Dropbox, Inc. (DBX)
NASDAQ: DBX · Real-Time Price · USD
35.19
-0.51 (-1.43%)
Aug 31, 2026, 4:00 PM EDT - Market closed
Dropbox Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Quarter | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Sep '25 Sep 30, 2025 | Jun '25 Jun 30, 2025 | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Sep '24 Sep 30, 2024 | Jun '24 Jun 30, 2024 | Mar '24 Mar 31, 2024 | Dec '23 Dec 31, 2023 | Sep '23 Sep 30, 2023 | Jun '23 Jun 30, 2023 | Mar '23 Mar 31, 2023 | Dec '22 Dec 31, 2022 | Sep '22 Sep 30, 2022 | Jun '22 Jun 30, 2022 | Mar '22 Mar 31, 2022 | Dec '21 Dec 31, 2021 | Sep '21 Sep 30, 2021 |
| 631.5 | 629.5 | 636.2 | 634.4 | 625.7 | 624.7 | 643.6 | 638.8 | 634.5 | 631.3 | 635 | 633 | 622.5 | 611.1 | 598.8 | 591 | 572.7 | 562.4 | 565.5 | 550.2 | |
Revenue Growth (YoY) | 0.93% | 0.77% | -1.15% | -0.69% | -1.39% | -1.04% | 1.35% | 0.92% | 1.93% | 3.31% | 6.04% | 7.11% | 8.70% | 8.66% | 5.89% | 7.41% | 7.93% | 9.93% | 12.18% | 12.88% |
Cost of Revenue | 125 | 128.1 | 132.1 | 128.3 | 123.7 | 116.7 | 118.4 | 111.5 | 107 | 105.8 | 122 | 119.4 | 117.4 | 116.8 | 115.8 | 109.7 | 105.8 | 112.9 | 115.8 | 112 |
Gross Profit | 506.5 | 501.4 | 504.1 | 506.1 | 502 | 508 | 525.2 | 527.3 | 527.5 | 525.5 | 513 | 513.6 | 505.1 | 494.3 | 483 | 481.3 | 466.9 | 449.5 | 449.7 | 438.2 |
Selling, General & Admin | 153.6 | 144.4 | 158.9 | 148.9 | 146.6 | 145.8 | 176.7 | 173.8 | 173.4 | 162.9 | 180.7 | 165.7 | 173.1 | 175 | 161.1 | 160.4 | 160.3 | 149.2 | 163.6 | 173.6 |
Research & Development | 188.1 | 184.2 | 186.9 | 182.3 | 184.4 | 178.4 | 213.3 | 225.7 | 227.1 | 219.1 | 221.9 | 215.8 | 235.8 | 235.2 | 238.5 | 227.6 | 215 | 210.8 | 201.9 | 187.3 |
Operating Expenses | 341.7 | 328.6 | 345.8 | 331.2 | 331 | 324.2 | 390 | 399.5 | 400.5 | 382 | 402.6 | 381.5 | 408.9 | 410.2 | 399.6 | 388 | 375.3 | 360 | 365.5 | 360.9 |
Operating Income | 164.8 | 172.8 | 158.3 | 174.9 | 171 | 183.8 | 135.2 | 127.8 | 127 | 143.5 | 110.4 | 132.1 | 96.2 | 84.1 | 83.4 | 93.3 | 91.6 | 89.5 | 84.2 | 77.3 |
Interest Expense | -59.6 | -44.3 | -32.2 | -28.1 | -27.3 | -27.3 | -10.7 | -4.9 | -4.8 | -4.6 | -4.2 | -3.9 | -3.7 | -3.3 | -3.1 | -3 | -3.1 | -3.2 | -3.4 | -3.4 |
Interest & Investment Income | 9.6 | 7.6 | 7.1 | 7.8 | 8.7 | 12.7 | 8.8 | 8.7 | 9.5 | 11.9 | 11 | 8.9 | 7.4 | 7.2 | 6.6 | 4.7 | 2.6 | 1.8 | 2 | 1.7 |
Currency Exchange Gain (Loss) | - | - | - | - | - | - | - | - | - | - | -3.2 | - | - | 0.8 | -3.8 | 5.1 | -3.9 | 2.8 | -1 | -1.4 |
Other Non Operating Income (Expenses) | 2.9 | 5.3 | 6 | 2.8 | -2 | 0.3 | 6.6 | 1.1 | 1.9 | 0.3 | 1.3 | -0.2 | -1.2 | -1.2 | -2.7 | 2.1 | 0.6 | 2.9 | 4.4 | 1.9 |
