Box Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Box Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-07-31 | 2025-04-30 | 2025-01-31 | 2024-10-31 | 2024-07-31 | 2024-04-30 | 2024-01-31 | 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 | 2017-01-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||
net income | 13,445,000 | 8,194,000 | 194,010,000 | 12,893,000 | 20,496,000 | 17,222,000 | 99,235,000 | 10,656,000 | 10,791,000 | 8,350,000 | 16,875,000 | 8,863,000 | 5,744,000 | -4,699,000 | -27,598,000 | -5,161,000 | 5,873,000 | -14,573,000 | -38,149,000 | 2,372,000 | 17,894,000 | -25,550,000 | -103,452,000 | -4,662,000 | 594,000 | -36,828,000 | -94,416,000 | -2,111,000 | -1,448,000 | -36,637,000 | -112,036,000 | -3,639,000 | 801,000 | -40,086,000 | -113,554,000 | -131,000 | 473,000 | -38,575,000 | -147,831,000 | -4,942,000 | -2,892,000 | -47,283,000 |
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 7,730,000 | 6,896,000 | 6,193,000 | 5,926,000 | 5,296,000 | 4,688,000 | 12,245,000 | 14,513,000 | 11,577,000 | 12,906,000 | 48,899,000 | -692,000 | -755,000 | 18,536,000 | 58,211,000 | 316,000 | 327,000 | 19,380,000 | 55,884,000 | 752,000 | 896,000 | 17,946,000 | 43,386,000 | 2,599,000 | 814,000 | 12,625,000 | 34,887,000 | -416,000 | 454,000 | 11,395,000 | 30,199,000 | 148,000 | 193,000 | 9,572,000 | 31,444,000 | -2,011,000 | -1,363,000 | 12,084,000 | 30,458,000 | 71,000 | 699,000 | 9,166,000 |
stock-based compensation expense | 60,758,000 | 54,894,000 | 57,146,000 | 55,584,000 | 55,111,000 | 51,162,000 | 47,266,000 | 50,894,000 | 53,346,000 | 47,277,000 | 140,780,000 | -3,834,000 | 1,576,000 | 47,110,000 | 133,385,000 | 1,461,000 | 2,338,000 | 41,790,000 | 116,458,000 | 273,000 | -2,482,000 | 40,043,000 | 108,230,000 | 953,000 | 4,443,000 | 32,362,000 | 87,506,000 | 1,107,000 | 4,070,000 | 26,613,000 | 71,962,000 | 1,456,000 | 1,121,000 | 22,946,000 | 58,455,000 | 853,000 | 2,975,000 | 16,089,000 | 44,100,000 | 676,000 | 2,013,000 | 12,715,000 |
amortization of deferred commissions | 13,366,000 | 13,319,000 | 13,184,000 | 12,839,000 | 13,178,000 | 13,360,000 | 13,424,000 | 13,434,000 | 13,621,000 | 13,748,000 | 40,085,000 | 141,000 | 151,000 | 13,145,000 | 34,161,000 | 640,000 | 548,000 | 10,517,000 | 26,767,000 | 666,000 | 461,000 | 8,159,000 | 19,272,000 | 579,000 | 432,000 | 5,639,000 | 12,807,000 | 476,000 | 365,000 | 3,675,000 | 16,083,000 | 25,000 | 378,000 | 4,990,000 | 14,009,000 | -354,000 | -166,000 | 4,771,000 | 11,842,000 | 52,000 | 316,000 | 3,606,000 |
deferred income taxes | ||||||||||||||||||||||||||||||||||||||||||
other | -5,897,000 | -2,214,000 | 395,000 | -4,898,000 | 1,585,000 | 817,000 | -251,000 | 1,024,000 | 1,385,000 | 320,000 | 1,258,000 | -518,000 | 1,273,000 | 299,000 | 1,248,000 | 1,099,000 | 72,000 | 443,000 | 22,000 | -44,000 | 47,000 | -21,000 | 23,000 | -143,000 | -3,000 | 22,000 | 101,000 | 38,000 | -133,000 | 108,000 | 632,000 | 355,000 | 104,000 | -2,000 | ||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -14,575,000 | 120,354,000 | -105,242,000 | -12,537,000 | -32,264,000 | 135,565,000 | -115,156,000 | -3,029,000 | -33,496,000 | 129,805,000 | 3,077,000 | 38,697,000 | -187,581,000 | 136,876,000 | -6,985,000 | 1,893,000 | -138,967,000 | 116,835,000 | -26,252,000 | 31,351,000 | -134,341,000 | 110,367,000 | -43,814,000 | 33,758,000 | -105,723,000 | 81,475,000 | -21,480,000 | 32,819,000 | -95,444,000 | 71,690,000 | -54,043,000 | 37,147,000 | -62,470,000 | 37,346,000 | -9,746,000 | 6,730,000 | -59,482,000 | 41,927,000 | -35,047,000 | 5,175,000 | -31,119,000 | 15,623,000 |
