Fourth Quarter GAAP Operating Margin of 25.5% and Non-GAAP Operating Margin of 38.2%
Net Cash Provided by Operating Activities of $235.4 Million and Unlevered Free Cash Flow of $250.5 Million
Revenue of $636.2 Million, down 1.1% year-over-year; excluding FormSwift, up 0.4% year-over-year
Fiscal 2025 GAAP Operating Margin of 27.3% and Non-GAAP Operating Margin of 40.6%
Net Cash Provided by Operating Activities of $951.8 Million and Unlevered Free Cash flow of $1.016 Billion
Revenue of $2.521 Billion, down 1.1% year-over-year; excluding FormSwift, up 0.2% year-over-year
SAN FRANCISCO--(BUSINESS WIRE)--Dropbox, Inc. (NASDAQ: DBX), today announced financial results for its fourth quarter and fiscal year ended December 31, 2025.
“We closed out 2025 on a strong note, exceeding the high end of our revenue and operating margin guidance and demonstrating our continued operating discipline,” said Drew Houston, Dropbox Co-Founder and Chief Executive Officer. “Last year, we began reshaping how we invest in and evolve the business, and we’re starting to see results. We’re strengthening our core FSS foundation while accelerating Dash—both as a standalone product and embedded across the core Dropbox experience. In 2026, we’ll build on this momentum by driving engagement and adoption of Dash and investing in future growth.”
Fourth Quarter Fiscal 2025 Results Compared to Fourth Quarter 2024
- Total revenue was $636.2 million, down 1.1%. Excluding FormSwift, which we significantly reduced our investment in at the beginning of 2025 and plan to wind down operations by the end of 2026, revenue grew 0.4%. On a constant currency basis, revenue decreased by 1.6%.(1)
- Total ARR was $2.526 billion, a decrease of 1.9%. Excluding FormSwift, Total ARR was $2.504 billion, a decrease of 0.3%. On a constant currency basis, Total ARR decreased by 1.7%.(2)
- Paying users totaled 18.08 million, as compared to 18.22 million. Average revenue per paying user was $139.68, as compared to $140.06.
- GAAP gross margin was 79.2%, as compared to 81.2%. Non-GAAP gross margin was 80.8%, as compared to 83.1%. The decrease in gross margin is due to increased depreciation resulting from the Company's datacenter refresh cycle.
- GAAP operating margin was 25.5%, as compared to 13.7%, partially due to $47.2 million in expenses related to the Company's reduction in workforce, such as severance, benefits and other related items, which were incurred in the fourth quarter of 2024. Non-GAAP operating margin was 38.2%, as compared to 36.9%.
- GAAP net income was $108.7 million, as compared to $102.8 million. Non-GAAP net income was $173.9 million, as compared to $222.6 million. The decrease is primarily due to an increase in the tax provision as well as interest expense related to our term loan facility entered into in the fourth quarter of 2024.
- Net cash provided by operating activities was $235.4 million, as compared to $213.8 million. Unlevered free cash flow was $250.5 million, as compared to $210.5 million. Cash flows in the fourth quarter of 2024 included $52.1 million of payments relating to the reduction in workforce including the pro rata amount of the fiscal year 2024 annual employee bonus.
- GAAP diluted net income per share attributable to common stockholders was $0.43, as compared to $0.34. Non-GAAP diluted net income per share attributable to common stockholders was $0.68, as compared to $0.73.(3)
- Cash, cash equivalents and short-term investments ended at $1.038 billion.
- During the quarter, the Company repurchased approximately 14.4 million shares for $414.6 million.
Full Year Fiscal 2025 Results Compared to Full Year 2024
- Total revenue was $2.521 billion, down 1.1%. Excluding FormSwift, revenue grew 0.2%. On a constant currency basis, revenue decreased by 1.2%.(1)
- Average revenue per paying user was $138.91, as compared to $140.23.
- GAAP gross margin was 80.1%, as compared to 82.5%. Non-GAAP gross margin was 81.8%, as compared to 84.0%. Effective January 1, 2024, the Company changed the estimate of the useful lives of certain infrastructure server and component assets from four to five years which resulted in a $30.5 million benefit in depreciation expense in 2024.
- GAAP operating margin was 27.3%, as compared to 19.1%. Non-GAAP operating margin was 40.6%, as compared to 36.4%.
- GAAP net income was $508.4 million, as compared to $452.3 million. Non-GAAP net income was $775.4 million, as compared to $803.8 million.
