Company name:
Box Inc
-
IPO SHARE PRICE:$14.00
-
IPO DATE:January 23, 2015
-
TICKER:BOX
-
MAIN STOCK EXCHANGE:New York Stock Exchange
-
CURRENT HQ LOCATION:900 Jefferson Ave Redwood City California 94063
-
FISCAL YEAR END:January 31
-
INCORPORATION JURISDICTION:DE
-
ORGANIZED AS THE FOLLOWING LEGAL TYPE:Corporation
-
Investor Relations Webpage:Coming soon!
-
TAX RATE:USA federal corporate nominal income tax rate is 21%
Short Description
Box Inc
We are working hard and as soon as possible to provide company description soon. Feel free to reach out to request it sooner: improve@real-clear-investing.com
Income Statement
(USD in thousand)
Selected Quarter:
31-Jan
2021
2021
Revenue
Gross receipts in the form of cash (great!) and promises to pay (Account Receivables - not so great as some of them will never be collected but reality of business!) from all its customers
Selected Quarter:
31-Jan
2021
2021
Operating expenses
Cost (labor, materials, depreciation, overhead, etc) for delivering service or manufacturing a product that business sells
101.6%
34.2% —
Sales and marketing
29.5% —
Cost of revenue
24.4% —
Research and development
13.5% —
General and administrative
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cost of revenue
|
48,684 | 53,872 | 56,302 | 56,719 | 53,995 | 55,334 | 56,812 | 58,597 | 224,738 | 234,388 | ||||||||||||||||||
|
Gross profit
|
114,290 | 118,677 | 120,854 | 126,866 | 129,566 | 136,959 | 139,191 | 140,316 | 546,032 | 561,264 | ||||||||||||||||||
|
Sales and marketing
|
78,820 | 80,405 | 82,939 | 75,451 | 72,750 | 67,757 | 67,112 | 68,123 | 275,742 | 272,492 | ||||||||||||||||||
|
Research and development
|
46,244 | 49,693 | 50,652 | 53,161 | 53,114 | 50,115 | 49,454 | 48,579 | 201,262 | 194,316 | ||||||||||||||||||
|
General and administrative
|
24,607 | 24,856 | 26,496 | 26,835 | 27,942 | 26,597 | 25,239 | 26,892 | 106,670 | 107,568 | ||||||||||||||||||
|
Other gain or loss
|
(880) | - | (653) | - | - | - | - | - | - | - | ||||||||||||||||||
|
Total operating expenses
|
149,671 | 154,954 | 160,087 | 155,447 | 153,806 | 144,469 | 141,805 | 143,594 | 583,674 | 574,376 |
Selected Quarter:
31-Jan
2021
2021
Operating Income
Income after excluding Operating Expenses from Total Revenue
1.6%
1.6% —
Operating Income
Key metric that shows earnings potential of the company's business model
Selected Quarter:
31-Jan
2021
2021
Non-operating expenses
Cost usually unrelated to delivering service or manufacturing a product that business sells
0.4%
0.4% —
Other income (loss) net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Change in fair value of redeemable convertible preferred stock warrant liability | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other expense or income | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other income (loss) net | (880) | 693 | (653) | (288) | 264 | 1,952 | (586) | 796 | 2,426 | 3,184 | ||||||||||||||||||
| Total non-operating income (expense) | (880) | 693 | (653) | (288) | 264 | 1,952 | (586) | 796 | 2,426 | 3,184 |
Selected Quarter:
31-Jan
2021
2021
Earnings before Interest and Taxes (EBIT)
Income after excluding Operating and Non-operating Expenses from Total Revenue
1.2%
1.2% —
EBIT
Another income metric but unlike Operating Income it is closer to the ultimate income metric - Net Income by removing expenses that are not related to earning Revenue as they are supposed to be accidental and transitory
Selected Quarter:
31-Jan
2021
2021
Interest Expense and Income, Taxes
Expenses driven mostly by company management's choices, nature of business (capital intensive vs not) about financing (debt vs equity) and legal structure
1.2%
0.2% —
Income tax expense or benefit
1.1% —
Interest expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Interest expense and/or income
|
(68) | (335) | (738) | - | - | - | - | - | - | - | ||||||||||||||||||
|
Interest expense
|
(68) | (335) | (738) | (1,197) | (1,367) | (1,765) | (1,733) | (2,145) | (7,010) | (8,580) | ||||||||||||||||||
|
Income before income taxes
|
(36,329) | (35,919) | (40,624) | (30,066) | (25,343) | (7,323) | (4,933) | (4,627) | (42,226) | (18,508) | ||||||||||||||||||
|
Income tax expense or benefit
|
499 | 315 | 272 | 324 | 207 | 333 | 351 | 316 | 1,207 | 1,264 |
Selected Quarter:
31-Jan
2021
2021
Net income (loss)
Ultimate measure of Income - Net result after excluding all expenses from Total Revenue
2.5%
2.5% —
Net income (loss)
It is a residue that is left from Total Revenue after paying all kind of expenses and belongs to all equity holders in the company. Some of these shareholders such Non-controlling interest or Preferred equity gets their share before Common shareholders
Basic Shares Outstanding
Basic shares outstanding as of certain dates reported by Company on its annual and quarterly filings, these numbers are NOT used calculation of basic EPS. They help to see share issuance by company in perspective
Selected Quarter:
31-Jan
2021
2021
EPS
Net Income / Shares Outstanding = EPS before dilution or Basic EPS; Net Income/ ( Shares Outstanding + potentially available shares from conversion of various option instruments)