deferred commissions | -12,790,000 | -8,568,000 | -21,473,000 | -11,572,000 | -11,438,000 | -7,850,000 | -16,121,000 | -11,042,000 | -9,206,000 | -8,113,000 | -41,148,000 | 663,000 | -5,443,000 | -9,059,000 | -4,380,000 | -7,927,000 | -36,577,000 | -1,333,000 | -2,436,000 | -7,695,000 | -32,345,000 | -2,739,000 | -2,802,000 | -6,076,000 | -27,808,000 | -1,165,000 | -3,872,000 | -4,716,000 | -21,517,000 | 1,219,000 | -3,051,000 | -2,784,000 | -16,380,000 | 482,000 | -1,892,000 | -2,257,000 | -17,996,000 | 1,625,000 | -2,541,000 | -2,813,000 | ||
operating lease right-of-use assets | 4,944,000 | 5,656,000 | 5,108,000 | 4,821,000 | 4,814,000 | 8,536,000 | 8,872,000 | 10,452,000 | 4,764,000 | 11,086,000 | 29,925,000 | 156,000 | 82,000 | 9,992,000 | 31,384,000 | -376,000 | -35,000 | 10,852,000 | 30,430,000 | 209,000 | 374,000 | 9,713,000 | 26,442,000 | 129,000 | 318,000 | 8,560,000 | ||||||||||||||||
other assets | -4,004,000 | -3,761,000 | -5,360,000 | 569,000 | 1,071,000 | -1,666,000 | 6,549,000 | 1,934,000 | 712,000 | -1,939,000 | -10,550,000 | 1,334,000 | 18,874,000 | -15,368,000 | ||||||||||||||||||||||||||||
accounts payable, accrued expenses and other liabilities | -1,054,000 | -14,509,000 | 16,910,000 | 3,880,000 | 1,787,000 | -16,186,000 | 7,959,000 | -3,002,000 | 14,608,000 | -20,744,000 | -26,184,000 | 34,905,000 | -18,450,000 | -4,132,000 | 24,484,000 | -11,906,000 | ||||||||||||||||||||||||||
operating lease liabilities | -6,229,000 | -6,287,000 | -6,404,000 | -6,332,000 | -6,389,000 | -8,937,000 | -13,618,000 | -11,545,000 | -11,121,000 | -13,065,000 | -33,663,000 | -545,000 | 1,519,000 | -11,866,000 | -35,652,000 | -1,211,000 | 3,401,000 | -13,927,000 | -33,785,000 | -1,462,000 | 524,000 | -11,002,000 | -27,698,000 | 2,103,000 | -1,336,000 | -8,127,000 | ||||||||||||||||
deferred revenue | -19,249,000 | -46,915,000 | 118,931,000 | -8,730,000 | -16,949,000 | -65,507,000 | 114,227,000 | -2,507,000 | -24,305,000 | -54,701,000 | 23,241,000 | 23,306,000 | 50,264,000 | -58,786,000 | 55,472,000 | 8,835,000 | 46,686,000 | -47,896,000 | 52,272,000 | -7,030,000 | 52,022,000 | -55,500,000 | 53,995,000 | -5,576,000 | 44,985,000 | -44,596,000 | 64,208,000 | -14,844,000 | 38,728,000 | -24,160,000 | 66,772,000 | -4,357,000 | 34,193,000 | -17,669,000 | 45,977,000 | -1,226,000 | 25,049,000 | -14,229,000 | 55,558,000 | 4,650,000 | 2,004,000 | 4,144,000 |
net cash from operating activities | 45,964,000 | 127,059,000 | 102,173,000 | 62,582,000 | 36,298,000 | 131,204,000 | 89,339,000 | 71,782,000 | 32,676,000 | 124,930,000 | 228,256,000 | 41,387,000 | -79,391,000 | 107,730,000 | 188,735,000 | 1,291,000 | -49,980,000 | 94,772,000 | 151,782,000 | 12,727,000 | -29,592,000 | 61,917,000 | 35,820,000 | 13,578,000 | -30,176,000 | 25,491,000 | 48,505,000 | 8,083,000 | -19,707,000 | 18,440,000 | 47,728,000 | 23,617,000 | -18,064,000 | 8,541,000 | 5,611,000 | -1,950,000 | -648,000 | -4,231,000 | -48,978,000 | 4,318,000 | 10,521,000 | -32,182,000 |
capex | -10,149,000 | -8,760,000 | -9,230,000 | -7,625,000 | -6,511,000 | -6,840,000 | -3,252,000 | -6,028,000 | -2,970,000 | -6,154,000 | -12,227,000 | -2,081,000 | 901,000 | -3,090,000 | -8,129,000 | -61,000 | 26,000 | -2,323,000 | -6,474,000 | 472,000 | -39,000 | -4,734,000 | -9,885,000 | 755,000 | -1,379,000 | -2,900,000 | 30,790,000 | -1,156,000 | -877,000 | 6,016,000 | 11,418,000 | -1,768,000 | -3,966,000 | 8,925,000 | 10,395,000 | 1,707,000 | 11,419,000 | -6,628,000 | -43,110,000 | -1,083,000 | -7,437,000 | -8,171,000 |