- Net cash provided by operating activities was $951.8 million, as compared to $894.1 million. Unlevered free cash flow was $1.016 billion, as compared to $871.6 million.
- GAAP diluted net income per share attributable to common stockholders was $1.86, as compared to $1.40. Non-GAAP diluted net income per share attributable to common stockholders was $2.84, as compared to $2.49.(4)
- In the fiscal year ended December 31, 2025, the Company repurchased approximately 60.4 million shares for $1.7 billion.
(1) We calculate constant currency revenue growth rates by applying the prior period weighted average exchange rates to current period results.
(2) We calculate total annual recurring revenue ("Total ARR") as the number of users who have active paid licenses for access to our platform as of the end of the period, multiplied by their annualized subscription price to our platform. We adjust our exchange rates used to calculate Total ARR on an annual basis, at the beginning of each fiscal year. We calculate constant currency Total ARR growth rates by applying the current period exchange rate to prior period results.
(3) GAAP and Non-GAAP diluted net income per share attributable to common stockholders is calculated based upon 254.2 million and 306.8 million diluted weighted-average shares outstanding of common stock for the three months ended December 31, 2025 and 2024, respectively.
(4) GAAP and Non-GAAP diluted net income per share attributable to common stockholders is calculated based upon 272.8 million and 323.4 million diluted weighted-average shares outstanding of common stock for the fiscal years ended December 31, 2025 and 2024, respectively.
Financial Outlook
Dropbox will provide forward-looking guidance in connection with this quarterly earnings announcement on its conference call, webcast, and on its investor relations website at http://investors.dropbox.com.
Conference Call Information
Dropbox plans to host a conference call today to review its fourth quarter and full year financial results and to discuss its financial outlook. This call is scheduled to begin at 2:00 p.m. PT / 5:00 p.m. ET and can be accessed by using the web link at http://investors.dropbox.com.
About Dropbox
Dropbox is the one place to keep life organized and keep work moving. With more than 700 million registered users across approximately 180 countries, we're on a mission to design a more enlightened way of working. Dropbox is headquartered in San Francisco, CA, and has employees around the world. For more information on our mission and products, visit http://dropbox.com.
Use of Non-GAAP Financial Measures
Reconciliations of non-GAAP financial measures to the most directly comparable financial results as determined in accordance with GAAP are included at the end of this press release following the accompanying financial data. For a description of these non-GAAP financial measures, including the reasons management uses each measure, please see the section of the tables titled "About Non-GAAP Financial Measures."
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 including, among other things, our expectations regarding the performance of our Core FSS business as well as new product initiatives and adoption by current and new customers. Words such as "believe," "may," "will," "estimate," "continue," "anticipate," "intend," "expect," "plans," and similar expressions are intended to identify forward-looking statements. We have based these forward-looking statements largely on our current expectations and projections about future events and financial trends that we believe may affect our business, financial condition, and results of operations. These forward-looking statements speak only as of the date of this press release and are subject to risks, uncertainties, and assumptions including, but not limited to: (i) our ability to retain and upgrade paying users; (ii) our ability to attract new users or convert registered users to paying users; (iii) our expectations regarding general economic, political, and market trends and their respective impacts on our business; (iv) impacts to our financial results and business operations as a result of pricing and packaging changes to our subscription plans; (v) our future financial performance, including trends in revenue, costs of revenue, gross profit or gross margin, operating expenses, paying users, annual recurring revenue, average revenue per user, free cash flow, and the assumptions underlying such trends; (vi) our ability to achieve or maintain profitability; (vii) our ability to prevent security breaches and our liability or other potential legal, regulatory, or reputational consequences of any unauthorized access to our data or our customer data; (viii) significant disruption of service on our platform or loss of content; (ix) any decline in demand for our platform or for content collaboration solutions in general; (x) changes in the interoperability of our platform across devices, operating systems, and third-party applications that we do not control; (xi) our ability to compete successfully in competitive markets; (xii) our ability to respond to rapid technological changes, extend our platform, develop new features or products, or gain market acceptance for such new features or products; (xiii) our ability to improve quality and ease of adoption of our new and enhanced product experiences, features, and capabilities; (xiv) our expectations around future growth; (xv) our various acquisitions of companies and assets and the potential of such acquisitions to require significant management attention, disrupt our business, or dilute stockholder value; (xvi) our ability to attract, retain, integrate, and manage key and other highly qualified personnel, including as a result of our Virtual First model with an increasingly distributed workforce; (xvii) our capital allocation plans with respect to our stock repurchase program and other investments; and (xviii) the dual class structure of our common stock and its effect of concentrating voting control with certain stockholders who held our capital stock prior to the completion of our initial public offering. Further information on risks that could affect Dropbox’s results is included in our filings with the Securities and Exchange Commission ("SEC"), including our Form 10-Q for the quarter ended September 30, 2025. Additional information will be made available in our annual report on Form 10-K for the year ended December 31, 2025 and other reports that we may file with the SEC from time to time, which could cause actual results to vary from expectations. If the risks materialize or assumptions prove incorrect, actual results could differ materially from the results implied by these forward-looking statements. Dropbox assumes no obligation to, and does not currently intend to, update any such forward-looking statements after the date of this release, except as required by applicable law.
