Quick10K

⚲

Box

Filings

10-Q	2020-10-31	Filed 2020-12-07
10-Q	2020-07-31	Filed 2020-09-04
10-Q	2020-04-30	Filed 2020-06-04
10-K	2020-01-31	Filed 2020-03-19
10-Q	2019-10-31	Filed 2019-12-06
10-Q	2019-07-31	Filed 2019-09-06
10-Q	2019-04-30	Filed 2019-06-06
10-K	2019-01-31	Filed 2019-03-20
10-Q	2018-10-31	Filed 2018-12-06
10-Q	2018-07-31	Filed 2018-09-07
10-Q	2018-04-30	Filed 2018-06-08
10-K	2018-01-31	Filed 2018-03-22
10-Q	2017-10-31	Filed 2017-12-08
10-Q	2017-07-31	Filed 2017-09-08
10-Q	2017-04-30	Filed 2017-06-09
10-K	2017-01-31	Filed 2017-03-24
10-Q	2016-10-31	Filed 2016-12-08
10-Q	2016-07-31	Filed 2016-09-07
10-Q	2016-04-30	Filed 2016-06-09
10-K	2016-01-31	Filed 2016-03-30
10-Q	2015-10-31	Filed 2015-12-14
10-Q	2015-07-31	Filed 2015-09-11
10-Q	2015-04-30	Filed 2015-06-12
10-K	2015-01-31	Filed 2015-03-30

Reports

8-K	2020-08-26
8-K	2020-07-15
8-K	2020-05-26
8-K	2020-04-24
8-K	2020-03-22
8-K	2020-02-26
8-K	2019-11-26
8-K	2019-08-28
8-K	2019-07-12
8-K	2019-06-19
8-K	2019-06-03
8-K	2019-05-06
8-K	2019-02-27
8-K	2018-11-28
8-K	2018-10-18
8-K	2018-10-15
8-K	2018-08-28
8-K	2018-06-20
8-K	2018-06-14
8-K	2018-05-30
8-K	2018-05-03
8-K	2018-02-28
8-K	2018-01-18

Box Financials

BOX Metrics, Comps, Filings

Quarterly | Annual

Valuation ($BB)

Market Cap, Enterprise Value

Balance Sheet ($BB)

Assets, Equity

Income Statement ($BB Quarterly)

Revenue, G Profit, Net Income

Cash Flow ($BB Quarterly)

Ops, Inv, Fin


Comps ($MM TTM)	Market Cap	Gross Margin	EV/EBITDA	Ret on Assets	Assets	Liabilities	Revenue	G Profit	Net Income	EBITDA	EV
20 20 Global (TWGL)
024 Pharma (EEIG)
111 (YI)				0%	1,546	323	0	0	0	0	-854
1 800 Flowers Com (FLWS)	944	42%	13.3	6%	665	336	1,266	534	37	75	1,001
10x Genomics (TXG)	4,805	75%	-490.3	-2%	573	151	61	46	-10	-9	4,357
12 Retech (RETC)	0	32%	-0.1	-1,385%	1	20	1	0	-15	-15	1
11 Good Energy (ELVN)
1347 Property Insurance Holdings (PIH)	34	0%	0.4	-5%	164	108	18	0	-8	-8	-3
1347 Capital Corp (TFSC)
180 Degree Capital (TURN)
1847 Holdings (EFSH)		25%	-2.4	-15%	19	23	27	7	-3	-1	3
1895 Bancorp of Wisconsin (BCOW)	46,153		12,508.1	-0%	441	383	0	0	-0	4	46,142
1st Constitution Bancorp (FCCY)	165	0%	4.4	1%	1,343	1,204	0	0	14	33	144
1st Franklin Financial (FFC)	4		-0.6	7%	905	645	0	0	62	80	-46
24 7 Kid Doc (TVMD)
1st Source (SRCE)	1,200		7.9	1%	6,691	5,858	0	0	70	136	1,073
2050 Motors (ETFM)	0		-0.2	-166,272,400%	0	2	0	0	-2	-2	0
21Vianet Group (VNET)	6,005			0%	11,151	5,788	0	0	0	0	3,344
22nd Century (XXII)	302	1%	-14.1	-36%	62	7	26	0	-22	-21	302
1Life Healthcare (ONEM)


Balance Sheet ($MM)	2015-04-30	2015-07-31	2015-10-31	2016-01-31	2016-04-30	2016-07-31	2016-10-31	2017-01-31	2017-04-30	2017-07-31	2017-10-31	2018-01-31	2018-04-30	2018-07-31	2018-10-31	2019-01-31	2019-04-30	2019-07-31	2019-10-31
Cash	180	140	190	186	183	173	168	177	184	165	173	208	217	204	200	218	231	201	201
Accounts Receivable	39	54	64	100	58	75	86	120	83	108	96	162	91	115	106	175	94	118	108
Inventory
PP&E	122	151	193	207	210	214	228	238	243	252	263	279	291	303	321	337	364	387	430
Assets	482	480	480	497	434	432	443	494	464	474	467	554	528	545	547	650	826	827	844
Accounts Payable	15	23	29	10	9	8	10	7	14	14	11	17	14	13	14	15	13	19	16
Long-Term Debt	40	40	40	40	40	40	40	40	40	40	40	40	40	40	40	40	40	40	40
Liabilities	251	279	308	360	313	331	354	419	404	432	440	539	482	510	521	619	795	805	823
Stockholders' Equity	231	201	172	138	122	101	89	75	60	42	26	15	47	35	26	31	31	22	21


Income Statement ($MM)	2015-04-30	2015-07-31	2015-10-31	2016-01-31	2016-04-30	2016-07-31	2016-10-31	2017-01-31	2017-04-30	2017-07-31	2017-10-31	2018-01-31	2018-04-30	2018-07-31	2018-10-31	2019-01-31	2019-04-30	2019-07-31	2019-10-31
Revenue	66	73	79	85	90	96	103	110	117	123	129	137	141	148	156		163	173	177
Cost of Revenue	17	21	24	26	28	28	27	30	33	33	34	35	39	43	45		49	54	56
Gross Profit	48	53	55	59	62	68	76	80	84	90	95	101	101	106	111		114	119	121
R&D	23	26	26	27	27	28	30	31	34	34	35	34	38	42	42		46	50	51
SG&A	72	76	84	82	74	78	84	86	91	95	103	99	99	101	108		103	105	109
Tax	0	0	0	0	0	0	0	0	1	0	0	0	1	0	1		1	0	1
Net Income	-47	-50	-55	-50	-39	-38	-38	-37	-40	-39	-43	-33	-37	-38	-40		-37	-36	-41


Cash Flow ($MM)	2015-04-30	2015-07-31	2015-10-31	2016-01-31	2016-04-30	2016-07-31	2016-10-31	2017-01-31	2017-04-30	2017-07-31	2017-10-31	2018-01-31	2018-04-30	2018-07-31	2018-10-31	2019-01-31	2019-04-30	2019-07-31	2019-10-31
Cash Operating	-32	-22	-17	5	-4	-5	-7	15	9	-10	14	49	18	-1	7		25	-5	9
Cash Investing	-113	-17	57	-7	-4	0	-2	-1	-1	-1	-3	-7	-4	-4	-7		-3	-4	-4
Cash Financing	-5	-1	10	-2	5	-4	3	-4	-2	-8	-3	-7	-5	-8	-4		-9	-21	-6