free cash flows | 35,815,000 | 118,299,000 | 92,943,000 | 54,957,000 | 29,787,000 | 124,364,000 | 86,087,000 | 65,754,000 | 29,706,000 | 118,776,000 | 216,029,000 | 39,306,000 | -78,490,000 | 104,640,000 | 180,606,000 | 1,230,000 | -49,954,000 | 92,449,000 | 145,308,000 | 13,199,000 | -29,631,000 | 57,183,000 | 25,935,000 | 14,333,000 | -31,555,000 | 22,591,000 | 79,295,000 | 6,927,000 | -20,584,000 | 24,456,000 | 59,146,000 | 21,849,000 | -22,030,000 | 17,466,000 | 16,006,000 | -243,000 | 10,771,000 | -10,859,000 | -92,088,000 | 3,235,000 | 3,084,000 | -40,353,000 |
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||||||
purchases of short-term investments | -19,118,000 | -33,319,000 | -30,662,000 | -34,221,000 | -8,966,000 | -47,489,000 | -63,027,000 | -40,644,000 | -30,307,000 | -35,438,000 | -74,513,000 | -5,780,000 | 16,088,000 | -37,883,000 | -80,000,000 | |||||||||||||||||||||||||||
maturities of short-term investments | 20,550,000 | 31,650,000 | 22,500,000 | 21,500,000 | 51,000,000 | 24,896,000 | 28,950,000 | 29,000,000 | 17,000,000 | 33,000,000 | 212,000,000 | -77,000,000 | 25,000,000 | 80,000,000 | ||||||||||||||||||||||||||||
sales of short-term investments | 0 | 0 | 0 | 3,567,000 | ||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -2,070,000 | -349,000 | -628,000 | -271,000 | -398,000 | -1,276,000 | -666,000 | -1,228,000 | -1,443,000 | -4,397,000 | 497,000 | 62,000 | -1,614,000 | -9,561,000 | -1,921,000 | 714,000 | -4,040,000 | -8,819,000 | -1,990,000 | -229,000 | -784,000 | -13,064,000 | -1,121,000 | 10,205,000 | -10,976,000 | -52,941,000 | -2,055,000 | -8,042,000 | -9,901,000 | |||||||||||||
proceeds from sales of property and equipment | 207,000 | 38,000 | 0 | 2,404,000 | 3,295,000 | 2,696,000 | 36,000 | 0 | 3,000 | |||||||||||||||||||||||||||||||||
capitalized internal-use software costs | -8,079,000 | -8,411,000 | -8,602,000 | -7,354,000 | -6,113,000 | -5,564,000 | -4,199,000 | -3,985,000 | -4,544,000 | -3,833,000 | -9,564,000 | -522,000 | 554,000 | -2,532,000 | -4,669,000 | 91,000 | -29,000 | -1,178,000 | -6,474,000 | 1,138,000 | 1,189,000 | -3,291,000 | -5,488,000 | 258,000 | -1,441,000 | -1,286,000 | -1,418,000 | |||||||||||||||
net cash from investing activities | -8,510,000 | -10,391,000 | -17,392,000 | -21,467,000 | 38,818,000 | -23,170,000 | -40,061,000 | -17,672,000 | -16,277,000 | -8,782,000 | 124,445,000 | -84,661,000 | 42,404,000 | 38,412,000 | -143,907,000 | -93,841,000 | 107,345,000 | -108,965,000 | -12,082,000 | 472,000 | -182,000 | -4,591,000 | -9,772,000 | 752,000 | -1,379,000 | -2,897,000 | -9,562,000 | -2,805,000 | 255,000 | -4,039,000 | -8,714,000 | -1,990,000 | -254,000 | -757,000 | -5,688,000 | -1,896,000 | 4,398,000 | -4,386,000 | -137,364,000 | 73,304,000 | 96,479,000 | -113,280,000 |
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||
repurchases of common stock | -39,924,000 | -49,659,000 | -42,409,000 | -29,965,000 | -106,552,000 | -32,134,000 | -21,209,000 | -51,016,000 | -62,535,000 | -42,371,000 | -244,206,000 | 87,680,000 | -406,000 | -117,240,000 | -417,399,000 | |||||||||||||||||||||||||||
payments of dividends to preferred stockholders | -3,750,000 | -3,750,000 | -3,750,000 | -3,750,000 | -3,750,000 | -3,750,000 | -3,750,000 | -3,750,000 | -3,750,000 | -3,693,000 | -11,307,000 | 0 | 0 | -3,750,000 | ||||||||||||||||||||||||||||
proceeds from exercise of stock options | 1,253,000 | 202,000 | 2,880,000 | 817,000 | 5,716,000 | 9,637,000 | -920,000 | 1,356,000 | 8,898,000 | -6,183,000 | 6,581,000 | 965,000 | 5,201,000 | -281,000 | -154,000 | 1,199,000 | 14,181,000 | -7,324,000 | 6,107,000 | 3,362,000 | ||||||||||||||||||||||