Dropbox, Inc. Condensed Consolidated Statements of Operations (In millions, except per share data) (Unaudited) | |||||||||||||||
| Three Months Ended December 31, |
| Twelve Months Ended December 31, | ||||||||||||
|
| 2025 |
|
|
| 2024 |
|
|
| 2025 |
|
|
| 2024 |
|
Revenue | $ | 636.2 |
|
| $ | 643.6 |
|
| $ | 2,521.0 |
|
| $ | 2,548.2 |
|
Cost of revenue(1)(2) |
| 132.1 |
|
|
| 120.8 |
|
|
| 500.8 |
|
|
| 445.1 |
|
Gross profit |
| 504.1 |
|
|
| 522.8 |
|
|
| 2,020.2 |
|
|
| 2,103.1 |
|
Operating expenses: |
|
|
|
|
|
|
| ||||||||
Research and development(1)(2) |
| 186.9 |
|
|
| 243.0 |
|
|
| 732.0 |
|
|
| 914.9 |
|
Sales and marketing(1)(2) |
| 98.6 |
|
|
| 128.9 |
|
|
| 369.9 |
|
|
| 460.7 |
|
General and administrative(1)(2) |
| 60.3 |
|
|
| 62.9 |
|
|
| 230.5 |
|
|
| 241.2 |
|
Net (gain) loss on real estate assets(3) |
| (3.9 | ) |
|
| 0.1 |
|
|
| (1.3 | ) |
|
| 0.1 |
|
Total operating expenses |
| 341.9 |
|
|
| 434.9 |
|
|
| 1,331.1 |
|
|
| 1,616.9 |
|
Income from operations |
| 162.2 |
|
|
| 87.9 |
|
|
| 689.1 |
|
|
| 486.2 |
|
Interest (expense) income, net |
| (25.1 | ) |
|
| (1.9 | ) |
|
| (78.6 | ) |
|
| 13.9 |
|
Other income, net |
| 6.0 |
|
|
| 6.4 |
|
|
| 7.1 |
|
|
| 9.7 |
|
Income before income taxes |
| 143.1 |
|
|
| 92.4 |
|
|
| 617.6 |
|
|
| 509.8 |
|
(Provision for) benefit from income taxes |
| (34.4 | ) |
|
| 10.4 |
|
|
| (109.2 | ) |
|
| (57.5 | ) |
Net income | $ | 108.7 |
|
| $ | 102.8 |
|
| $ | 508.4 |
|
| $ | 452.3 |
|
Basic net income per share | $ | 0.43 |
|
| $ | 0.34 |
|
| $ | 1.89 |
|
| $ | 1.42 |
|
Diluted net income per share | $ | 0.43 |
|
| $ | 0.34 |
|
| $ | 1.86 |
|
| $ | 1.40 |
|
Weighted-average shares used in computing net income per share attributable to common stockholders, basic |
| 250.4 |
|
|
| 301.5 |
|
|
| 268.3 |
|
|
| 318.2 |
|
Weighted-average shares used in computing net income per share attributable to common stockholders, diluted |
| 254.2 |
|
|
| 306.8 |
|
|
| 272.8 |
|
|
| 323.4 |
|
(1) Includes stock-based compensation expense as follows (in millions): | |||||||||||
| Three Months Ended December 31, |
| Twelve Months Ended December 31, | ||||||||
| 2025 |
| 2024 |
| 2025 |
| 2024 | ||||
Cost of revenue | $ | 5.0 |
| $ | 5.9 |
| $ | 20.6 |
| $ | 22.9 |
Research and development |
| 54.8 |
|
| 61.3 |
|
| 211.2 |
|
| 247.6 |
Sales and marketing |
| 4.9 |
|
| 6.3 |
|
| 20.7 |
|
| 23.7 |
General and administrative |
| 12.7 |
|
| 12.2 |
|
| 48.3 |
|
| 52.3 |
Total stock-based compensation | $ | 77.4 |
| $ | 85.7 |
| $ | 300.8 |
| $ | 346.5 |
(2) Includes expenses related to our reduction in workforce in the fourth quarter of 2024, such as severance, benefits and other related items during the quarter ended December 31, 2024 and years ended December 31, 2025 and 2024. | |||||||||||
| |||||||||||
