Box, inc. (BOX)
Income statement / TTM
Jan'20Oct'19Jul'19Apr'19Jan'19Oct'18Jul'18Apr'18Jan'18Oct'17Jul'17Apr'17Jan'17Oct'16Jul'16Apr'16Jan'16Oct'15Jul'15Apr'15Jan'15Oct'14Jul'14Apr'14
Revenue

696,264

676,392

655,180

630,853

608,386

581,348

554,708

529,427

506,142

479,393

452,900

425,672

398,605

373,661

349,501

327,238

302,704

280,361

258,758

236,731

216,440

0

0

0

Cost of revenue

215,577

206,055

194,477

183,210

173,594

161,673

151,420

141,593

135,248

129,526

122,170

116,994

112,130

108,257

104,772

97,806

87,100

76,113

65,001

55,198

47,273

0

0

0

Gross profit

480,687

470,337

460,703

447,643

434,792

419,675

403,288

387,834

370,894

349,867

330,730

308,678

286,475

265,404

244,729

229,432

215,604

204,248

193,757

181,533

169,167

0

0

0

Operating expenses:
Research and development

199,750

187,951

179,609

171,746

163,750

156,791

149,293

141,505

136,791

133,492

128,332

122,555

115,928

111,413

108,085

106,273

102,500

93,898

84,746

74,638

66,402

0

0

0

Sales and marketing

317,615

315,902

317,453

314,032

312,210

316,187

313,367

309,654

303,319

292,170

277,296

264,211

253,020

249,711

246,887

245,161

242,184

234,322

225,607

216,804

207,749

0

0

0

General and administrative

102,794

99,069

96,457

95,623

93,069

91,727

88,753

86,577

84,805

82,132

78,221

73,954

68,182

68,106

70,864

70,960

71,923

73,300

70,398

65,598

61,672

0

0

0

Total operating expenses

620,159

602,922

593,519

581,401

569,029

564,705

551,413

537,736

524,915

507,794

483,849

460,720

437,130

429,230

425,836

422,394

416,607

401,520

380,751

357,040

335,823

0

0

0

Loss from operations

-139,472

-132,585

-132,816

-133,758

-134,237

-145,030

-148,125

-149,902

-154,021

-157,927

-153,119

-152,042

-150,655

-163,826

-181,107

-192,962

-201,003

-197,272

-186,994

-175,507

-166,656

0

0

0

Remeasurement of redeemable convertible preferred stock warrant liability

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-126

0

0

0

Interest expense, net

-2,338

-1,249

-558

-314

-316

-419

-659

-804

-1,013

-1,111

-1,046

-999

-896

-971

-779

-819

-1,157

-1,332

-1,965

-2,118

-2,009

0

0

0

Other (loss) income, net

-1,128

1,742

2,074

802

1,339

-1,014

-416

430

789

629

330

253

678

454

641

420

-98

-241

-301

-341

-257

0

0

0

Loss before provision for income taxes

-142,938

-132,092

-131,300

-133,270

-133,214

-146,463

-149,200

-150,276

-154,245

-158,409

-153,835

-152,788

-150,873

-164,343

-181,245

-193,361

-202,258

-198,859

-189,328

-177,573

-168,796

0

0

0

Provision for income taxes

1,410

1,560

1,652

1,533

1,398

1,120

1,111

1,235

715

763

646

510

914

940

922

879

690

449

284

-574

-569

0

0

0

Net loss

-144,348

-133,652

-132,952

-134,803

-134,612

-147,583

-150,311

-151,511

-154,960

-159,172

-154,481

-153,298

-151,787

-165,283

-182,167

-194,240

-

-199,308

-189,612

-176,999

-168,227

0

0

0

Accretion of redeemable convertible preferred stock

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

11,503

0

0

0

Net loss attributable to common stockholders

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-181,992

0

0

0

Net loss per share, basic and diluted

-0.20

-0.28

-0.25

-0.25

-0.14

-0.28

-0.27

-0.26

-0.24

-0.32

-0.30

-0.30

-0.28

-0.30

-0.30

-0.31

-0.40

-0.45

-0.42

-0.40

-2.56

-3.40

-2.71

-2.81

Weighted-average shares used to compute net loss per share, basic and diluted

150,186

148,555

147,032

145,275

143,796

142,366

140,718

138,524

136,642

134,636

132,981

131,469

129,893

128,275

126,776

124,932

123,386

121,796

120,399

119,379

20,108

15,041

14,533

13,734