Go Pro

Dropbox (DBX) Financials

Dropbox logo
$35.70 -0.18 (-0.50%)
As of 08/28/2026 04:00 PM Eastern
Annual Income Statements for Dropbox

Annual Income Statements for Dropbox

This table shows Dropbox's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-210 -112 -485 -53 -256 336 553 454 452 508
Consolidated Net Income / (Loss)
-210 -112 -485 -53 -256 336 553 454 452 508
Net Income / (Loss) Continuing Operations
-210 -112 -485 -53 -256 336 553 454 452 508
Total Pre-Tax Income
-205 -112 -480 -52 -250 299 193 554 510 618
Total Operating Income
-194 -114 -494 -81 -277 274 181 539 486 689
Total Gross Profit
454 738 997 1,250 1,499 1,714 1,881 2,023 2,103 2,020
Total Revenue
845 1,107 1,392 1,661 1,914 2,158 2,325 2,502 2,548 2,521
Operating Revenue
845 1,107 1,392 1,661 1,914 2,158 2,325 2,502 2,548 2,521
Total Cost of Revenue
391 369 395 411 415 444 444 479 445 501
Operating Cost of Revenue
391 369 395 411 415 444 444 479 445 501
Total Operating Expenses
648 852 1,491 1,331 1,776 1,439 1,699 1,484 1,617 1,331
Selling, General & Admin Expense
107 157 283 245 228 225 223 237 241 231
Marketing Expense
251 314 440 423 423 428 409 466 461 370
Research & Development Expense
290 380 768 662 728 756 892 937 915 732
Impairment Charge
- - 0.00 0.00 398 - 175 -155 0.10 -1.30
Total Other Income / (Expense), net
-12 2.20 14 29 27 25 11 16 24 -72
Interest & Investment Income
-16 -11 7.10 13 1.70 -5.20 3.30 19 14 -79
Other Income / (Expense), net
4.90 13 6.80 16 25 30 8.10 -3.70 9.70 7.10
Income Tax Expense
5.20 0.20 4.80 0.70 6.10 -37 -361 101 58 109
Basic Earnings per Share
($1.11) ($0.57) ($1.35) ($0.13) ($0.62) $0.87 $1.53 $1.33 $1.42 $1.89
Weighted Average Basic Shares Outstanding
189.10M 195.90M 358.60M 411.60M 414.30M 388M 361.20M 341.20M 318.20M 268.30M
Diluted Earnings per Share
($1.11) ($0.57) ($1.35) ($0.13) ($0.62) $0.85 $1.52 $1.31 $1.40 $1.86
Weighted Average Diluted Shares Outstanding
189.10M 195.90M 358.60M 411.60M 414.30M 395.80M 363.30M 345.60M 323.40M 272.80M
Weighted Average Basic & Diluted Shares Outstanding
189.10M 195.90M 358.60M 411.60M 414.30M 381.65M 357.86M 343.98M 301.75M 241.19M

Quarterly Income Statements for Dropbox

This table shows Dropbox's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
227 132 111 107 103 150 126 124 109 115 96
Consolidated Net Income / (Loss)
227 132 111 107 103 150 126 124 109 115 96
Net Income / (Loss) Continuing Operations
227 132 111 107 103 150 126 124 109 115 96
Total Pre-Tax Income
272 151 134 133 92 170 148 157 143 141 118
Total Operating Income
267 144 127 128 88 184 168 175 162 173 165
Total Gross Profit
513 526 528 527 523 508 502 506 504 501 507
Total Revenue
635 631 635 639 644 625 626 634 636 630 632
Operating Revenue
635 631 635 639 644 625 626 634 636 630 632
Total Cost of Revenue
122 106 107 112 121 117 124 128 132 128 125
Operating Cost of Revenue
122 106 107 112 121 117 124 128 132 128 125
Total Operating Expenses
246 382 401 400 435 324 334 331 342 329 342
Selling, General & Admin Expense
61 54 61 63 63 54 59 58 60 58 64
Marketing Expense
120 109 113 111 129 92 88 92 99 87 90
Research & Development Expense
222 219 227 226 243 178 184 182 187 184 188
Impairment Charge
- - 0.00 0.00 - - 2.60 0.00 - - 0.00
Total Other Income / (Expense), net
4.90 7.60 6.60 4.90 4.50 -14 -21 -18 -19 -31 -47
Interest & Investment Income
6.80 7.30 4.70 3.80 -1.90 -15 -19 -20 -25 -37 -50
Other Income / (Expense), net
-1.90 0.30 1.90 1.10 6.40 0.30 -2.00 2.80 6.00 5.30 2.90
Income Tax Expense
45 19 23 26 -10 19 22 33 34 27 22
Basic Earnings per Share
$0.66 $0.40 $0.34 $0.34 $0.34 $0.52 $0.46 $0.47 $0.44 $0.49 $0.43
Weighted Average Basic Shares Outstanding
341.20M 334.80M 322.40M 314.50M 318.20M 290.30M 272.40M 261.10M 268.30M 235.20M 224.80M
Diluted Earnings per Share
$0.65 $0.39 $0.34 $0.34 $0.33 $0.51 $0.45 $0.47 $0.43 $0.48 $0.42
Weighted Average Diluted Shares Outstanding
345.60M 340.70M 323.70M 316.40M 323.40M 295.70M 276.70M 265.10M 272.80M 236.70M 226.80M
Weighted Average Basic & Diluted Shares Outstanding
343.98M 330.19M 325.42M 309.73M 301.75M 281.49M 269.86M 258.74M 241.19M 233.30M 225.71M