(3) Includes gain or impairment loss related to real estate assets as a result of our Virtual First work model. For the quarter and year ended December 31, 2025, the gain is primarily resulting from a reduction of the liability for unrecoverable common area maintenance costs from sublease activity at our San Francisco, California corporate headquarters. | |||||||||||
Dropbox, Inc. Condensed Consolidated Balance Sheets (In millions) (Unaudited) | |||||||
| As of | ||||||
| December 31, 2025 |
| December 31, 2024 | ||||
Assets |
|
|
| ||||
Current assets: |
|
|
| ||||
Cash and cash equivalents | $ | 891.3 |
|
| $ | 1,328.3 |
|
Short-term investments |
| 146.9 |
|
|
| 265.9 |
|
Trade and other receivables, net |
| 79.1 |
|
|
| 70.4 |
|
Prepaid expenses and other current assets |
| 73.2 |
|
|
| 73.8 |
|
Total current assets |
| 1,190.5 |
|
|
| 1,738.4 |
|
Property and equipment, net |
| 378.4 |
|
|
| 358.8 |
|
Operating lease right-of-use asset |
| 270.7 |
|
|
| 158.9 |
|
Intangible assets, net |
| 33.7 |
|
|
| 54.9 |
|
Goodwill |
| 454.9 |
|
|
| 442.8 |
|
Deferred tax assets |
| 415.7 |
|
|
| 466.7 |
|
Other assets |
| 101.0 |
|
|
| 104.7 |
|
Total assets | $ | 2,844.9 |
|
| $ | 3,325.2 |
|
Liabilities and stockholders' deficit |
|
|
| ||||
Current liabilities: |
|
|
| ||||
Accounts payable | $ | 24.3 |
|
| $ | 36.5 |
|
Accrued and other current liabilities |
| 121.7 |
|
|
| 143.2 |
|
Accrued compensation and benefits |
| 111.8 |
|
|
| 105.2 |
|
Operating lease liability |
| 51.3 |
|
|
| 64.9 |
|
Finance lease obligation |
| 144.3 |
|
|
| 123.3 |
|
Convertible senior notes, net, current |
| 695.4 |
|
|
| — |
|
Term loan, net, current |
| 15.0 |
|
|
| 10.0 |
|
Deferred revenue |
| 729.7 |
|
|
| 727.7 |
|
Total current liabilities |
| 1,893.5 |
|
|
| 1,210.8 |
|
Operating lease liability, non-current |
| 355.9 |
|
|
| 250.4 |
|
Finance lease obligation, non-current |
| 201.5 |
|
|
| 203.5 |
|
Convertible senior notes, net, non-current |
| 689.9 |
|
|
| 1,381.6 |
|
Term loan, net, non-current |
| 1,433.7 |
|
|
| 962.9 |
|
Other non-current liabilities |
| 67.6 |
|
|
| 68.4 |
|
Total liabilities |
| 4,642.1 |
|
|
| 4,077.6 |
|
Stockholders' deficit: |
|
|
| ||||
Additional paid-in-capital |
| 2,012.2 |
|
|
| 2,404.2 |
|
Accumulated deficit |
| (3,815.1 | ) |
|
| (3,146.5 | ) |
Accumulated other comprehensive income (loss) |
| 5.7 |
|
|
| (10.1 | ) |
Total stockholders' deficit |
| (1,797.2 | ) |
|
| (752.4 | ) |
Total liabilities and stockholders' deficit | $ | 2,844.9 |
|
| $ | 3,325.2 |
|
Dropbox, Inc. Condensed Consolidated Statements of Cash Flows (In millions) (Unaudited) | |||||||||||||||
|
Three Months Ended
|
|
Twelve Months Ended
| ||||||||||||
|
| 2025 |
|
|
| 2024 |
|
|
| 2025 |
|
|
| 2024 |
|
Cash flows from operating activities |
|
|
|
|
|
|
| ||||||||
Net income | $ | 108.7 |
|
| $ | 102.8 |
|
| $ | 508.4 |
|
| $ | 452.3 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
| ||||||||
Depreciation and amortization |
| 40.7 |
|
|
| 38.2 |
|
|
| 157.4 |
|
|
| 137.3 |
|
Stock-based compensation |
| 77.4 |
|
|
| 85.7 |
|
|
| 300.8 |
