
Dropbox Demystified...


| Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
| Assets | ||||
|---|---|---|---|---|
| Cash and Equivalents | 1.45M | 1.15M | 947.18K | 2.28M |
| Receivables | 10.17M | 7.14M | 8.26M | 6.38M |
| Inventories | 5.90M | 4.28M | 3.37M | 2.23M |
| Other Current Assets | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Current Assets | 19.07M | 14.73M | 15.71M | 11.93M |
| Property, Plant & Equipment, Gross | 78.08M | 78.64M | 63.56M | 42.29M |
| Accumulated Depreciation & Depletion | 18.64M | 14.60M | 8.81M | 5.42M |
| Property, Plant & Equipment, Net | 59.44M | 64.04M | 54.74M | 36.86M |
| Intangibles | 3.76M | 3.82M | 3.77M | 3.73M |
| Other Non-Current Assets | 7.12M | 0.00 | 0.00 | 0.00 |
| Total Non-Current Assets | 70.86M | 67.86M | 58.51M | 40.59M |
| Liabilities & Shareholder Equity | ||||
| Total Assets | 89.94M | 82.59M | 74.22M | 52.52M |
| Accounts Payable | 5.47M | 5.00M | 7.66M | 3.40M |
| Short Term Debt | 2.47M | 2.60M | 1.81M | 2.04M |
| Other Current Liabilities | 1.03M | 1.76M | 1.65M | 1.19M |
| Total Current Liabilities | 11.81M | 10.44M | 11.65M | 7.19M |
| Long Term Debt | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Income Taxes | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Non-Current Liabilities | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Non-Current Liabilities | 132.76K | 381.24K | 0.00 | 0.00 |
| Total Liabilities | 11.94M | 10.82M | 11.65M | 7.19M |
| Preferred Stock Equity | 0.00 | 11.00K | 16.20K | 15.42K |
| Common Stock Equity | 77.99M | 71.75M | 62.55M | 45.32M |
| Common Par | 2.89K | 2.10K | 18.75K | 16.40K |
| Additional Paid In Capital | 28.99M | 27.49M | 26.58M | 22.33M |
| Cumulative Translation Adjustment | 0.00 | 0.00 | 0.00 | 0.00 |
| Retained Earnings | 38.40M | 34.62M | 29.26M | 19.85M |
| Treasury Stock | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Equity Adjustments | 10.60M | 9.64M | 6.69M | 3.12M |
| Total Capitalization | 77.99M | 71.76M | 62.57M | 45.33M |
| Total Equity | 77.99M | 71.76M | 62.57M | 45.33M |
| Total Liabilities & Stock Equity | 89.94M | 82.59M | 74.22M | 52.52M |
| Total Common Shares Outstanding | 2.89M | 2.10M | 1.88M | 1.64M |
| Preferred Shares | 0.00 | 11.00M | 16.21M | 15.42M |
| Treasury Shares | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic Weighted Shares Outstanding | 2.54M | 1.96M | 1.79M | 1.52M |
| Diluted Weighted Shares Outstanding | 2.65M | 2.50M | 2.54M | 2.28M |
| Number of Employees | 205 | 168 | 220 | 159 |
| Number of Part-Time Employees | 5 | 65 | 0 | 0 |