Annual Cash Flow Statements for Dropbox

This table details how cash moves in and out of Dropbox's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-4.20 77 92 32 -236 218 -300 382 746 -455
Net Cash From Operating Activities
253 330 425 529 571 730 797 784 894 952
Net Cash From Continuing Operating Activities
253 330 425 529 571 730 797 784 894 952
Net Income / (Loss) Continuing Operations
-210 -112 -485 -53 -256 336 553 454 452 508
Consolidated Net Income / (Loss)
-210 -112 -485 -53 -256 336 553 454 452 508
Depreciation Expense
192 182 167 174 159 151 157 170 137 157
Amortization Expense
3.70 6.60 12 18 25 36 44 43 35 36
Non-Cash Adjustments To Reconcile Net Income
149 172 648 300 666 350 486 199 315 289
Changes in Operating Assets and Liabilities, net
119 81 83 90 -23 -143 -443 -81 -45 -39
Net Cash From Investing Activities
-118 -24 -634 -320 -234 -525 -49 395 444 112
Net Cash From Continuing Investing Activities
-118 -24 -634 -320 -234 -525 -49 395 444 112
Purchase of Property, Plant & Equipment
-115 -25 -63 -136 -80 -22 -34 -24 -23 -21
Acquisitions
-8.50 -0.80 -3.00 -176 -0.20 -147 -77 -0.30 -58 -14
Purchase of Investments
- 0.00 -850 -775 -756 -1,138 -571 -209 -62 0.00
Divestitures
- - - - 26 0.00 11 0.00 0.00 1.70
Sale and/or Maturity of Investments
0.00 0.00 284 751 559 742 603 605 555 125
Other Investing Activities, net
5.70 2.20 -1.00 16 17 40 20 24 31 20
Net Cash From Financing Activities
-135 -232 301 -177 -578 16 -1,042 -799 -587 -1,531
Net Cash From Continuing Financing Activities
-135 -232 301 -177 -578 16 -1,042 -799 -587 -1,531
Repayment of Debt
-143 -142 -6.50 -0.60 -0.80 -24 0.00 -0.10 -50 -162
Repurchase of Common Equity
0.00 -2.50 -4.50 0.00 -398 -1,059 -795 -540 -1,242 -1,714
Issuance of Debt
- - - 0.00 0.00 1,389 0.00 0.00 1,000 500
Issuance of Common Equity
0.00 0.50 773 2.20 2.30 210 0.50 2.50 0.90 0.10
Other Financing Activities, net
8.80 -88 -461 -178 -182 -501 -247 -262 -296 -155
Effect of Exchange Rate Changes
-4.30 - - - - -3.10 - 2.40 - 12
Cash Interest Paid
15 11 8.30 9.80 9.60 8.50 8.20 11 15 106
Cash Income Taxes Paid
1.50 3.40 1.40 0.60 5.00 4.20 28 68 61 57

Quarterly Cash Flow Statements for Dropbox

This table details how cash moves in and out of Dropbox's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
11 -66 -34 2.50 843 -386 -206 -5.00 142 316 -154
Net Cash From Operating Activities
200 176 231 274 214 154 261 302 235 205 239
Net Cash From Continuing Operating Activities
200 176 231 274 214 154 261 302 235 205 239
Net Income / (Loss) Continuing Operations
227 132 111 107 103 150 126 124 109 115 96
Consolidated Net Income / (Loss)
227 132 111 107 103 150 126 124 109 115 96
Depreciation Expense
43 31 32 35 38 38 39 40 41 39 36
Amortization Expense
9.40 8.60 8.40 8.80 9.10 9.50 9.20 8.60 8.60 9.30 10
Non-Cash Adjustments To Reconcile Net Income
-95 89 83 96 104 27 96 90 76 81 88
Changes in Operating Assets and Liabilities, net
16 -85 -4.00 27 -40 -72 -9.20 41 1.10 -40 8.00
Net Cash From Investing Activities
-22 114 63 153 114 36 12 18 46 67 19
Net Cash From Continuing Investing Activities
-22 114 63 153 114 36 12 18 46 67 19
Purchase of Property, Plant & Equipment
-10 -9.20 -5.90 -4.10 -3.30 -0.10 -2.00 -8.40 -11 -1.20 -3.30
Acquisitions
-0.30 0.00 - -37 -0.20 -0.40 -8.40 -4.70 - 0.00 -3.30
Sale and/or Maturity of Investments
72 180 86 182 108 30 21 25 49 66 24
Other Investing Activities, net
13 5.70 4.60 12 9.40 6.30 1.80 5.80 6.00 2.50 1.90
Net Cash From Financing Activities
-172 -353 -327 -431 524 -579 -488 -324 -141 46 -410
Net Cash From Continuing Financing Activities
-172 -353 -327 -431 524 -579 -488 -324 -141 46 -410
Repayment of Debt
-127 0.00 32 - -180 -5.80 -73 -48 -35 -754 32
Repurchase of Common Equity
-106 -279 -260 -349 -353 -499 -410 -390 -415 -367 -330
Other Financing Activities, net
61 -73 -99 -83 56 -74 -4.50 -36 -41 -33 -111
Effect of Exchange Rate Changes
4.30 -2.50 -0.90 6.30 -8.60 - - -1.30 1.20 -1.40 -1.40

Annual Balance Sheets for Dropbox

This table presents Dropbox's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
1,020 1,694 2,699 2,387 3,091 3,110 2,984 3,325 2,845
Total Current Assets
518 1,210 1,243 1,228 1,850 1,490 1,517 1,738 1,191
Cash & Equivalents
430 519 551 315 533 233 615 1,328 891
Short-Term Investments
0.00 570 608 806 1,185 1,111 741 266 147
Accounts Receivable
29 29 37 43 50 54 69 70 79
Prepaid Expenses
59 92 48 63 82 93 92 74 73
Plant, Property, & Equipment, net
342 311 445 339 322 308 309 359 378
Total Noncurrent Assets
160 173 1,011 821 920 1,312 1,158 1,228 1,276
Goodwill
99 97 235 237 357 403 402 443 455
Intangible Assets
17 15 47 34 54 88 58 55 34
Noncurrent Deferred & Refundable Income Taxes
- - - - 41 499 460 467 416
Other Noncurrent Operating Assets
44 62 729 551 468 322 237 264 372
Total Liabilities & Shareholders' Equity
1,020 1,694 2,699 2,387 3,091 3,110 2,984 3,325 2,845
Total Liabilities
917 1,017 1,891 2,053 3,385 3,420 3,149 4,078 4,642
Total Current Liabilities
738 838 1,015 1,088 1,176 1,197 1,202 1,211 1,894
Short-Term Debt
103 74 - - - - 0.00 10 710
Accounts Payable
32 33 41 19 26 39 39 37 24
Accrued Expenses
130 165 162 157 141 140 155 143 122
Current Deferred Revenue
418 485 554 611 672 703 725 728 730
Current Employee Benefit Liabilities
56 81 101 114 139 132 109 105 112
Other Current Liabilities
- - 157 188 199 184 174 188 196
Total Noncurrent Liabilities
179 180 876 966 2,209 2,223 1,948 2,867 2,749
Long-Term Debt
- - - 0.00 1,370 1,374 1,378 2,345 2,124
Capital Lease Obligations
72 90 - - - 152 169 204 202
Other Noncurrent Operating Liabilities
37 90 876 966 839 697 402 319 424
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
103 677 808 334 -294 -309 -166 -752 -1,797
Total Preferred & Common Equity
103 677 808 334 -294 -309 -166 -752 -1,797
Total Common Equity
103 677 808 334 -294 -309 -166 -752 -1,797
Common Stock
533 2,338 2,531 2,564 2,448 2,512 2,598 2,404 2,012
Retained Earnings
-1,050 -1,660 -1,726 -2,241 -2,739 -2,772 -2,742 -3,147 -3,815
Accumulated Other Comprehensive Income / (Loss)
4.20 -1.20 3.30 11 -2.60 -49 -22 -10 5.70