|
|
| 346.5 |
|
Net (gain) loss on real estate assets |
| (3.9 | ) |
|
| 0.1 |
|
|
| (1.3 | ) |
|
| 0.1 |
|
Amortization of debt issuance costs |
| 2.9 |
|
|
| 1.4 |
|
|
| 10.0 |
|
|
| 4.6 |
|
Net (gain) loss on equity investments |
| — |
|
|
| 0.2 |
|
|
| (0.7 | ) |
|
| 0.2 |
|
Amortization of deferred commissions |
| 5.7 |
|
|
| 7.7 |
|
|
| 25.9 |
|
|
| 30.3 |
|
Non-cash operating lease expense |
| 8.7 |
|
|
| 8.8 |
|
|
| 37.6 |
|
|
| 35.9 |
|
Deferred taxes |
| 18.3 |
|
|
| (8.6 | ) |
|
| 51.7 |
|
|
| (5.4 | ) |
Other |
| (5.9 | ) |
|
| 9.0 |
|
|
| (11.2 | ) |
|
| 3.8 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
| ||||||||
Trade and other receivables, net |
| (4.8 | ) |
|
| (2.0 | ) |
|
| (6.7 | ) |
|
| (2.4 | ) |
Prepaid expenses and other current assets |
| 1.8 |
|
|
| 5.8 |
|
|
| (26.2 | ) |
|
| (5.4 | ) |
Other assets |
| 1.8 |
|
|
| 3.1 |
|
|
| 6.9 |
|
|
| 6.4 |
|
Accounts payable |
| (10.3 | ) |
|
| (0.7 | ) |
|
| (12.6 | ) |
|
| (4.5 | ) |
Accrued and other current liabilities |
| (15.6 | ) |
|
| (12.4 | ) |
|
| (29.4 | ) |
|
| (24.7 | ) |
Accrued compensation and benefits |
| 26.6 |
|
|
| 15.1 |
|
|
| 5.9 |
|
|
| (4.1 | ) |
Deferred revenue |
| (11.3 | ) |
|
| (12.3 | ) |
|
| 2.0 |
|
|
| 1.5 |
|
Other non-current liabilities |
| 5.1 |
|
|
| (9.9 | ) |
|
| 10.1 |
|
|
| (6.4 | ) |
Operating lease liabilities |
| (10.5 | ) |
|
| (18.2 | ) |
|
| (40.8 | ) |
|
| (57.0 | ) |
Cash paid for lease termination |
| — |
|
|
| — |
|
|
| (36.0 | ) |
|
| (14.9 | ) |
Net cash provided by operating activities |
| 235.4 |
|
|
| 213.8 |
|
|
| 951.8 |
|
|
| 894.1 |
|
Cash flows from investing activities |
|
|
|
|
|
|
| ||||||||
Capital expenditures |
| (10.5 | ) |
|
| (3.3 | ) |
|
| (21.0 | ) |
|
| (22.5 | ) |
Purchase of intangible assets |
| — |
|
|
| — |
|
|
| (0.4 | ) |
|
| (0.2 | ) |
Business combinations, net of cash acquired |
| — |
|
|
| — |
|
|
| (13.1 | ) |
|
| (57.8 | ) |
Purchases of short-term investments |
| — |
|
|
| — |
|
|
| — |
|
|
| (62.3 | ) |
Proceeds from sales of short-term investments |
| — |
|
|
| 77.4 |
|
|
| — |
|
|
| 241.7 |
|
Proceeds from maturities of short-term investments |
| 48.7 |
|
|
| 30.5 |
|
|
| 124.8 |
|
|
| 313.7 |
|
Proceeds from sales of equity investments |
| 1.7 |
|
|
| — |
|
|
| 1.7 |
|
|
| — |
|
Cash receipts from equipment rebates |
| 2.9 |
|
|
| 9.9 |
|
|
| 17.1 |
|
|
| 32.3 |
|
Other |
| 3.1 |
|
|
| (0.7 | ) |
|
| 2.8 |
|
|
| (1.1 | ) |
Net cash provided by investing activities |
| 45.9 |
|
|
| 113.8 |
|
|
| 111.9 |
|
|
| 443.8 |
|
Cash flows from financing activities |
|
|
|
|
|
|
| ||||||||
Proceeds from term loan facility |
| 350.0 |
|
|
| 1,000.0 |
|
|
| 500.0 |
|
|
| 1,000.0 |
|
Payments of debt issuance costs and loan commitment fees |
| (4.2 | ) |
|
| (50.1 | ) |
|
| (21.6 | ) |
|
| (50.1 | ) |
Principal payments against term loan facility |
| (3.7 | ) |
|
| — |
|
|
| (11.6 | ) |
|
| — |
|