proceeds from issuances of common stock under employee stock purchase plan | 0 | 16,654,000 | 0 | 10,233,000 | 0 | 15,677,000 | 12,510,000 | 11,906,000 | 11,906,000 | 13,605,000 | 13,605,000 | 11,846,000 | 11,846,000 | 8,881,000 | 8,881,000 | 9,016,000 | 9,016,000 | 0 | ||||||||||||||||||||||||
employee payroll taxes paid for net settlement of stock awards | -22,553,000 | -24,790,000 | -21,167,000 | -20,306,000 | -16,474,000 | -21,309,000 | -16,272,000 | -21,450,000 | -20,576,000 | -77,859,000 | 837,000 | 24,951,000 | -41,839,000 | |||||||||||||||||||||||||||||
net cash from financing activities | -65,276,000 | -61,776,000 | -67,356,000 | 162,096,000 | -121,407,000 | -35,695,000 | -45,380,000 | -67,459,000 | -99,136,000 | -60,921,000 | -347,158,000 | 99,316,000 | 13,538,000 | -162,191,000 | -11,256,000 | -336,595,000 | 193,838,000 | -18,848,000 | 255,985,000 | -13,403,000 | -39,208,000 | 15,303,000 | -47,451,000 | 14,887,000 | -11,911,000 | -8,941,000 | -25,841,000 | 4,567,000 | -3,056,000 | -5,237,000 | -16,407,000 | 4,608,000 | -6,518,000 | -1,513,000 | -2,715,000 | 7,637,000 | -9,895,000 | 5,452,000 | -7,890,000 | 11,788,000 | 3,595,000 | -4,980,000 |
effect of exchange rate changes on cash, cash equivalents, and restricted cash | -3,904,000 | 10,277,000 | -1,361,000 | -881,000 | 3,622,000 | -6,211,000 | 1,888,000 | -4,874,000 | -2,785,000 | -2,051,000 | -2,502,000 | -4,287,000 | 5,355,000 | -8,501,000 | -843,000 | -160,000 | 2,000 | -211,000 | 846,000 | -386,000 | 137,000 | 200,000 | -168,000 | 131,000 | -161,000 | 27,000 | -150,000 | 35,000 | -34,000 | -124,000 | ||||||||||||
net increase in cash, cash equivalents, and restricted cash | -31,726,000 | 65,169,000 | 16,064,000 | 202,330,000 | -42,669,000 | 66,128,000 | 53,176,000 | 3,041,000 | 51,755,000 | 32,729,000 | -429,305,000 | 251,205,000 | -33,252,000 | 396,531,000 | -590,000 | -68,845,000 | 72,829,000 | 13,680,000 | 12,952,000 | 9,040,000 | ||||||||||||||||||||||
cash, cash equivalents, and restricted cash, beginning of period | 0 | 626,110,000 | 0 | 0 | 0 | 384,257,000 | 0 | 0 | 0 | 429,040,000 | 67,194,000 | -42,644,000 | -24,550,000 | 416,888,000 | -184,701,000 | 217,953,000 | -33,252,000 | 595,511,000 | -76,813,000 | 3,984,000 | 72,829,000 | 195,586,000 | 16,267,000 | -29,947,000 | 13,680,000 | 217,756,000 | 4,462,000 | -13,502,000 | 9,040,000 | 208,426,000 | ||||||||||||
cash, cash equivalents, and restricted cash, end of period | -31,726,000 | 691,279,000 | 16,064,000 | 202,330,000 | -42,669,000 | 450,385,000 | 5,786,000 | -18,223,000 | -85,522,000 | 482,216,000 | 70,235,000 | 9,111,000 | -42,644,000 | 392,338,000 | -151,972,000 | -211,352,000 | 217,953,000 | 562,259,000 | 319,718,000 | 3,394,000 | 3,984,000 | 268,415,000 | -5,304,000 | -599,000 | -29,947,000 | 231,436,000 | 17,414,000 | -3,622,000 | -13,502,000 | 217,466,000 | ||||||||||||
induced conversion expense | 0 | |||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities | ||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible notes, net of issuance costs | -1,158,000 | |||||||||||||||||||||||||||||||||||||||||
partial repurchase of convertible notes | 0 | |||||||||||||||||||||||||||||||||||||||||
purchase of capped calls related to convertible notes | 0 | |||||||||||||||||||||||||||||||||||||||||
settlement of capped calls related to convertible notes | 0 | |||||||||||||||||||||||||||||||||||||||||
principal payments on borrowings | 0 | |||||||||||||||||||||||||||||||||||||||||
principal payments of finance lease liabilities | 0 | 0 | 0 | -2,141,000 | -4,045,000 | -7,179,000 | -9,071,000 | -9,881,000 | -29,931,000 | -2,509,000 | 3,590,000 | -11,503,000 | -38,094,000 | 326,000 | 639,000 | -13,262,000 | -45,436,000 | -365,000 | 3,137,000 | -17,356,000 | -31,487,000 | 2,936,000 | -837,000 | -9,154,000 | ||||||||||||||||||