Quarterly Balance Sheets for Dropbox

This table presents Dropbox's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
2,994 2,939 3,011 2,798 2,719 2,577 2,957 2,779 2,796 3,031 2,826
Total Current Assets
1,400 1,381 1,467 1,339 1,231 1,046 1,335 1,114 1,083 1,448 1,266
Cash & Equivalents
333 510 604 549 515 518 942 736 731 1,207 1,056
Short-Term Investments
920 717 705 627 547 373 238 218 195 81 58
Accounts Receivable
58 60 64 67 67 70 72 76 74 75 76
Prepaid Expenses
89 93 94 97 102 85 83 83 84 85 76
Plant, Property, & Equipment, net
307 299 299 315 324 346 365 362 377 358 338
Total Noncurrent Assets
1,287 1,260 1,245 1,144 1,163 1,185 1,258 1,304 1,336 1,224 1,222
Goodwill
403 402 401 402 412 443 443 452 453 456 457
Intangible Assets
81 74 66 52 56 62 49 43 40 27 22
Noncurrent Deferred & Refundable Income Taxes
495 491 487 461 462 458 465 465 434 405 403
Other Noncurrent Operating Assets
308 293 291 229 234 222 301 344 408 336 340
Total Liabilities & Shareholders' Equity
2,994 2,939 3,011 2,798 2,719 2,577 2,957 2,779 2,796 3,031 2,826
Total Liabilities
3,359 3,351 3,361 3,075 3,090 3,123 4,033 4,085 4,327 5,043 5,015
Total Current Liabilities
1,153 1,177 1,197 1,167 1,184 1,202 1,837 1,855 1,903 1,176 1,179
Short-Term Debt
- - - - - - 704 704 706 27 27
Accounts Payable
39 44 45 32 38 36 34 38 37 32 36
Accrued Expenses
167 151 151 160 152 147 149 134 150 142 111
Current Deferred Revenue
728 735 735 742 743 740 740 743 741 747 749
Current Employee Benefit Liabilities
40 67 86 43 67 91 40 66 85 43 72
Other Current Liabilities
179 181 180 190 185 189 171 171 184 185 184
Total Noncurrent Liabilities
2,206 2,173 2,164 1,908 1,906 1,921 2,196 2,230 2,424 3,867 3,836
Long-Term Debt
1,375 1,376 1,377 1,379 1,380 1,381 1,650 1,650 1,792 3,275 3,273
Capital Lease Obligations
155 157 153 164 167 189 210 200 206 181 157
Other Noncurrent Operating Liabilities
677 640 634 365 359 352 336 380 426 411 406
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-365 -412 -350 -277 -371 -546 -1,076 -1,306 -1,531 -2,012 -2,188
Total Preferred & Common Equity
-365 -412 -350 -277 -371 -546 -1,076 -1,306 -1,531 -2,012 -2,188
Total Common Equity
-365 -412 -350 -277 -371 -546 -1,076 -1,306 -1,531 -2,012 -2,188
Common Stock
2,502 2,522 2,561 2,555 2,520 2,455 2,267 2,181 2,100 1,905 1,824
Retained Earnings
-2,828 -2,896 -2,875 -2,812 -2,873 -2,993 -3,336 -3,488 -3,634 -3,922 -4,019
Accumulated Other Comprehensive Income / (Loss)
-39 -38 -37 -20 -19 -7.60 -7.00 1.10 2.10 5.90 6.80

