.5	92.4	132.7	133.6	151.1	272.3	135.5	59.0	87.6	(78.4)	98.2	79.1

Tax & Net
Income Tax Expense	26.9	34.4	33.4	22.2	19.2	(10.4)	26.0	23.1	18.8	45.0	21.4	15.8	18.6	(406.7)	15.0	17.1	14.1	(38.8)	0.5	3.0	(1.2)	0.3	0.9	4.4	0.5	4.2	1.6	0.6	(5.7)	2.1	(0.2)	1.1	1.8	(1.0)	0.5	0.4	0.3
Net Income From Continuing Ops	114.5	108.7	123.8	125.6	150.3	102.8	106.7	110.5	132.3	227.3	114.1	43.2	69.0	328.3	83.2	62.0	79.7
Net Income From Discontinued Ops	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	114.5	108.7	123.8	125.6	150.3	102.8	106.7	110.5	132.3	227.3	114.1	43.2	69.0	328.3	83.2	62.0	79.7
Net Income Attributable To Parent	114.5	108.7	123.8	125.6	150.3	102.8	106.7	110.5	132.3	227.3	114.1	43.2	69.0	328.3	83.2	62.0
Less: Minority Interest	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Less: Preferred Dividends	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	114.5	108.7	123.8	125.6	150.3	102.8	106.7	110.5	132.3	227.3	114.1	43.2	69.0	328.3	83.2

Per Share
EPS Basic	0.49	-	0.47	0.46	0.52	-	0.34	0.34	0.40	-	0.34	0.13	0.20	-	0.23	0.17	0.22	-	0.20	0.23	0.12	-	0.08	0.04	0.09	-	(0.04)	(0.05)	(0.02)	-	-	-	-	-	-	-	-
EPS Diluted	0.48	-	0.47	0.45	0.51	-	0.34	0.34	0.39	-	0.33	0.13	0.20	-	0.23	0.17	0.21	-
Shares Basic	235.2	-	261.1	272.4	290.3	-	314.5	322.4	334.8	-	339.2	341.4	347.1	-	358.1	364.1	370.7	-
Shares Diluted	236.7	-	265.1	276.7	295.7	-	316.4	323.7	340.7	-	346.0	343.8	348.8	-	360.1	365.7	372.9	-

Supplementary Data
EBITDA	205.5	196.4	207.8	201.0	215.5	118.6	155.7	152.9	168.3	302.7	164.9	91.7	119.1	(45.4)	124.4	118.3	124.9	106.9	112.1	117.1	74.0	(311.4)	67.4	49.3	62.8	30.8	18.5	8.3	21.8	31.2	34.4	30.8	(431.8)	3.3	25.7	16.9	11.1
EBIT	172.8	162.2	174.7	168.4	183.8	87.9	127.8	127.0	143.5	267.4	130.7	56.5	84.1	(80.4)	89.3	82.9	89.5	70.2	77.3