supplemental disclosure of cash flow information: | ||||||||||||||||||||||||||||||||||||||||||
cash paid for income taxes, net of tax refunds | 1,358,000 | -118,000 | -306,000 | 538,000 | 1,868,000 | 660,000 | -1,137,000 | 1,444,000 | 1,099,000 | 370,000 | -730,000 | 861,000 | 834,000 | 545,000 | 144,000 | 118,000 | 700,000 | -110,000 | ||||||||||||||||||||||||
purchases of property and equipment, net of sale proceeds | 947,000 | -2,043,000 | 1,574,000 | -2,321,000 | -2,663,000 | -1,559,000 | 347,000 | -558,000 | ||||||||||||||||||||||||||||||||||
acquisitions, net of cash acquired | 100,000 | -300,000 | -56,642,000 | -56,642,000 | ||||||||||||||||||||||||||||||||||||||
series a convertible preferred stock, net of issuance costs | 486,775,000 | -488,493,000 | ||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock under employee equity plans | ||||||||||||||||||||||||||||||||||||||||||
employee payroll taxes paid for net settlement of restricted stock units | ||||||||||||||||||||||||||||||||||||||||||
cash paid for interest | -100,000 | 206,000 | 1,152,000 | 4,000 | -66,000 | 359,000 | ||||||||||||||||||||||||||||||||||||
proceeds from issuances of common stock under employee equity plans | 11,177,000 | 35,000 | 16,805,000 | 21,268,000 | 10,643,000 | -14,188,000 | 14,464,000 | 15,935,000 | ||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents, and restricted cash | -18,223,000 | -24,550,000 | 29,348,000 | |||||||||||||||||||||||||||||||||||||||
accounts payable, accrued expenses, and other liabilities | ||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible debt, net of issuance costs paid | ||||||||||||||||||||||||||||||||||||||||||
purchase of capped calls related to convertible debt | ||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowings, net of borrowing costs | ||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other assets | -2,530,000 | -14,380,000 | 9,673,000 | -8,816,000 | 3,818,000 | -499,000 | 7,954,000 | -4,925,000 | -8,658,000 | 2,007,000 | 3,925,000 | -4,382,000 | -5,349,000 | 83,000 | 5,467,000 | -5,200,000 | ||||||||||||||||||||||||||
purchases of property and equipment, net of proceeds from sales | -3,460,000 | -152,000 | 55,000 | -1,145,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible debt, net of issuance costs | ||||||||||||||||||||||||||||||||||||||||||
employee payroll taxes paid related to net settlement of restricted stock units | ||||||||||||||||||||||||||||||||||||||||||
cash paid for interest, net of amounts capitalized | 5,719,000 | -72,000 | -411,000 | 2,245,000 | 1,962,000 | 36,000 | 2,000 | 585,000 | 1,409,000 | 61,000 | 43,000 | 423,000 | 1,185,000 | -505,000 | 322,000 | 233,000 | ||||||||||||||||||||||||||
supplemental disclosure of noncash investing and financing activities: | ||||||||||||||||||||||||||||||||||||||||||
increase in finance lease liabilities | 2,650,000 | 333,000 | -589,000 | 1,107,000 | 25,210,000 | -2,179,000 | -6,574,000 | 14,825,000 | 62,890,000 | 17,524,000 | 1,592,000 | 21,414,000 | ||||||||||||||||||||||||||||||
proceeds from borrowings | 30,000,000 | |||||||||||||||||||||||||||||||||||||||||
purchase of short-term investment | -50,000,000 | |||||||||||||||||||||||||||||||||||||||||
repurchase of common stock | ||||||||||||||||||||||||||||||||||||||||||
employee payroll taxes paid related to net share settlement of restricted stock units | 277,000 | -15,684,000 | -37,985,000 | 6,456,000 | -7,020,000 | -10,212,000 | -33,834,000 | 1,476,000 | 3,621,000 | -14,591,000 | -32,228,000 | 414,000 | 1,285,000 | -13,295,000 | -23,492,000 | -5,463,000 | 3,293,000 | -9,114,000 | -12,826,000 | -626,000 | 668,000 | -4,768,000 | -8,331,000 | -133,000 | 2,243,000 | -4,215,000 | ||||||||||||||||