Annual Metrics And Ratios for Dropbox

This table displays calculated financial ratios and metrics derived from Dropbox's official financial filings.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - -
Revenue Growth
0.00% 31.01% 25.74% 19.37% 15.21% 12.75% 7.74% 7.60% 1.86% -1.07%
EBITDA Growth
0.00% 1,211.94% -450.74% 141.23% -153.19% 827.81% -20.69% 91.65% -10.66% 33.14%
EBIT Growth
0.00% 46.71% -384.78% 86.76% -290.54% 220.88% -37.80% 182.47% -7.31% 40.39%
NOPAT Growth
0.00% 41.24% -334.48% 83.70% -244.10% 258.77% 69.06% -15.32% -2.13% 31.50%
Net Income Growth
0.00% 46.86% -334.11% 89.13% -386.34% 231.02% 64.74% -18.00% -0.29% 12.40%
EPS Growth
0.00% 48.65% -136.84% 90.37% -376.92% 237.10% 78.82% -13.82% 6.87% 32.86%
Operating Cash Flow Growth
0.00% 30.76% 28.79% 24.24% 8.00% 27.86% 9.25% -1.71% 14.09% 6.45%
Free Cash Flow Firm Growth
0.00% 0.00% -441.21% 118.19% 434.65% -33.31% -96.38% 4,823.40% -15.46% 136.67%
Invested Capital Growth
0.00% 0.00% -62.83% -40.92% -124.61% 18.51% 80.19% 119.28% 762.86% -5.35%
Revenue Q/Q Growth
0.00% 0.00% 5.33% 4.41% 3.13% 2.93% 1.45% 1.47% 0.34% -0.29%
EBITDA Q/Q Growth
0.00% 0.00% 8.79% 3.17% -124.81% 789.69% -30.17% 87.28% -20.88% 9.33%
EBIT Q/Q Growth
0.00% 0.00% 5.03% 8.90% -387.23% 339.20% -47.17% 185.18% -25.66% 11.88%
NOPAT Q/Q Growth
0.00% 0.00% 4.87% 6.29% -444.90% 408.85% 60.14% -15.20% -22.52% 4.09%
Net Income Q/Q Growth
0.00% 0.00% 5.50% 5.22% -409.17% 349.48% 58.28% -18.21% -21.58% 1.17%
EPS Q/Q Growth
0.00% 0.00% 42.31% -118.84% -426.32% 383.33% 63.44% -16.56% -18.60% 5.68%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 14.11% 13.56% -2.74% -1.08% 4.17% 0.73% 1.53% 2.32%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 284.53% 48.97% -34.42% -95.84% 161.80% -17.25% 34.62%
Invested Capital Q/Q Growth
0.00% 0.00% -6.87% -30.67% -109.89% 11.12% 76.39% 118.99% 59.79% -19.15%
Profitability Metrics
- - - - - - - - - -
Gross Margin
53.76% 66.67% 71.64% 75.26% 78.34% 79.42% 80.89% 80.87% 82.53% 80.13%
EBITDA Margin
0.79% 7.94% -22.15% 7.65% -3.53% 22.80% 16.78% 29.89% 26.22% 35.28%
Operating Margin
-22.90% -10.27% -35.50% -4.85% -14.47% 12.72% 7.80% 21.53% 19.08% 27.33%
EBIT Margin
-22.32% -9.08% -35.01% -3.88% -13.16% 14.11% 8.15% 21.39% 19.46% 27.62%
Profit (Net Income) Margin
-24.88% -10.09% -34.84% -3.17% -13.39% 15.56% 23.79% 18.13% 17.75% 20.17%
Tax Burden Percent
102.54% 100.18% 101.00% 101.35% 102.44% 112.20% 287.08% 81.82% 88.72% 82.32%
Interest Burden Percent
108.70% 110.95% 98.54% 80.62% 99.33% 98.29% 101.74% 103.63% 102.80% 88.71%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% -12.20% -187.08% 18.18% 11.28% 17.68%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 365.72% 275.70%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 369.34% 271.73%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -464.23% -315.58%
Return on Equity (ROE)
0.00% -108.55% -124.38% -7.10% -44.88% 1,683.21% -183.39% -190.91% -98.52% -39.88%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1,180.22% 207.26% 281.19%
Operating Return on Assets (OROA)
0.00% -9.85% -35.90% -2.94% -9.90% 11.12% 6.11% 17.56% 15.72% 22.57%
Return on Assets (ROA)
0.00% -10.95% -35.73% -2.40% -10.08% 12.26% 17.84% 14.89% 14.34% 16.48%
Return on Common Equity (ROCE)
0.00% -108.55% -124.38% -7.10% -44.88% 1,683.21% -183.39% -190.91% -98.52% -39.88%
Return on Equity Simple (ROE_SIMPLE)
0.00% -108.55% -71.65% -6.52% -76.78% -114.26% -178.80% -273.58% -60.11% 0.00%
Net Operating Profit after Tax (NOPAT)
-135 -80 -346 -56 -194 308 520 441 431 567
NOPAT Margin
-16.03% -7.19% -24.85% -3.39% -10.13% 14.27% 22.39% 17.62% 16.93% 22.50%
Net Nonoperating Expense Percent (NNEP)
0.00% -25.12% -23.55% 0.35% -5.47% 3.80% 39.55% -6.90% -3.63% 3.98%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - 42.79% 31.93% 23.89% 45.81%
Cost of Revenue to Revenue
46.24% 33.33% 28.36% 24.74% 21.66% 20.58% 19.11% 19.13% 17.47% 19.87%
SG&A Expenses to Revenue
12.71% 14.21% 20.35% 14.77% 11.90% 10.41% 9.59% 9.48% 9.47% 9.14%
R&D to Revenue
34.29% 34.36% 55.20% 39.85% 38.01% 35.03% 38.36% 37.44% 35.90% 29.04%
Operating Expenses to Revenue
76.67% 76.94% 107.14% 80.11% 92.81% 66.70% 73.10% 59.34% 63.45% 52.80%
Earnings before Interest and Taxes (EBIT)
-189 -101 -487 -65 -252 305 189 535 496 696
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
6.70 88 -308 127 -68 492 390 748 668 890
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
0.00 7.35 12.27 9.20 27.50 0.00 0.00 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 14.68 14.13 144.77 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.89 0.68 5.97 4.48 4.80 4.47 3.49 4.07 3.65 2.85
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 28.71 14.67 22.47 20.57 14.15
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 3.48% 6.81% 4.45% 4.86% 7.07%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 423.81 48.57 45.93
Enterprise Value to Revenue (EV/Rev)
0.00 0.45 5.30 3.78 4.21 4.31 3.57 4.15 4.03 3.65
Enterprise Value to EBITDA (EV/EBITDA)
0.00 5.69 0.00 49.41 0.00 18.89 21.27 13.89 15.37 10.33
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 30.51 43.82 19.41 20.71 13.20
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 30.18 15.95 23.56 23.80 16.20
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 1.51 17.35 11.88 14.12 12.73 10.41 13.25 11.48 9.66