Payments for taxes related to net share settlement of restricted stock units and awards |
| (37.1 | ) |
|
| (39.5 | ) |
|
| (151.0 | ) |
|
| (148.7 | ) |
Proceeds from issuance of common stock, net of taxes withheld |
| — |
|
|
| 0.6 |
|
|
| 0.1 |
|
|
| 0.9 |
|
Principal payments on finance lease obligations |
| (26.7 | ) |
|
| (33.2 | ) |
|
| (128.6 | ) |
|
| (129.4 | ) |
Common stock repurchases |
| (415.0 | ) |
|
| (353.3 | ) |
|
| (1,713.9 | ) |
|
| (1,241.6 | ) |
Payment of acquisition-related indemnification holdback |
| (4.1 | ) |
|
| (0.6 | ) |
|
| (4.1 | ) |
|
| (17.7 | ) |
Net cash (used in) provided by financing activities |
| (140.8 | ) |
|
| 523.9 |
|
|
| (1,530.7 | ) |
|
| (586.6 | ) |
Effect of exchange rate changes on cash, cash equivalents, and restricted cash |
| 1.2 |
|
|
| (8.6 | ) |
|
| 12.4 |
|
|
| (5.7 | ) |
Change in cash, cash equivalents, and restricted cash |
| 141.7 |
|
|
| 842.9 |
|
|
| (454.6 | ) |
|
| 745.6 |
|
Cash, cash equivalents, and restricted cash - beginning of period |
| 764.2 |
|
|
| 517.6 |
|
|
| 1,360.5 |
|
|
| 614.9 |
|
Cash, cash equivalents, and restricted cash - end of period | $ | 905.9 |
|
| $ | 1,360.5 |
|
| $ | 905.9 |
|
| $ | 1,360.5 |
|
|
|
|
|
|
|
|
| ||||||||
Supplemental cash flow data: |
|
|
|
|
|
|
| ||||||||
Property and equipment acquired under finance leases | $ | 34.4 |
|
| $ | 51.2 |
|
| $ | 147.3 |
|
| $ | 171.6 |
|
Dropbox, Inc. Three Months Ended December 31, 2025 Reconciliation of GAAP to Non-GAAP results (In millions, except for percentages, which may not foot due to rounding) (Unaudited) | |||||||||||||||||||||||
| GAAP |
| Stock-based compensation |
| Acquisition-related and other expenses |
| Intangibles amortization |
| Net gain on real estate assets(1) |
| Non-GAAP | ||||||||||||
Cost of revenue | $ | 132.1 |
|
| $ | (5.0 | ) |
| $ | — |
|
| $ | (5.2 | ) |
| $ | — |
|
| $ | 121.9 |
|
Cost of revenue margin |
| 20.8 | % |
|
| (0.8 | %) |
|
| — | % |
|
| (0.8 | %) |
|
| — | % |
|
| 19.2 | % |
Gross profit |
| 504.1 |
|
|
| 5.0 |
|
|
| — |
|
|
| 5.2 |
|
|
| — |
|
|
| 514.3 |
|
Gross margin |
| 79.2 | % |
|
| 0.8 | % |
|
| — | % |
|
| 0.8 | % |
|
| — | % |
|
| 80.8 | % |
Research and development |
| 186.9 |
|
|
| (54.8 | ) |
|
| (1.2 | ) |
|
| — |
|
|
| — |
|
|
| 130.9 |
|
Research and development margin |
| 29.4 | % |
|
| (8.6 | %) |
|
| (0.2 | %) |
|
| — | % |
|
| — | % |
|
| 20.6 | % |
Sales and marketing |
| 98.6 |
|
|
| (4.9 | ) |
|
| — |
|
|
| (0.9 | ) |
|
| — |
|
|
| 92.8 |
|
Sales and marketing margin |
| 15.5 | % |
|
| (0.8 | %) |
|
| — | % |
|
| (0.1 | %) |
|
| — | % |
|
| 14.6 | % |
General and administrative |
| 60.3 |
|
|
| (12.7 | ) |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 47.6 |
|
General and administrative margin |
| 9.5 | % |
|
| (2.0 | %) |
|
| — | % |
|
| — | % |
|
| — | % |
|
| 7.5 | % |
Net gain on real estate assets |
| (3.9 | ) |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 3.9 |
|
|
| — |
|
Net gain on real estate assets margin |