stock consideration in connection with fiscal 2022 acquisition | 10,000,000 | |||||||||||||||||||||||||||||||||||||||||
accrued share repurchases | ||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash information: | ||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | -33,623,000 | 595,082,000 | -76,288,000 | 3,901,000 | 72,387,000 | 195,586,000 | 16,029,000 | -29,947,000 | 13,918,000 | 217,518,000 | 4,350,000 | -13,390,000 | 9,040,000 | 208,076,000 | 12,116,000 | -18,416,000 | 6,300,000 | 177,391,000 | 12,410,000 | -9,359,000 | -3,051,000 | 185,741,000 | 190,317,000 | -39,868,000 | -150,449,000 | 330,436,000 | ||||||||||||||||
restricted cash, beginning of period | 371,000 | 429,000 | 83,000 | 238,000 | 112,000 | -112,000 | 0 | 350,000 | ||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of period | 217,957,000 | 561,459,000 | 319,682,000 | 3,526,000 | 3,901,000 | 267,973,000 | -5,304,000 | -599,000 | -29,947,000 | 231,436,000 | 17,414,000 | -3,622,000 | -13,390,000 | 217,116,000 | 35,219,000 | 7,582,000 | -18,416,000 | 183,691,000 | 9,591,000 | -5,531,000 | -9,359,000 | 182,690,000 | -3,954,000 | 49,576,000 | -39,868,000 | 179,987,000 | ||||||||||||||||
restricted cash, end of period | -4,000 | 800,000 | 36,000 | -132,000 | 83,000 | 442,000 | 0 | 0 | -112,000 | 350,000 | ||||||||||||||||||||||||||||||||
proceeds from the sale of a strategic equity investment | 107,000 | |||||||||||||||||||||||||||||||||||||||||
convertible debt issuance costs | -471,000 | |||||||||||||||||||||||||||||||||||||||||
accounts payable | -9,262,000 | -1,857,000 | 5,810,000 | -6,992,000 | 7,386,000 | -13,958,000 | 9,659,000 | -3,187,000 | 696,000 | 2,639,000 | -2,155,000 | 475,000 | 9,492,000 | -2,471,000 | -7,303,000 | 7,182,000 | -3,446,000 | 2,903,000 | -816,000 | 266,000 | 2,967,000 | -15,591,000 | 8,336,000 | 266,000 | ||||||||||||||||||
accrued expenses and other liabilities | 9,157,000 | -10,836,000 | 23,877,000 | -12,721,000 | -6,770,000 | -1,597,000 | 14,343,000 | -11,827,000 | -1,162,000 | -10,665,000 | 33,830,000 | -24,717,000 | 17,758,000 | -11,902,000 | 18,041,000 | -10,967,000 | -7,999,000 | -8,520,000 | 34,182,000 | -26,698,000 | 18,880,000 | -3,497,000 | 3,557,000 | -997,000 | ||||||||||||||||||
proceeds from issuance of convertible debt, net of issuance costs paid of 8,625 | ||||||||||||||||||||||||||||||||||||||||||
acquisition related contingent consideration | ||||||||||||||||||||||||||||||||||||||||||
others | 121,000 | -145,000 | 74,000 | -18,000 | 172,000 | -147,000 | ||||||||||||||||||||||||||||||||||||
principal payment of debt obligation | ||||||||||||||||||||||||||||||||||||||||||
accrued equipment purchases | -4,387,000 | -1,198,000 | 6,430,000 | -712,000 | 2,784,000 | -2,722,000 | 3,773,000 | |||||||||||||||||||||||||||||||||||
increase in long-lived assets resulting from capitalizing asset retirement costs | -97,000 | 197,000 | -2,695,000 | 2,706,000 | ||||||||||||||||||||||||||||||||||||||
stock-based compensation expense capitalized in internally developed software costs | -195,000 | -220,000 | 970,000 | |||||||||||||||||||||||||||||||||||||||
accrued capitalized internal-use software costs | -276,000 | |||||||||||||||||||||||||||||||||||||||||
accrued on-premises software | 770,000 | |||||||||||||||||||||||||||||||||||||||||
loss on disposal of property and equipment | -1,000 | |||||||||||||||||||||||||||||||||||||||||
gain on the sale of a strategic equity investment | ||||||||||||||||||||||||||||||||||||||||||