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 6.83 0.00 138.16 33.16 57.33 1,413.29 35.91 42.00 15.88
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
0.00 1.69 0.24 0.00 0.00 -4.66 -4.93 -9.33 -3.40 -1.69
Long-Term Debt to Equity
0.00 0.70 0.13 0.00 0.00 -4.66 -4.93 -9.33 -3.39 -1.29
Financial Leverage
0.00 -2.48 -1.52 -1.40 -2.00 -36.82 0.27 -0.78 -1.26 -1.16
Leverage Ratio
0.00 9.91 3.48 2.96 4.45 137.31 -10.28 -12.82 -6.87 -2.42
Compound Leverage Factor
0.00 11.00 3.43 2.38 4.42 134.96 -10.46 -13.29 -7.06 -2.15
Debt to Total Capital
0.00% 62.88% 19.48% 0.00% 0.00% 127.30% 125.44% 112.01% 141.67% 245.13%
Short-Term Debt to Total Capital
0.00% 37.05% 8.78% 0.00% 0.00% 0.00% 0.00% 0.00% 0.55% 57.37%
Long-Term Debt to Total Capital
0.00% 25.83% 10.70% 0.00% 0.00% 127.30% 125.44% 112.01% 141.12% 187.77%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
0.00% 37.12% 80.52% 100.00% 100.00% -27.30% -25.44% -12.01% -41.67% -145.13%
Debt to EBITDA
0.00 1.98 -0.53 0.00 0.00 2.79 3.91 2.07 3.83 3.41
Net Debt to EBITDA
0.00 -2.91 3.00 0.00 0.00 -0.71 0.47 0.25 1.44 2.25
Long-Term Debt to EBITDA
0.00 0.81 -0.29 0.00 0.00 2.79 3.91 2.07 3.81 2.61
Debt to NOPAT
0.00 -2.19 -0.47 0.00 0.00 4.45 2.93 3.51 5.93 5.35
Net Debt to NOPAT
0.00 3.21 2.68 0.00 0.00 -1.13 0.35 0.43 2.23 3.52
Long-Term Debt to NOPAT
0.00 -0.90 -0.26 0.00 0.00 4.45 2.93 3.51 5.91 4.10
Altman Z-Score
0.00 -0.45 3.66 2.10 1.89 1.75 1.24 2.21 1.49 0.45
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
0.00 0.70 1.45 1.23 1.13 1.57 1.25 1.26 1.44 0.63
Quick Ratio
0.00 0.62 1.33 1.18 1.07 1.50 1.17 1.19 1.37 0.59
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 73 -250 45 243 162 5.87 289 244 579
Operating Cash Flow to CapEx
219.27% 1,305.53% 675.24% 388.32% 712.61% 3,302.26% 2,358.88% 3,225.10% 3,973.78% 4,532.38%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.00 1.09 1.03 0.76 0.75 0.79 0.75 0.82 0.81 0.82
Accounts Receivable Turnover
0.00 37.77 48.07 50.88 47.79 46.41 44.97 40.84 36.64 33.73
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 3.24 4.27 4.40 4.88 6.53 7.38 8.10 7.63 6.84
Accounts Payable Turnover
0.00 11.56 12.11 11.11 13.96 20.01 13.82 12.41 11.87 16.47
Days Sales Outstanding (DSO)
0.00 9.66 7.59 7.17 7.64 7.87 8.12 8.94 9.96 10.82
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 31.56 30.15 32.86 26.15 18.24 26.42 29.41 30.75 22.16
Cash Conversion Cycle (CCC)
0.00 -21.90 -22.55 -25.69 -18.51 -10.38 -18.30 -20.47 -20.79 -11.33
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
0.00 -153 -249 -351 -788 -642 -127 25 211 200
Invested Capital Turnover
0.00 -14.49 -6.93 -5.54 -3.36 -3.02 -6.05 -48.76 21.60 12.25
Increase / (Decrease) in Invested Capital
0.00 -153 -96 -102 -437 146 515 152 187 -11
Enterprise Value (EV)
0.00 500 7,380 6,279 8,057 9,292 8,300 10,383 10,268 9,190
Market Capitalization
756 756 8,305 7,438 9,178 9,639 8,118 10,193 9,304 7,193
Book Value per Share
$0.00 $0.53 $1.66 $1.95 $0.81 ($0.75) ($0.85) ($0.48) ($2.43) ($6.95)
Tangible Book Value per Share
$0.00 ($0.07) $1.39 $1.27 $0.15 ($1.79) ($2.21) ($1.81) ($4.04) ($8.83)
Total Capital
0.00 277 841 808 334 1,076 1,216 1,381 1,806 1,238
Total Debt
0.00 174 164 0.00 0.00 1,370 1,526 1,546 2,558 3,036
Total Long-Term Debt
0.00 72 90 0.00 0.00 1,370 1,526 1,546 2,548 2,325
Net Debt
0.00 -256 -926 -1,159 -1,121 -348 182 190 964 1,997
Capital Expenditures (CapEx)
115 25 63 136 80 22 34 24 23 21
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -548 -643 -931 -982 -1,044 -1,050 -1,041 -1,057 -1,031
Debt-free Net Working Capital (DFNWC)
0.00 -118 447 228 140 674 293 315 538 7.40
Net Working Capital (NWC)
0.00 -220 373 228 140 674 293 315 528 -703
Net Nonoperating Expense (NNE)
75 32 139 -3.65 62 -28 -33 -13 -21 59
Net Nonoperating Obligations (NNO)
0.00 -256 -926 -1,159 -1,121 -348 182 190 964 1,997
Total Depreciation and Amortization (D&A)
195 188 179 192 184 188 201 213 172 193
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -49.48% -46.19% -56.02% -51.29% -48.39% -45.17% -41.61% -41.46% -40.89%
Debt-free Net Working Capital to Revenue
0.00% -10.63% 32.08% 13.75% 7.30% 31.23% 12.62% 12.60% 21.10% 0.29%
Net Working Capital to Revenue
0.00% -19.90% 26.78% 13.75% 7.30% 31.23% 12.62% 12.60% 20.70% -27.89%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
($1.11) ($0.57) ($1.35) ($0.13) ($0.62) $0.87 $1.53 $1.33 $1.42 $1.89
Adjusted Weighted Average Basic Shares Outstanding
189.10M 195.90M 411.27M 418.85M 414.72M 388M 361.20M 341.20M 318.20M 268.30M
Adjusted Diluted Earnings per Share
($1.11) ($0.57) ($1.35) ($0.13) ($0.62) $0.85 $1.52 $1.31 $1.40 $1.86
Adjusted Weighted Average Diluted Shares Outstanding
189.10M 195.90M 411.27M 418.85M 414.72M 395.80M 363.30M 345.60M 323.40M 272.80M
Adjusted Basic & Diluted Earnings per Share
($1.11) ($0.57) ($1.35) ($0.13) ($0.62) $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
189.10M 195.90M 358.60M 411.60M 414.30M 381.65M 357.86M 343.98M 301.75M 241.19M
Normalized Net Operating Profit after Tax (NOPAT)
-135 -80 -346 -56 85 192 250 314 431 566
Normalized NOPAT Margin
-16.03% -7.19% -24.85% -3.39% 4.43% 8.90% 10.73% 12.54% 16.93% 22.46%
Pre Tax Income Margin
-24.27% -10.07% -34.50% -3.13% -13.07% 13.87% 8.29% 22.16% 20.01% 24.50%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% -2.24% -0.93% 0.00% -155.09% 315.22% 143.78% 119.03% 274.51% 337.12%

