Dropbox Inc
NASDAQ:DBX
Income Statement
Earnings Waterfall
Dropbox Inc
Revenue
|
2.5B
USD
|
Cost of Revenue
|
-478.5m
USD
|
Gross Profit
|
2B
USD
|
Operating Expenses
|
-1.6B
USD
|
Operating Income
|
383.5m
USD
|
Other Expenses
|
70.1m
USD
|
Net Income
|
453.6m
USD
|
Income Statement
Dropbox Inc
Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||
Revenue |
974
N/A
|
1 039
+7%
|
1 107
+6%
|
1 175
+6%
|
1 248
+6%
|
1 321
+6%
|
1 392
+5%
|
1 461
+5%
|
1 523
+4%
|
1 591
+4%
|
1 661
+4%
|
1 731
+4%
|
1 797
+4%
|
1 856
+3%
|
1 914
+3%
|
1 971
+3%
|
2 034
+3%
|
2 097
+3%
|
2 158
+3%
|
2 209
+2%
|
2 251
+2%
|
2 292
+2%
|
2 325
+1%
|
2 374
+2%
|
2 423
+2%
|
2 465
+2%
|
2 502
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||
Cost of Revenue |
(374)
|
(367)
|
(369)
|
(396)
|
(393)
|
(392)
|
(395)
|
(373)
|
(386)
|
(401)
|
(411)
|
(416)
|
(415)
|
(414)
|
(415)
|
(421)
|
(425)
|
(434)
|
(444)
|
(448)
|
(447)
|
(444)
|
(444)
|
(448)
|
(462)
|
(472)
|
(479)
|
|
Gross Profit |
600
N/A
|
673
+12%
|
738
+10%
|
779
+6%
|
854
+10%
|
929
+9%
|
997
+7%
|
1 089
+9%
|
1 137
+4%
|
1 191
+5%
|
1 250
+5%
|
1 315
+5%
|
1 381
+5%
|
1 442
+4%
|
1 499
+4%
|
1 550
+3%
|
1 608
+4%
|
1 662
+3%
|
1 714
+3%
|
1 761
+3%
|
1 804
+2%
|
1 847
+2%
|
1 881
+2%
|
1 926
+2%
|
1 961
+2%
|
1 993
+2%
|
2 023
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||
Operating Expenses |
(721)
|
(769)
|
(852)
|
(1 325)
|
(1 381)
|
(1 449)
|
(1 491)
|
(1 137)
|
(1 213)
|
(1 276)
|
(1 330)
|
(1 347)
|
(1 367)
|
(1 379)
|
(1 378)
|
(1 394)
|
(1 381)
|
(1 388)
|
(1 407)
|
(1 426)
|
(1 462)
|
(1 489)
|
(1 523)
|
(1 750)
|
(1 642)
|
(1 636)
|
(1 640)
|
|
Selling, General & Administrative |
(393)
|
(419)
|
(471)
|
(656)
|
(682)
|
(713)
|
(723)
|
(597)
|
(630)
|
(654)
|
(668)
|
(654)
|
(650)
|
(651)
|
(651)
|
(667)
|
(655)
|
(657)
|
(651)
|
(640)
|
(647)
|
(634)
|
(631)
|
(657)
|
(677)
|
(683)
|
(703)
|
|
Research & Development |
(328)
|
(350)
|
(380)
|
(670)
|
(699)
|
(735)
|
(768)
|
(540)
|
(582)
|
(622)
|
(662)
|
(694)
|
(717)
|
(728)
|
(728)
|
(727)
|
(727)
|
(731)
|
(756)
|
(786)
|
(815)
|
(855)
|
(892)
|
(916)
|
(964)
|
(953)
|
(937)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(177)
|
0
|
0
|
0
|
|
Operating Income |
(121)
N/A
|
(97)
+20%
|
