Overview Financials News + Filings Key Docs Charts Ownership Insiders
|
|
DROPBOX, INC. (DBX)
|
Add to portfolio |
|
|
|
| Price: |
$24.58
| | Metrics |
| OS: |
347.8
|
M
| |
|
|
| Market cap: |
$8.55
|
B
| |
|
|
|
Net debt:
|
$148
|
M
| |
0.3
|
x Debt/EBITDA
|
|
EV:
|
$8.7
|
B
| | | |
| | | | | |
| TTM Valuation | | | |
|
EBITDA
|
$501
|
M
| |
17.4
|
x EV/EBITDA
|
|
EBIT
|
|
| |
|
|
| EPS |
| |
|
|
|
|
| |
|
|
|
Recent News + Filings (All items)
|
Revenue Mix by Segment
|
Financial Summary (All financials)
| In millions, except per share items | Dec-31-21 | Dec-31-20 | Dec-31-19 | Dec-31-18 | Dec-31-17 | Dec-31-16 | Dec-31-15 |
| Revenues | 2,157.9 | 1,913.9 | 1,661.3 | 1,391.7 | 1,106.8 | 844.8 | 603.8 |
| Revenue growth | 12.7% | 15.2% | 19.4% | 25.7% | 31.0% | 39.9% | |
| Cost of goods sold | 444.2 | 414.6 | 411.0 | 394.7 | 368.9 | 390.6 | 407.4 |
| Gross profit | 1,713.7 | 1,499.3 | 1,250.3 | 997.0 | 737.9 | 454.2 | 196.4 |
| Gross margin | 79.4% | 78.3% | 75.3% | 71.6% | 66.7% | 53.8% | 32.5% |
| Sales and marketing | 427.5 | 422.8 | 423.3 | 439.6 | 314.0 | 250.6 | 193.1 |
| Research and development | 755.9 | 727.5 | 662.1 | 768.2 | 380.3 | 289.7 | 201.6 |
| General and administrative | 224.6 | 227.8 | 245.4 | 283.2 | 157.3 | 107.4 | 107.9 |
| EBITA | 321.3 | 135.3 | -66.9 | -487.9 | -103.2 | -176.2 | -306.2 |
| EBITA margin | 14.9% | 7.1% | -4.0% | -35.1% | -9.3% | -20.9% | -50.7% |
| Amortization of intangibles | 15.6 | 14.1 | 13.6 | 6.1 | 10.5 | 17.3 | |
| EBIT | 305.7 | 121.2 | -80.5 | -494.0 | -113.7 | -193.5 | -306.2 |
| EBIT margin | 14.2% | 6.3% | -4.8% | -35.5% | -10.3% | -22.9% | -50.7% |
| Pre-tax income | 299.3 | -250.2 | -52.0 | -480.1 | -111.5 | -205.0 | -325.6 |
| Income taxes | -36.5 | 6.1 | 0.7 | 4.8 | 0.2 | 5.2 | 0.3 |
| Net income | 335.8 | -256.3 | -52.7 | -484.9 | -111.7 | -210.2 | -325.9 |
| Net margin | 15.6% | -13.4% | -3.2% | -34.8% | -10.1% | -24.9% | -54.0% |
| |
| Diluted EPS | $0.85 | ($0.62) | ($0.13) | ($1.35) | ($0.57) | ($1.11) | ($1.77) |
| Shares outstanding (diluted) | 395.8 | 414.3 | 411.6 | 358.6 | 195.9 | 189.1 | 184.5 |
| |
| EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|
|