Quarterly Metrics And Ratios for Dropbox

This table displays calculated financial ratios and metrics derived from Dropbox's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 241,188,318.00 233,300,649.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 241,188,318.00 233,300,649.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 0.47 0.41
Growth Metrics
- - - - - - - - - - -
Revenue Growth
6.05% 3.31% 1.93% 0.92% 1.35% -1.05% -1.39% -0.69% -1.15% 0.77% 0.93%
EBITDA Growth
1,138.89% 33.29% 55.40% -5.36% -55.46% 26.06% 26.46% 30.46% 53.60% -2.24% -0.09%
EBIT Growth
424.18% 71.80% 133.09% -1.23% -64.48% 28.03% 29.09% 37.70% 78.37% -3.26% 0.78%
NOPAT Growth
496.61% 89.67% 153.91% -6.63% -56.19% 29.71% 36.24% 33.89% 25.99% -14.15% -6.27%
Net Income Growth
-30.76% 91.74% 155.79% -6.49% -54.77% 13.61% 13.67% 16.03% 5.74% -23.82% -23.73%
EPS Growth
-28.57% 95.00% 161.54% 3.03% -49.23% 30.77% 32.35% 38.24% 30.30% -5.88% -6.67%
Operating Cash Flow Growth
2.93% 25.45% 22.92% 7.15% 6.74% -12.36% 12.97% 10.18% 10.10% 32.96% -8.45%
Free Cash Flow Firm Growth
112.54% 80.95% 75.61% 47.02% -224.43% -5.63% 66.89% 114.12% 250.95% 577.93% 820.79%
Invested Capital Growth
119.28% 201.47% 206.30% 202.56% 762.86% 243.43% 160.04% 87.07% -5.35% -40.82% -47.26%
Revenue Q/Q Growth
0.32% -0.58% 0.51% 0.68% 0.75% -2.94% 0.16% 1.39% 0.28% -1.05% 0.32%
EBITDA Q/Q Growth
73.91% -42.18% -7.67% 1.94% -18.15% 63.63% -7.38% 5.17% -3.63% 4.14% -5.34%
EBIT Q/Q Growth
103.45% -45.84% -10.36% 0.00% -26.84% 95.23% -9.61% 6.67% -5.24% 5.89% -5.84%
NOPAT Q/Q Growth
102.81% -43.71% -16.40% -2.17% -4.83% 66.66% -12.19% -3.86% -10.45% 13.57% -4.14%
Net Income Q/Q Growth
99.21% -41.80% -16.48% -3.44% -3.66% 46.21% -16.43% -1.43% -12.20% 5.34% -16.33%
EPS Q/Q Growth
96.97% -40.00% -12.82% 0.00% -2.94% 54.55% -11.76% 4.44% -8.51% 11.63% -12.50%
Operating Cash Flow Q/Q Growth
-21.73% -12.38% 31.40% 18.91% -22.03% -28.06% 69.38% 15.97% -22.08% -13.13% 16.63%
Free Cash Flow Firm Q/Q Growth
123.93% -173.53% -117.38% -38.51% 43.80% 37.58% 31.87% 159.06% 500.97% 97.63% 2.75%
Invested Capital Q/Q Growth
118.99% 266.53% 25.95% 16.98% 59.79% 45.88% -4.64% -15.85% -19.15% -8.80% -15.01%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
80.79% 83.24% 83.14% 82.55% 81.23% 81.32% 80.23% 79.78% 79.24% 79.65% 80.21%
EBITDA Margin
50.06% 29.11% 26.75% 27.08% 22.00% 37.09% 34.30% 35.58% 34.19% 35.98% 33.95%
Operating Margin
42.11% 22.73% 20.02% 20.01% 13.66% 29.42% 26.91% 27.54% 25.50% 27.45% 26.10%
EBIT Margin
41.81% 22.78% 20.32% 20.18% 14.65% 29.47% 26.59% 27.98% 26.44% 28.29% 26.56%
Profit (Net Income) Margin
35.80% 20.96% 17.42% 16.70% 15.97% 24.06% 20.07% 19.51% 17.09% 18.19% 15.17%
Tax Burden Percent
83.47% 87.56% 82.71% 80.41% 111.26% 88.67% 84.98% 78.75% 75.96% 80.98% 81.39%
Interest Burden Percent
102.56% 105.08% 103.65% 102.95% 97.99% 92.07% 88.82% 88.56% 85.08% 79.39% 70.18%
Effective Tax Rate
16.53% 12.44% 17.29% 19.59% -11.26% 11.33% 15.02% 21.25% 24.04% 19.02% 18.61%
Return on Invested Capital (ROIC)
0.00% 77,216.26% 12,521.47% 24,759.44% 328.27% 333.04% 284.52% 288.75% 237.29% 228.74% 239.42%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 77,218.33% 12,522.86% 24,760.32% 329.14% 331.59% 282.84% 287.63% 236.31% 227.32% 237.47%
Return on Net Nonoperating Assets (RNNOA)
0.00% -77,374.59% -12,629.98% -24,851.47% -413.70% -429.19% -351.53% -340.21% -274.45% -263.46% -268.01%
Return on Equity (ROE)
-190.91% -158.33% -108.51% -92.03% -85.43% -96.15% -67.01% -51.47% -37.16% -34.72% -28.59%
Cash Return on Invested Capital (CROIC)
1,180.22% 358.62% 304.63% 223.30% 207.26% 125.66% 160.72% 226.31% 281.19% 272.78% 299.60%
Operating Return on Assets (OROA)
34.33% 19.84% 18.20% 18.34% 11.84% 26.03% 24.50% 26.34% 21.60% 23.87% 23.99%
Return on Assets (ROA)
29.39% 18.25% 15.60% 15.18% 12.90% 21.25% 18.50% 18.37% 13.96% 15.34% 13.70%
Return on Common Equity (ROCE)
-190.91% -158.33% -108.51% -92.03% -85.43% -96.15% -67.01% -51.47% -37.16% -34.72% -28.59%
Return on Equity Simple (ROE_SIMPLE)
0.00% -186.47% -157.34% -105.62% 0.00% -43.72% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
223 126 105 103 98 163 143 138 123 140 134
NOPAT Margin
35.15% 19.90% 16.56% 16.09% 15.19% 26.09% 22.87% 21.69% 19.37% 22.23% 21.24%
Net Nonoperating Expense Percent (NNEP)
-2.20% -2.07% -1.38% -0.88% -0.87% 1.45% 1.68% 1.12% 0.98% 1.42% 1.94%
Return On Investment Capital (ROIC_SIMPLE)
16.17% - - - 5.42% 10.95% 11.46% 11.73% 9.95% 9.51% 10.57%
Cost of Revenue to Revenue
19.21% 16.76% 16.86% 17.45% 18.77% 18.68% 19.77% 20.22% 20.76% 20.35% 19.79%
SG&A Expenses to Revenue
9.65% 8.57% 9.60% 9.91% 9.77% 8.61% 9.40% 9.08% 9.48% 9.13% 10.10%
R&D to Revenue
34.98% 34.71% 35.79% 35.33% 37.76% 28.56% 29.47% 28.74% 29.38% 29.26% 29.79%
Operating Expenses to Revenue
38.68% 60.51% 63.12% 62.54% 67.57% 51.90% 53.32% 52.24% 53.74% 52.20% 54.11%
Earnings before Interest and Taxes (EBIT)
266 144 129 129 94 184 166 178 168 178 168
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
318 184 170 173 142 232 215 226 218 227 214
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
4.07 3.33 2.93 3.26 3.65 3.17 3.18 3.22 2.85 2.17 2.53
Price to Earnings (P/E)
22.47 16.25 12.70 14.35 20.57 17.14 16.59 16.22 14.15 11.60 14.47
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
4.45% 6.15% 7.87% 6.97% 4.86% 5.84% 6.03% 6.16% 7.07% 8.62% 6.91%
Enterprise Value to Invested Capital (EV/IC)
423.81 97.65 69.88 67.68 48.57 30.62 32.81 40.13 45.93 42.05 56.43
Enterprise Value to Revenue (EV/Rev)
4.15 3.48 3.12 3.53 4.03 3.72 3.81 3.93 3.65 3.04 3.46
Enterprise Value to EBITDA (EV/EBITDA)
13.89 11.05 9.25 10.60 15.37 13.19 12.68 12.21 10.33 8.68 9.90
Enterprise Value to EBIT (EV/EBIT)
19.41 14.74 11.82 13.42 20.71 17.61 16.82 15.96 13.20 11.12 12.66
Enterprise Value to NOPAT (EV/NOPAT)
23.56 17.53 14.01 16.08 23.80 20.15 18.99 18.22 16.20 14.12 16.39
