DBX · Dropbox, Inc.
$34.47
+0.47 (+1.38%)
At close · Aug 21
Market Cap
$7.78B
Shares
225.71M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$2.52B
-1.1%
FY2025
Net Income
$508.4M
+12.4%
FY2025
Gross Margin
80.13%
-2.4pp
FY2025
Operating Margin
27.33%
+8.2pp
FY2025
Diluted EPS
$1.86
+32.9%
FY2025
Operating Cash Flow
$951.8M
+6.5%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| $2.53B | $2.52B | $2.55BG | $2.5B | $2.32B | $2.16B | $1.91B | $1.66B | $1.39B | $1.11B | $844.8M | |
| $513.5M | $500.8M | $445.1M | $478.5M | $444.2M | $444.2M | $414.6M | $411M | $394.7M | $368.9M | $390.6M | |
| $2.02B | $2.02B | $2.1B | $2.02B | $1.88B | $1.71B | $1.5B | $1.25B | $997M | $737.9M | $454.2M | |
| — | 80.13% | 82.53% | 80.87% | 80.89% | 79.42% | 78.34% | 75.26% | 71.64% | 66.67% | 53.76% | |
| $741.5M | $732M | $914.9M | $936.5M | $891.9M | $755.9M | $727.5M | $662.1M | $768.2M | $380.3M | $289.7M | |
| $366.8M | $369.9M | $460.7M | $466M | $409.4M | $427.5M | $422.8M | $423.3M | $439.6M | $314M | $250.6M | |
| $239.2M | $230.5M | $241.2M | $237.1M | $222.9M | $224.6M | $227.8M | $245.4M | $283.2M | $157.3M | $107.4M | |
| $24.5M | $25.9M | $27.8M | $30.4M | $16.3M | $15.6M | $14.1M | $13.6M | $6.1M | $10.5M | $17.3M | |
| — | -$1.3M | $100K | -$155.2M | $175.2M | $17.7M | — | — | — | — | — | |
| $1.34B | $1.33B | $1.62B | $1.48B | $1.7B | $1.44B | $1.78B | $1.33B | $1.49B | $851.6M | $647.7M | |
| $674.5M | $689.1M | $486.2M | $538.7M | $181.3M | $274.4M | -$277M | -$80.5M | -$494M | -$113.7M | -$193.5M | |
| — | 27.33% | 19.08% | 21.53% | 7.8% | 12.72% | -14.47% | -4.85% | -35.5% | -10.27% | -22.9% | |
| $17M | $7.1M | $9.7M | -$3.7M | $8.1M | $30.1M | $25.1M | $16M | $6.8M | $13.2M | $4.9M | |
| $559.4M | $617.6M | $509.8M | $554.4M | $192.7M | $299.3M | -$250.2M | -$52M | -$480.1M | -$111.5M | -$205M | |
| $116.6M | $109.2M | $57.5M | $100.8M | -$360.5M | -$36.5M | $6.1M | $700K | $4.8M | $200K | $5.2M | |
| $442.8M | $508.4M | $452.3M | $453.6M | $553.2M | $335.8M | -$256.3M | -$52.7M | -$484.9M | -$111.7M | -$210.2M | |
| — | 20.17% | 17.75% | 18.13% | 23.79% | 15.56% | -13.39% | -3.17% | -34.84% | -10.09% | -24.88% | |
| $448.5M | $524.2M | $463.7M | $481M | $506.9M | $322.3M | -$248.7M | -$48.2M | -$490.3M | -$106.5M | -$211.5M | |
| USD/shares | — | $1.89 | $1.42 | $1.33 | $1.53 | $0.87 | -$0.62 | -$0.13 | — | — | — |
| USD/shares | — | $1.86 | $1.40 | $1.31 | $1.52 | $0.85 | -$0.62 | -$0.13 | — | — | — |
| shares | — | 268.3M | 318.2M | 341.2M | 361.2M | 388M | 414.3M | 411.6M | 358.6M | 195.9M | 189.1M |
| shares | — | 272.8M | 323.4M | 345.6M | 363.3M | 395.8M | 414.3M | 411.6M | 358.6M | 195.9M | 189.1M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative. (G): the company's own guidance — a (G) column is a guided period not yet reported; a G marker shows how the reported figure landed against the guided range. Non-GAAP-basis guidance (*) is shown as stated and never judged against GAAP actuals.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2018–FY2025: $5.75B in buybacks.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
3.42×
Peer median 3.69×
EV/EBIT
12.83×
Peer median 21.85×
P/E (TTM)
19.15×
Peer median 39.86×
Peer medians compare against the 66 similar-size Software - Infrastructure companies (of 150 listed).
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Geography (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| United States | $1,421,400,000 | $1,448,500,000 | $1,419,400,000 | $1,264,200,000 | $1,130,000,000 | $999,300,000 | $854,100,000 | $706,500,000 |
| Non Us | $1,099,600,000 | $1,099,700,000 | $1,082,200,000 | $1,060,700,000 | $1,027,900,000 | $914,600,000 | $807,200,000 | $685,200,000 |
Key facts
CIK
1467623
CUSIP
26210C104
13F (30d)
396 filings
375 filers
Visit website
Investor relations