Dropbox, Inc.
DBX · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $2,548 | $2,502 | $2,325 | $2,158 |
| % Growth | 1.9% | 7.6% | 7.7% | – |
| Cost of Goods Sold | $445 | $479 | $444 | $444 |
| Gross Profit | $2,103 | $2,023 | $1,881 | $1,714 |
| % Margin | 82.5% | 80.9% | 80.9% | 79.4% |
| R&D Expenses | $915 | $937 | $892 | $756 |
| G&A Expenses | $241 | $237 | $223 | $225 |
| SG&A Expenses | $702 | $703 | $632 | $652 |
| Sales & Mktg Exp. | $461 | $466 | $409 | $428 |
| Other Operating Expenses | $0 | -$155 | $175 | $31 |
| Operating Expenses | $1,617 | $1,484 | $1,699 | $1,439 |
| Operating Income | $486 | $539 | $181 | $274 |
| % Margin | 19.1% | 21.5% | 7.8% | 12.7% |
| Other Income/Exp. Net | $24 | $16 | $11 | $25 |
| Pre-Tax Income | $510 | $554 | $193 | $299 |
| Tax Expense | $58 | $101 | -$361 | -$37 |
| Net Income | $452 | $454 | $553 | $336 |
| % Margin | 17.7% | 18.1% | 23.8% | 15.6% |
| EPS | 1.42 | 1.33 | 1.53 | 0.87 |
| % Growth | 6.8% | -13.1% | 75.9% | – |
| EPS Diluted | 1.4 | 1.31 | 1.52 | 0.85 |
| Weighted Avg Shares Out | 318 | 341 | 361 | 388 |
| Weighted Avg Shares Out Dil | 323 | 346 | 363 | 396 |
| Supplemental Information | – | – | – | – |
| Interest Income | $14 | $19 | $16 | $8 |
| Interest Expense | $0 | $0 | $12 | $13 |
| Depreciation & Amortization | $137 | $170 | $157 | $151 |
| EBITDA | $624 | $554 | $514 | $457 |
| % Margin | 24.5% | 22.1% | 22.1% | 21.2% |