(114)
-18%
|
(546)
-380%
|
(527)
+4%
|
(519)
+1%
|
(494)
+5%
|
(48)
+90%
|
(75)
-55%
|
(85)
-13%
|
(80)
+6%
|
(32)
+59%
|
14
N/A
|
63
+338%
|
121
+92%
|
155
+28%
|
227
+46%
|
274
+21%
|
307
+12%
|
335
+9%
|
343
+2%
|
359
+5%
|
358
0%
|
176
-51%
|
320
+82%
|
357
+12%
|
384
+7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||
Interest Income Expense |
(15)
|
(13)
|
(16)
|
(8)
|
(3)
|
2
|
7
|
12
|
13
|
13
|
12
|
12
|
8
|
8
|
(1)
|
(6)
|
(5)
|
(11)
|
(7)
|
(5)
|
(9)
|
(9)
|
4
|
5
|
14
|
22
|
23
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(398)
|
(417)
|
(417)
|
(417)
|
(33)
|
(14)
|
(23)
|
(27)
|
(177)
|
0
|
(170)
|
(166)
|
155
|
|
Total Other Income |
9
|
10
|
18
|
12
|
11
|
6
|
7
|
8
|
16
|
16
|
17
|
22
|
22
|
22
|
28
|
24
|
20
|
21
|
32
|
30
|
23
|
34
|
8
|
6
|
3
|
(10)
|
(7)
|
|
Pre-Tax Income |
(128)
N/A
|
(100)
+22%
|
(112)
-11%
|
(542)
-386%
|
(519)
+4%
|
(511)
+1%
|
(480)
+6%
|
(30)
+94%
|
(48)
-60%
|
(57)
-20%
|
(52)
+9%
|
1
N/A
|
44
+3 558%
|
93
+112%
|
(250)
N/A
|
(244)
+3%
|
(175)
+28%
|
(132)
+24%
|
299
N/A
|
347
+16%
|
335
-3%
|
357
+7%
|
193
-46%
|
187
-3%
|
166
-11%
|
204
+22%
|
554
+172%
|
|
Net Income | ||||||||||||||||||||||||||||
Tax Provision |
(4)
|
(3)
|
63
|
61
|
61
|
61
|
(5)
|
3
|
3
|
1
|
(1)
|
(7)
|
(11)
|
(10)
|
(6)
|
(4)
|
(3)
|
(3)
|
37
|
21
|
7
|
(7)
|
361
|
356
|
357
|
351
|
(101)
|
|
Income from Continuing Operations |
(132)
|
(103)
|
(49)
|
(481)
|
(458)
|
(450)
|
(485)
|
(27)
|
(44)
|
(56)
|
(53)
|
(6)
|
33
|
83
|
(256)
|
(248)
|
(178)
|
(135)
|
336
|
368
|
342
|
350
|
553
|
543
|
524
|
555
|
454
|
|
Net Income (Common) |
(132)
N/A
|
(103)
+22%
|
(112)
-8%
|
(544)
-387%
|
(521)
+4%
|
(513)
+2%
|
(485)
+5%
|
(27)
+94%
|
(44)
-64%
|
(56)
-25%
|
(53)
+5%
|
(6)
+89%
|
33
N/A
|
83
+150%
|
(256)
N/A
|
(248)
+3%
|
(178)
+28%
|
(135)
+24%
|
336
N/A
|
368
+10%
|
342
-7%
|
350
+2%
|
553
+58%
|
543
-2%
|
524
-3%
|
555
+6%
|
454
-18%
|
|
EPS (Diluted) |
-0.33
N/A
|
-0.26
+21%
|
-0.28
-8%
|
-1.37
-389%
|
-1.29
+6%
|
-1.27
+2%
|
-1.35
-6%
|
-0.06
+96%
|
-0.1
-67%
|
-0.13
-30%
|
-0.13
N/A
|
-0.02
+85%
|
0.07
N/A
|
0.19
+171%
|
-0.62
N/A
|
-0.61
+2%
|
-0.44
+28%
|
-0.33
+25%
|
0.84
N/A
|
0.98
+17%
|
0.76
-22%
|
0.97
+28%
|
1.52
+57%
|
1.55
+2%
|
1.23
-21%
|
1.29
+5%
|
1.31
+2%
|