Enterprise Value to Operating Cash Flow (EV/OCF)
13.25 10.70 9.17 10.17 11.48 10.83 10.70 10.68 9.66 7.65 8.93
Enterprise Value to Free Cash Flow (EV/FCFF)
35.91 27.23 22.94 30.31 42.00 37.75 29.49 23.11 15.88 11.46 13.01
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
-9.33 -5.57 -4.17 -2.87 -3.40 -2.38 -1.96 -1.77 -1.69 -1.73 -1.58
Long-Term Debt to Equity
-9.33 -5.57 -4.17 -2.87 -3.39 -1.73 -1.42 -1.30 -1.29 -1.72 -1.57
Financial Leverage
-0.78 -1.00 -1.01 -1.00 -1.26 -1.29 -1.24 -1.18 -1.16 -1.16 -1.13
Leverage Ratio
-12.82 -9.02 -7.22 -6.23 -6.87 -4.25 -3.28 -2.59 -2.42 -1.94 -1.60
Compound Leverage Factor
-13.15 -9.47 -7.49 -6.42 -6.73 -3.92 -2.91 -2.29 -2.06 -1.54 -1.13
Debt to Total Capital
112.01% 121.90% 131.58% 153.38% 141.67% 172.27% 204.54% 230.56% 245.13% 236.73% 272.46%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.55% 47.29% 56.40% 60.23% 57.37% 1.84% 2.14%
Long-Term Debt to Total Capital
112.01% 121.90% 131.58% 153.38% 141.12% 124.99% 148.14% 170.33% 187.77% 234.89% 270.32%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
-12.01% -21.90% -31.58% -53.38% -41.67% -72.27% -104.54% -130.56% -145.13% -136.73% -172.46%
Debt to EBITDA
2.07 1.94 1.81 1.86 3.83 3.58 3.36 3.32 3.41 3.94 3.91
Net Debt to EBITDA
0.25 0.46 0.57 0.80 1.44 1.93 2.10 2.19 2.25 2.48 2.65
Long-Term Debt to EBITDA
2.07 1.94 1.81 1.86 3.81 2.60 2.43 2.46 2.61 3.91 3.88
Debt to NOPAT
3.51 3.08 2.74 2.82 5.93 5.47 5.03 4.96 5.35 6.41 6.48
Net Debt to NOPAT
0.43 0.73 0.86 1.22 2.23 2.95 3.15 3.26 3.52 4.04 4.39
Long-Term Debt to NOPAT
3.51 3.08 2.74 2.82 5.91 3.97 3.64 3.67 4.10 6.36 6.42
Altman Z-Score
1.91 1.38 1.07 1.04 1.09 0.48 0.21 0.07 -0.16 -0.02 -0.10
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.26 1.15 1.04 0.87 1.44 0.73 0.60 0.57 0.63 1.23 1.07
Quick Ratio
1.19 1.07 0.95 0.80 1.37 0.68 0.56 0.53 0.59 1.16 1.01
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
72 -53 -114 -159 -89 -56 -38 22 135 266 273
Operating Cash Flow to CapEx
2,003.00% 1,907.61% 3,908.47% 6,687.80% 6,478.79% 153,800.00% 13,025.00% 3,596.43% 2,241.90% 17,041.67% 7,227.27%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.82 0.87 0.90 0.91 0.81 0.88 0.92 0.94 0.82 0.84 0.90
Accounts Receivable Turnover
40.84 40.58 39.78 38.02 36.64 36.75 35.45 35.26 33.73 34.53 33.29
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
8.10 8.11 8.14 7.87 7.63 7.48 7.39 6.99 6.84 6.99 7.23
Accounts Payable Turnover
12.41 13.24 11.07 11.06 11.87 13.90 12.44 13.45 16.47 15.59 13.90
Days Sales Outstanding (DSO)
8.94 9.00 9.18 9.60 9.96 9.93 10.30 10.35 10.82 10.57 10.96
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
29.41 27.56 32.97 33.00 30.75 26.25 29.34 27.14 22.16 23.41 26.26
Cash Conversion Cycle (CCC)
-20.47 -18.57 -23.80 -23.40 -20.79 -16.32 -19.05 -16.79 -11.33 -12.84 -15.30
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
25 90 113 132 211 308 294 248 200 183 155
Invested Capital Turnover
-48.76 3,879.69 756.36 1,539.15 21.60 12.77 12.44 13.31 12.25 10.29 11.27
Increase / (Decrease) in Invested Capital
152 178 220 261 187 219 181 115 -11 -126 -139
Enterprise Value (EV)
10,383 8,769 7,904 8,954 10,268 9,444 9,650 9,931 9,190 7,674 8,752
Market Capitalization
10,193 8,402 7,419 8,275 9,304 8,060 8,051 8,153 7,193 5,480 6,409
Book Value per Share
($0.48) ($0.83) ($1.12) ($1.68) ($2.43) ($3.56) ($4.64) ($5.67) ($6.95) ($8.34) ($9.38)
Tangible Book Value per Share
($1.81) ($2.18) ($2.54) ($3.23) ($4.04) ($5.19) ($6.40) ($7.50) ($8.83) ($10.34) ($11.43)
Total Capital
1,381 1,266 1,176 1,023 1,806 1,488 1,249 1,173 1,238 1,471 1,269
Total Debt
1,546 1,543 1,547 1,569 2,558 2,564 2,554 2,704 3,036 3,483 3,457
Total Long-Term Debt
1,546 1,543 1,547 1,569 2,548 1,860 1,850 1,998 2,325 3,456 3,430
Net Debt
190 367 484 678 964 1,384 1,600 1,779 1,997 2,194 2,343
Capital Expenditures (CapEx)
10 9.20 5.90 4.10 3.30 0.10 2.00 8.40 11 1.20 3.30
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-1,041 -1,004 -1,015 -1,047 -1,057 -978 -992 -1,039 -1,031 -989 -999
Debt-free Net Working Capital (DFNWC)
315 172 47 -157 538 202 -37 -114 7.40 300 114
Net Working Capital (NWC)
315 172 47 -157 528 -502 -742 -821 -703 273 87
Net Nonoperating Expense (NNE)
-4.09 -6.65 -5.46 -3.94 -5.01 13 18 14 15 25 38
Net Nonoperating Obligations (NNO)
190 367 484 678 964 1,384 1,600 1,779 1,997 2,194 2,343
Total Depreciation and Amortization (D&A)
52 40 41 44 47 48 48 48 49 48 47
Debt-free, Cash-free Net Working Capital to Revenue
-41.61% -39.79% -40.06% -41.24% -41.46% -38.50% -39.17% -41.11% -40.89% -39.16% -39.48%
Debt-free Net Working Capital to Revenue
12.60% 6.84% 1.87% -6.17% 21.10% 7.93% -1.48% -4.51% 0.29% 11.87% 4.52%
Net Working Capital to Revenue
12.60% 6.84% 1.87% -6.17% 20.70% -19.76% -29.28% -32.45% -27.89% 10.80% 3.45%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.66 $0.40 $0.34 $0.34 $0.34 $0.52 $0.46 $0.47 $0.44 $0.49 $0.43
Adjusted Weighted Average Basic Shares Outstanding
341.20M 334.80M 322.40M 314.50M 318.20M 290.30M 272.40M 261.10M 268.30M 235.20M 224.80M
Adjusted Diluted Earnings per Share
$0.65 $0.39 $0.34 $0.34 $0.33 $0.51 $0.45 $0.47 $0.43 $0.48 $0.42
Adjusted Weighted Average Diluted Shares Outstanding
345.60M 340.70M 323.70M 316.40M 323.40M 295.70M 276.70M 265.10M 272.80M 236.70M 226.80M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
343.98M 330.19M 325.42M 309.73M 301.75M 281.49M 269.86M 258.74M 241.19M 233.30M 225.71M
Normalized Net Operating Profit after Tax (NOPAT)
223 126 105 103 62 163 145 138 123 140 134
Normalized NOPAT Margin
35.15% 19.90% 16.56% 16.09% 9.56% 26.09% 23.22% 21.69% 19.37% 22.23% 21.24%
Pre Tax Income Margin
42.88% 23.93% 21.06% 20.77% 14.36% 27.13% 23.62% 24.78% 22.49% 22.46% 18.64%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
119.03% 124.57% 128.36% 172.42% 274.51% 310.72% 331.91% 328.80% 337.12% 334.66% 339.18%