EBT Excluding Unusual Items | 117.7 | 141.4 | 139.2 | 157.4 | 150.4 | 169.5 | 139.9 | 132.7 | 133.6 | 151.1 | 115.3 | 136.9 | 98.7 | 87.6 | 80.4 | 102.2 | 87.8 | 93.8 | 86.2 | 76.1 |
Merger & Restructuring Charges | - | - | - | -0.2 | - | - | -47.2 | - | - | - | -0.4 | -1.4 | -37.5 | - | -1.3 | - | - | - | - | - |
Gain (Loss) on Sale of Investments | - | - | - | - | - | - | -0.2 | - | - | - | - | - | - | - | 5 | - | - | - | - | - |
Gain (Loss) on Sale of Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -175.2 | - | - | - | - | - |
Asset Writedown | - | - | 3.9 | - | -2.6 | - | -0.1 | - | - | - | -1.4 | - | -2.2 | - | 12.7 | -4 | -8.7 | - | -14 | - |
Other Unusual Items | - | - | - | - | - | - | - | - | - | - | 158.8 | - | - | - | - | - | - | - | 13.6 | - |
Pretax Income | 117.7 | 141.4 | 143.1 | 157.2 | 147.8 | 169.5 | 92.4 | 132.7 | 133.6 | 151.1 | 272.3 | 135.5 | 59 | 87.6 | -78.4 | 98.2 | 79.1 | 93.8 | 85.8 | 76.1 |
Income Tax Expense | 21.9 | 26.9 | 34.4 | 33.4 | 22.2 | 19.2 | -10.4 | 26 | 23.1 | 18.8 | 45 | 21.4 | 15.8 | 18.6 | -406.7 | 15 | 17.1 | 14.1 | -38.8 | 0.5 |
Net Income | 95.8 | 114.5 | 108.7 | 123.8 | 125.6 | 150.3 | 102.8 | 106.7 | 110.5 | 132.3 | 227.3 | 114.1 | 43.2 | 69 | 328.3 | 83.2 | 62 | 79.7 | 124.6 | 75.6 |
Net Income to Common | 95.8 | 114.5 | 108.7 | 123.8 | 125.6 | 150.3 | 102.8 | 106.7 | 110.5 | 132.3 | 227.3 | 114.1 | 43.2 | 69 | 328.3 | 83.2 | 62 | 79.7 | 124.6 | 75.6 |
Net Income Growth (YoY) | -23.73% | -23.82% | 5.74% | 16.03% | 13.66% | 13.61% | -54.77% | -6.49% | 155.79% | 91.74% | -30.76% | 37.14% | -30.32% | -13.43% | 163.48% | 10.05% | -29.54% | 67.44% | - | 131.19% |
Shares Outstanding (Basic) | 225 | 235 | 250 | 261 | 272 | 290 | 302 | 315 | 322 | 335 | 338 | 339 | 341 | 347 | 352 | 358 | 364 | 371 | 380 | 386 |
Shares Outstanding (Diluted) | 227 | 237 | 254 | 265 | 277 | 296 | 307 | 316 | 324 | 341 | 344 | 346 | 344 | 349 | 354 | 360 | 366 | 373 | 387 | 398 |
Shares Change (YoY) | -18.03% | -19.95% | -17.14% | -16.21% | -14.52% | -13.21% | -10.79% | -8.55% | -5.85% | -2.32% | -2.85% | -3.92% | -5.99% | -6.46% | -8.41% | -9.54% | -7.88% | -8.02% | -6.05% | -5.19% |
EPS (Basic) | 0.43 | 0.49 | 0.43 | 0.47 | 0.46 | 0.52 | 0.34 | 0.34 | 0.34 | 0.40 | 0.67 | 0.34 | 0.13 | 0.20 | 0.93 | 0.23 | 0.17 | 0.21 | 0.33 | 0.20 |
EPS (Diluted) | 0.42 | 0.48 | 0.43 | 0.47 | 0.45 | 0.51 | 0.33 | 0.34 | 0.34 | 0.39 | 0.67 | 0.33 | 0.13 | 0.20 | 0.93 | 0.23 | 0.17 | 0.21 | 0.33 | 0.19 |
EPS Growth (YoY) | -6.67% | -5.88% | 27.19% | 38.53% | 32.35% | 30.77% | -50.27% | 2.81% | 168.70% | 96.19% | -27.77% | 43.48% | -25.57% | -5.34% | 184.44% | 21.05% | -22.73% | 75.63% | - | 140.67% |
Additional Metrics
Fiscal Quarter | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Sep '25 Sep 30, 2025 | Jun '25 Jun 30, 2025 | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Sep '24 Sep 30, 2024 | Jun '24 Jun 30, 2024 | Mar '24 Mar 31, 2024 | Dec '23 Dec 31, 2023 | Sep '23 Sep 30, 2023 | Jun '23 Jun 30, 2023 | Mar '23 Mar 31, 2023 | Dec '22 Dec 31, 2022 | Sep '22 Sep 30, 2022 | Jun '22 Jun 30, 2022 | Mar '22 Mar 31, 2022 | Dec '21 Dec 31, 2021 | Sep '21 Sep 30, 2021 |
Free Cash Flow | 235.2 | 203.3 | 224.9 | 293.7 | 258.5 | 153.7 | 210.5 | 270.1 | 224.7 | 166.3 | 190.3 | 246.5 | 184.6 | 138 | 181.7 | 245.2 | 205.9 | 130.7 | 161.4 | 221.5 |
Free Cash Flow Per Share | 1.04 | 0.86 | 0.89 | 1.11 | 0.93 | 0.52 | 0.69 | 0.85 | 0.69 | 0.49 | 0.55 | 0.71 | 0.54 | 0.40 | 0.51 | 0.68 | 0.56 | 0.35 | 0.42 | 0.56 |
Gross Margin | 80.21% | 79.65% | 79.24% | 79.78% | 80.23% | 81.32% | 81.60% | 82.55% | 83.14% | 83.24% | 80.79% | 81.14% | 81.14% | 80.89% | 80.66% | 81.44% | 81.53% | 79.92% | 79.52% | 79.64% |
Operating Margin | 26.10% | 27.45% | 24.88% | 27.57% | 27.33% | 29.42% | 21.01% | 20.01% | 20.02% | 22.73% | 17.39% | 20.87% | 15.45% | 13.76% | 13.93% | 15.79% | 15.99% | 15.91% | 14.89% | 14.05% |
Profit Margin | 15.17% | 18.19% | 17.09% | 19.52% | 20.07% | 24.06% | 15.97% | 16.70% | 17.41% | 20.96% | 35.80% | 18.02% | 6.94% | 11.29% | 54.83% | 14.08% | 10.83% | 14.17% | 22.03% | 13.74% |
Free Cash Flow Margin | 37.24% | 32.30% | 35.35% | 46.30% | 41.31% | 24.60% | 32.71% | 42.28% | 35.41% | 26.34% | 29.97% | 38.94% | 29.65% | 22.58% | 30.34% | 41.49% | 35.95% | 23.24% | 28.54% | 40.26% |
EBITDA | 201.2 | 211.9 | 199 | 214.5 | 210 | 221.9 | 173.4 | 163.1 | 159.4 | 174.9 | 153.4 | 173.9 | 138.9 | 126.6 | 123 | 132.2 | 130.8 | 128.9 | 125.3 | 116.1 |
EBITDA Margin | 31.86% | 33.66% | 31.28% | 33.81% | 33.56% | 35.52% | 26.94% | 25.53% | 25.12% | 27.71% | 24.16% | 27.47% | 22.31% | 20.72% | 20.54% | 22.37% | 22.84% | 22.92% | 22.16% | 21.10% |
D&A For EBITDA | 36.4 | 39.1 | 40.7 | 39.6 | 39 | 38.1 | 38.2 | 35.3 | 32.4 | 31.4 | 43 | 41.8 | 42.7 | 42.5 | 39.6 | 38.9 | 39.2 | 39.4 | 41.1 | 38.8 |
EBIT | 164.8 | 172.8 | 158.3 | 174.9 | 171 | 183.8 | 135.2 | 127.8 | 127 | 143.5 | 110.4 | 132.1 | 96.2 | 84.1 | 83.4 | 93.3 | 91.6 | 89.5 | 84.2 | 77.3 |
EBIT Margin | 26.10% | 27.45% | 24.88% | 27.57% | 27.33% | 29.42% | 21.01% | 20.01% | 20.02% | 22.73% | 17.39% | 20.87% | 15.45% | 13.76% | 13.93% | 15.79% | 15.99% | 15.91% | 14.89% | 14.05% |
Effective Tax Rate | 18.61% | 19.02% | 24.04% | 21.25% | 15.02% | 11.33% | - | 19.59% | 17.29% | 12.44% | 16.53% | 15.79% | 26.78% | 21.23% | - | 15.28% | 21.62% | 15.03% | - | 0.66% |