| (0.6 | %) |
|
| — | % |
|
| — | % |
|
| — | % |
|
| 0.6 | % |
|
| — | % |
Income from operations | $ | 162.2 |
|
| $ | 77.4 |
|
| $ | 1.2 |
|
| $ | 6.1 |
|
| $ | (3.9 | ) |
| $ | 243.0 |
|
Operating margin |
| 25.5 | % |
|
| 12.2 | % |
|
| 0.2 | % |
|
| 1.0 | % |
|
| (0.6 | %) |
|
| 38.2 | % |
(1) Includes gain on real estate related assets as a result of our Virtual First work model, primarily resulting from a reduction of the liability for unrecoverable common area maintenance costs due to sublease activity at our San Francisco, California corporate headquarters. | |||||||||||||||||||||||
Dropbox, Inc. Three Months Ended December 31, 2024 Reconciliation of GAAP to Non-GAAP results (In millions, except for percentages, which may not foot due to rounding) (Unaudited) | |||||||||||||||||||||||||||
| GAAP |
| Stock-based compensation |
| Acquisition-related and other expenses |
| Intangibles amortization |
| Net loss on real estate assets (1) |
| Workforce reduction expense(2) |
| Non-GAAP | ||||||||||||||
Cost of revenue | $ | 120.8 |
|
| $ | (5.9 | ) |
| $ | — |
|
| $ | (3.6 | ) |
| $ | — |
|
| $ | (2.4 | ) |
| $ | 108.9 |
|
Cost of revenue margin |
| 18.8 | % |
|
| (0.9 | %) |
|
| — | % |
|
| (0.6 | %) |
|
| — | % |
|
| (0.4 | %) |
|
| 16.9 | % |
Gross profit |
| 522.8 |
|
|
| 5.9 |
|
|
| — |
|
|
| 3.6 |
|
|
| — |
|
|
| 2.4 |
|
|
| 534.7 |
|
Gross margin |
| 81.2 | % |
|
| 0.9 | % |
|
| — | % |
|
| 0.6 | % |
|
| — | % |
|
| 0.4 | % |
|
| 83.1 | % |
Research and development |
| 243.0 |
|
|
| (61.3 | ) |
|
| (9.6 | ) |
|
| — |
|
|
| — |
|
|
| (29.7 | ) |
|
| 142.4 |
|
Research and development margin |
| 37.8 | % |
|
| (9.5 | %) |
|
| (1.5 | %) |
|
| — | % |
|
| — | % |
|
| (4.6 | %) |
|
| 22.1 | % |
Sales and marketing |
| 128.9 |
|
|
| (6.3 | ) |
|
| — |
|
|
| (3.2 | ) |
|
| — |
|
|
| (12.5 | ) |
|
| 106.9 |
|
Sales and marketing margin |
| 20.0 | % |
|
| (1.0 | %) |
|
| — | % |
|
| (0.5 | %) |
|
| — | % |
|
| (1.9 | %) |
|
| 16.6 | % |
General and administrative |
| 62.9 |
|
|
| (12.2 | ) |
|
| (0.1 | ) |
|
| — |
|
|
| — |
|
|
| (2.6 | ) |
|
| 48.0 |
|
General and administrative margin |
| 9.8 | % |
|
| (1.9 | %) |
|
| — | % |
|
| — | % |
|
| — | % |
|
| (0.4 | %) |
|
| 7.5 | % |
Net loss on real estate assets |
| 0.1 |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (0.1 | ) |
|
| — |
|
|
| — |
|
Net loss on real estate assets margin |
| — | % |
|
| — | % |
|
| — | % |
|
| — | % |
|
| — | % |
|
| — | % |
|
| — | % |
Income from operations | $ | 87.9 |
|
| $ | 85.7 |
|
| $ | 9.7 |
|
| $ | 6.8 |
|
| $ | 0.1 |
|
| $ | 47.2 |
|
| $ | 237.4 |
|
Operating margin |
| 13.7 | % |
|
| 13.3 | % |
|
| 1.5 | % |
|
| 1.1 | % |
|
| — | % |
|
| 7.3 | % |
|
| 36.9 | % |
(1) Includes impairment loss related to real estate assets as a result of our Virtual First work model. | |||||||||||||||||||||||||||
| |||||||||||||||||||||||||||