Financials Breakdown Chart

Key Financial Trends

Dropbox’s latest results show a business that continues to produce substantial cash and maintain strong gross margins, but also faces slower earnings growth, rising leverage and deeply negative shareholder equity. The company’s financial profile has changed considerably over the past several years as it has directed significant cash toward share repurchases and debt-related transactions.

  • Revenue remains relatively stable with modest recent growth. Q2 2026 revenue increased to $631.5 million from $625.7 million in Q2 2025, a gain of approximately 0.9%. Revenue has remained in a relatively narrow range near $600 million to $640 million per quarter since 2023.
  • Dropbox continues to generate strong operating cash flow. Cash flow from operations was $238.5 million in Q2 2026, following $204.5 million in Q1 2026. Quarterly operating cash flow has generally remained above $200 million since Q2 2024, although it has fluctuated.
  • Gross profitability remains a major strength. Q2 2026 gross profit was $506.5 million, representing a gross margin of about 80.2%. That margin was broadly consistent with Q2 2025 and materially higher than the roughly 77% gross margin reported in Q2 2023.
  • Operating profitability has remained positive. Dropbox generated $164.8 million of operating income in Q2 2026, compared with $168.4 million in Q2 2025. Operating income has stayed positive in every listed quarter since Q1 2023, despite higher investment in research and development.
  • Share repurchases have substantially reduced the share count. Weighted-average basic shares declined to 224.8 million in Q2 2026 from 272.4 million in Q2 2025 and 341.4 million in Q2 2023. This can support earnings per share over time if operating performance is maintained.
  • Investing activity has provided a recurring source of cash. Dropbox reported $19.2 million of net cash from investing activities in Q2 2026, largely because proceeds from investment maturities exceeded capital expenditures. This pattern has appeared in many of the reported quarters, so total cash flow is influenced by investment portfolio management rather than operations alone.
  • Liquidity remains meaningful but has declined recently. Cash and short-term investments totaled approximately $1.11 billion at June 30, 2026, down from $1.29 billion at March 31, 2026, but above the approximately $955 million held at June 30, 2025. The company also held $76.3 million of accounts receivable and $748.9 million of current deferred revenue.
  • Net income and earnings per share declined year over year. Q2 2026 net income fell to $95.8 million from $125.6 million in Q2 2025, while diluted EPS decreased to $0.42 from $0.45. The decline occurred despite slightly higher revenue and reflects lower operating income and a larger net other expense.
  • Debt has risen sharply over the longer term. Total debt, including short-term debt, long-term debt and capital lease obligations, was approximately $3.46 billion at the end of Q2 2026. That compares with roughly $2.55 billion in Q2 2025 and $1.69 billion in Q2 2023. The increase adds refinancing and interest-rate risk, particularly as Q2 2026 reported a $50.0 million net interest and investment expense.
  • Shareholder equity remains deeply negative. Total equity was negative $2.19 billion at June 30, 2026, compared with negative $1.31 billion at June 30, 2025 and negative $371.3 million at June 30, 2024. Retained earnings were negative $4.02 billion, indicating that cumulative repurchases and historical losses have significantly reduced the balance-sheet equity cushion.

For investors, the key trend is the contrast between Dropbox’s durable operating cash generation and its increasingly leveraged capital structure. The company has maintained high margins, positive operating income and an aggressively shrinking share count, but recent earnings have weakened and debt has grown substantially. Future returns will depend on whether stable revenue and cash flow can offset financing costs and support the company’s repurchase strategy without further weakening its balance sheet.

08/30/26 07:21 AM ETAI Generated. May Contain Errors.

Dropbox Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Dropbox's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Dropbox's net income appears to be on an upward trend, with a most recent value of $508.40 million in 2025, falling from -$210.20 million in 2016. The previous period was $452.30 million in 2024. Find out what analysts predict for Dropbox in the coming months.

Dropbox's total operating income in 2025 was $689.10 million, based on the following breakdown:
  • Total Gross Profit: $2.02 billion
  • Total Operating Expenses: $1.33 billion

Over the last 9 years, Dropbox's total revenue changed from $844.80 million in 2016 to $2.52 billion in 2025, a change of 198.4%.

Dropbox's total liabilities were at $4.64 billion at the end of 2025, a 13.8% increase from 2024, and a 406.2% increase since 2017.

In the past 8 years, Dropbox's cash and equivalents has ranged from $232.80 million in 2022 to $1.33 billion in 2024, and is currently $891.30 million as of their latest financial filing in 2025.

Over the last 9 years, Dropbox's book value per share changed from 0.00 in 2016 to -6.95 in 2025, a change of -694.6%.



Financial statements for NASDAQ:DBX last updated on 8/7/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners