DBX Dividend: Dropbox Inc Yield Insights

Income

Balance sheet

Cash flow

Annual

Quarterly

DBX Income

Financials in millions USD. Fiscal year is February - January.

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	2,528	2,548	2,501	2,324	2,157	1,913
Revenue Growth (YoY)	0%	2%	8%	8%	13%	15%
Cost of Revenue	489	445	478	444	444	414
Gross Profit	2,039	2,103	2,023	1,880	1,713	1,499
Selling, General & Admin	618	701	703	631	650	650
Research & Development	786	914	936	891	755	727
Operating Expenses	1,418	1,616	1,639	1,522	1,406	1,378
Other Non Operating Income (Expenses)	7	9	-6	7	31	28
Pretax Income	566	509	554	192	299	-250
Income Tax Expense	64	57	100	-360	-36	6
Net Income	502	452	453	553	335	-256
Net Income Growth	-13%	0%	-18%	65%	-231%	392%
Shares Outstanding (Diluted)	341.4	323.4	345.6	363.3	395.8	414.3
Shares Change (YoY)	-14%	-6%	-5%	-8%	-4%	1%
EPS (Diluted)	1.47	1.39	1.31	1.52	0.84	-0.62
EPS Growth	1%	6%	-14%	81%	-235%	377%
Free Cash Flow	915	871	759	762	700	490
Free Cash Flow Per Share	2.68	2.69	2.19	2.09	1.76	1.18
Gross Margin	80.65%	82.53%	80.88%	80.89%	79.41%	78.35%
Operating Margin	24.56%	19.07%	15.31%	15.36%	14.18%	6.32%
Profit Margin	19.85%	17.73%	18.11%	23.79%	15.53%	-13.38%
Free Cash Flow Margin	36.19%	34.18%	30.34%	32.78%	32.45%	25.61%
EBITDA	775	623	553	514	457	280
EBITDA Margin	30.65%	24.45%	22.11%	22.11%	21.18%	14.63%
D&A For EBITDA	154	137	170	157	151	159
EBIT	621	486	383	357	306	121
EBIT Margin	24.56%	19.07%	15.31%	15.36%	14.18%	6.32%
Effective Tax Rate	11.3%	11.19%	18.05%	-187.5%	-12.04%	-2.4%