(2) Includes expenses related to our reduction in workforce in the fourth quarter of 2024, such as severance, benefits and other related items. | |||||||||||||||||||||||||||
| |||||||||||||||||||||||||||
Dropbox, Inc. Twelve Months Ended December 31, 2025 Reconciliation of GAAP to Non-GAAP results (In millions, except for percentages, which may not foot due to rounding) (Unaudited) | |||||||||||||||||||||||||||
| GAAP |
| Stock-based compensation |
| Acquisition-related and other expenses |
| Intangibles amortization |
| Net gain on real estate assets(1) |
| Workforce reduction expense(2) |
| Non-GAAP | ||||||||||||||
Cost of revenue | $ | 500.8 |
|
| $ | (20.6 | ) |
| $ | (1.9 | ) |
| $ | (19.8 | ) |
| $ | — |
|
| $ | (0.4 | ) |
| $ | 458.1 |
|
Cost of revenue margin |
| 19.9 | % |
|
| (0.8 | %) |
|
| (0.1 | %) |
|
| (0.8 | %) |
|
| — | % |
|
| — | % |
|
| 18.2 | % |
Gross profit |
| 2,020.2 |
|
|
| 20.6 |
|
|
| 1.9 |
|
|
| 19.8 |
|
|
| — |
|
|
| 0.4 |
|
|
| 2,062.9 |
|
Gross margin |
| 80.1 | % |
|
| 0.8 | % |
|
| 0.1 | % |
|
| 0.8 | % |
|
| — | % |
|
| — | % |
|
| 81.8 | % |
Research and development |
| 732.0 |
|
|
| (211.2 | ) |
|
| (5.3 | ) |
|
| — |
|
|
| — |
|
|
| (1.9 | ) |
|
| 513.6 |
|
Research and development margin |
| 29.0 | % |
|
| (8.4 | %) |
|
| (0.2 | %) |
|
| — | % |
|
| — | % |
|
| (0.1 | %) |
|
| 20.4 | % |
Sales and marketing |
| 369.9 |
|
|
| (20.7 | ) |
|
| — |
|
|
| (3.8 | ) |
|
| — |
|
|
| (0.7 | ) |
|
| 344.7 |
|
Sales and marketing margin |
| 14.7 | % |
|
| (0.8 | %) |
|
| — | % |
|
| (0.2 | %) |
|
| — | % |
|
| — | % |
|
| 13.7 | % |
General and administrative |
| 230.5 |
|
|
| (48.3 | ) |
|
| (0.8 | ) |
|
| — |
|
|
| — |
|
|
| (0.7 | ) |
|
| 180.7 |
|
General and administrative margin |
| 9.1 | % |
|
| (1.9 | %) |
|
| — | % |
|
| — | % |
|
| — | % |
|
| — | % |
|
| 7.2 | % |
Net gain on real estate assets |
| (1.3 | ) |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 1.3 |
|
|
| — |
|
|
| — |
|
Net gain on real estate assets margin |
| (0.1 | %) |
|
| — | % |
|
| — | % |
|
| — | % |
|
| 0.1 | % |
|
| — | % |
|
| — | % |
Income from operations | $ | 689.1 |
|
| $ | 300.8 |
|
| $ | 8.0 |
|
| $ | 23.6 |
|
| $ | (1.3 | ) |
| $ | 3.7 |
|
| $ | 1,023.9 |
|
Operating margin |
| 27.3 | % |
|
| 11.9 | % |
|
| 0.3 | % |
|
| 0.9 | % |
|
| (0.1 | %) |
|
| 0.1 | % |
|
| 40.6 | % |
(1) Includes gain on real estate related assets as a result of our Virtual First work model, primarily resulting from a reduction of the liability for unrecoverable common area maintenance costs due to sublease activity at our San Francisco, California corporate headquarters. | |||||||||||||||||||||||||||
| |||||||||||||||||||||||||||
(2) Includes expenses related to our reduction in workforce in the fourth quarter of 2024, such as severance, benefits and other related items. | |||||||||||||||||||||||||||
| |||||||||||||||||||||||||||
Contacts
Investors:
Peter Stabler
ir@dropbox.com
or
Media:
Maddy Pelton
press@dropbox.com
Read full story here