acquisitions | ||||||||||||||||||||||||||||||||||||||||||
issuance of common stock in connection with acquisitions | ||||||||||||||||||||||||||||||||||||||||||
contingent consideration accruals in connection with acquisitions | ||||||||||||||||||||||||||||||||||||||||||
gain on disposal of property and equipment | ||||||||||||||||||||||||||||||||||||||||||
stock-based compensation capitalized in internal-use software costs | -250,000 | 438,000 | 1,000,000 | |||||||||||||||||||||||||||||||||||||||
timing of settlement of stock options exercise | 14,000 | -2,014,000 | 1,007,000 | |||||||||||||||||||||||||||||||||||||||
deferred rent | 630,000 | -382,000 | 251,000 | 43,000 | 1,791,000 | 224,000 | 659,000 | 530,000 | 2,562,000 | 280,000 | -2,366,000 | 2,510,000 | 14,741,000 | 15,522,000 | 246,000 | 1,848,000 | ||||||||||||||||||||||||||
sales of marketable securities | 15,365,000 | 62,353,000 | -2,431,000 | 3,140,000 | ||||||||||||||||||||||||||||||||||||||
maturities of marketable securities | -6,115,000 | 6,586,000 | 12,878,000 | 6,839,000 | ||||||||||||||||||||||||||||||||||||||
payments of capital lease obligations | -19,640,000 | 1,462,000 | 1,398,000 | -7,150,000 | -11,271,000 | -605,000 | -440,000 | -3,736,000 | -6,497,000 | 134,000 | -1,363,000 | -949,000 | -1,528,000 | -316,000 | 36,000 | -228,000 | ||||||||||||||||||||||||||
change in accrued equipment purchases | -9,488,000 | 4,724,000 | 2,959,000 | -2,568,000 | 3,269,000 | -340,000 | 3,218,000 | -1,164,000 | -18,428,000 | 5,827,000 | 10,664,000 | -12,844,000 | -8,309,000 | 10,629,000 | 11,244,000 | -2,798,000 | ||||||||||||||||||||||||||
purchases of property and equipment under capital lease | 41,769,000 | 765,000 | -1,591,000 | 10,056,000 | 20,237,000 | 222,000 | -3,737,000 | 9,709,000 | 23,459,000 | 2,828,000 | 1,214,000 | 4,348,000 | 9,831,000 | 972,000 | 605,000 | 1,730,000 | ||||||||||||||||||||||||||
stock-based compensation expense capitalized in internal-use software costs | ||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property and equipment | 1,000 | 105,000 | 0 | -25,000 | 27,000 | 79,000 | -64,000 | 68,000 | 4,000 | |||||||||||||||||||||||||||||||||
change in unpaid tax related to capital lease | 103,000 | 65,000 | 85,000 | 593,000 | -40,000 | -35,000 | 235,000 | 999,000 | -106,000 | 826,000 | -198,000 | |||||||||||||||||||||||||||||||
cash, cash equivalent and restricted cash information: | ||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of effects of acquisitions: | ||||||||||||||||||||||||||||||||||||||||||
prepaid expenses, restricted cash and other assets, current and noncurrent | ||||||||||||||||||||||||||||||||||||||||||
purchases of marketable securities | 100,117,000 | -106,319,000 | ||||||||||||||||||||||||||||||||||||||||
acquisitions and purchases of intangible assets, net of cash acquired | -218,000 | -35,000 | 182,000 | -200,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from initial public offering, net of offering costs | ||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options, net of repurchases of early exercised stock options | 10,536,000 | 1,045,000 | 501,000 | 2,456,000 | 7,698,000 | 1,419,000 | -277,000 | 2,246,000 | 4,281,000 | 1,116,000 | 822,000 | 796,000 | ||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | 496,000 | -237,000 | 120,000 | 29,000 | -27,000 | 37,000 | -163,000 | 114,000 | -39,000 | 34,000 | -14,000 | -7,000 | ||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 23,103,000 | 6,300,000 | -2,819,000 | -194,271,000 | 89,444,000 | |||||||||||||||||||||||||||||||||||||
issuance of common stock in connection with acquisitions and purchases of intangible assets | 0 | 4,780,000 | 664,000 | |||||||||||||||||||||||||||||||||||||||
vesting of early exercised stock options and restricted stock | 11,000 | 40,000 | ||||||||||||||||||||||||||||||||||||||||
change in unpaid deferred offering costs | 494,000 | -1,333,000 | ||||||||||||||||||||||||||||||||||||||||
prepaid expenses, restricted cash and other assets | 222,000 | 29,798,000 | -28,455,000 | |||||||||||||||||||||||||||||||||||||||
payment of borrowing costs | -93,000 | |||||||||||||||||||||||||||||||||||||||||
vesting of early exercised stock options and restricted stock units | ||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other assets, current and noncurrent | -623,000 | -2,541,000 | 4,188,000 | -994,000 | 2,891,000 | -227,000 | ||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -6,308,000 | -3,051,000 | -150,449,000 | |||||||||||||||||||||||||||||||||||||||
cash paid (received) for income taxes, net of tax refunds | ||||||||||||||||||||||||||||||||||||||||||
change in unpaid taxes related to net share settlement of restricted stock units | ||||||||||||||||||||||||||||||||||||||||||
change in unpaid taxes related to net share settlement of restricted stocks | -922,000 | 461,000 | ||||||||||||||||||||||||||||||||||||||||
remeasurement of redeemable convertible preferred stock warrant liability | ||||||||||||||||||||||||||||||||||||||||||
release of deferred tax valuation allowance | ||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of redeemable convertible preferred stock, net of issuance costs | ||||||||||||||||||||||||||||||||||||||||||
conversion of redeemable convertible preferred stock to common stock | ||||||||||||||||||||||||||||||||||||||||||
accretion of redeemable convertible preferred shares | ||||||||||||||||||||||||||||||||||||||||||
deemed dividend on the conversion of series f redeemable convertible preferred stock | ||||||||||||||||||||||||||||||||||||||||||
issuance of redeemable convertible preferred stock upon exercise of series a redeemable convertible preferred stock warrants | ||||||||||||||||||||||||||||||||||||||||||
payment of initial public offering costs | 494,000 | -1,333,000 | ||||||||||||||||||||||||||||||||||||||||
net cash paid (received) for income taxes, net of tax refunds | ||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of redeemable convertible preferred stock warrants | ||||||||||||||||||||||||||||||||||||||||||
cash paid for income taxes | 458,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from maturity of marketable securities | ||||||||||||||||||||||||||||||||||||||||||
investments in non-marketable equity securities | ||||||||||||||||||||||||||||||||||||||||||
acquisition and purchases of intangible assets, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||
payments of capital lease obligation | ||||||||||||||||||||||||||||||||||||||||||
cash paid for interest, including end of term fees and early payoff penalty | ||||||||||||||||||||||||||||||||||||||||||
accretion of redeemable convertible preferred stock | ||||||||||||||||||||||||||||||||||||||||||
purchase of property and equipment under capital lease | ||||||||||||||||||||||||||||||||||||||||||
change in unpaid offering costs |
We provide you with 20 years of cash flow statements for Box stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of Box stock. Explore the full financial landscape of Box stock with our expertly curated income statements.
The information provided in this report about Box stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.