vs
Side-by-side financial comparison of DROPBOX, INC. (DBX) and EQUITY LIFESTYLE PROPERTIES INC (ELS). Click either name above to swap in a different company.
DROPBOX, INC. is the larger business by last-quarter revenue ($636.2M vs $397.6M, roughly 1.6× EQUITY LIFESTYLE PROPERTIES INC). On growth, EQUITY LIFESTYLE PROPERTIES INC posted the faster year-over-year revenue change (2.7% vs -1.1%). Over the past eight quarters, EQUITY LIFESTYLE PROPERTIES INC's revenue compounded faster (2.3% CAGR vs 0.4%).
Dropbox is a file hosting service operated by the American company Dropbox, Inc., headquartered in San Francisco, California, that offers cloud storage, file synchronization, personal cloud, and client software. Dropbox was founded in 2007 by MIT students Drew Houston and Arash Ferdowsi as a startup company, with initial funding from seed accelerator Y Combinator.
Simon Media Properties, LLC, doing business as Simon Property Group, Inc., is an American real estate investment trust that invests in shopping malls, outlet centers, and community/lifestyle centers. It is the largest owner of shopping malls in the United States and is headquartered in Indianapolis, Indiana. As of December 31, 2024, it owned interests in 232 properties.
DBX vs ELS — Head-to-Head
Income Statement — Q4 FY2025 vs Q1 FY2026
| Metric | | |
|---|---|---|
| Revenue | $636.2M | $397.6M |
| Net Profit | $108.7M | — |
| Gross Margin | 79.2% | — |
| Operating Margin | 25.5% | — |
| Net Margin | 17.1% | — |
| Revenue YoY | -1.1% | 2.7% |
| Net Profit YoY | 5.7% | — |
| EPS (diluted) | $0.43 | $0.56 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q1 26 | — | $397.6M | ||
| Q4 25 | $636.2M | $373.9M | ||
| Q3 25 | $634.4M | $393.3M | ||
| Q2 25 | $625.7M | $376.9M | ||
| Q1 25 | $624.7M | $387.3M | ||
| Q4 24 | $643.6M | $372.3M | ||
| Q3 24 | $638.8M | $387.3M | ||
| Q2 24 | $634.5M | $380.0M |
| Q1 26 | — | — | ||
| Q4 25 | $108.7M | $103.8M | ||
| Q3 25 | $123.8M | $100.4M | ||
| Q2 25 | $125.6M | $83.5M | ||
| Q1 25 | $150.3M | $114.4M | ||
| Q4 24 | $102.8M | $100.6M | ||
| Q3 24 | $106.7M | $86.9M | ||
| Q2 24 | $110.5M | $82.1M |
| Q1 26 | — | — | ||
| Q4 25 | 79.2% | — | ||
| Q3 25 | 79.8% | — | ||
| Q2 25 | 80.2% | — | ||
| Q1 25 | 81.3% | — | ||
| Q4 24 | 81.2% | — | ||
| Q3 24 | 82.5% | — | ||
| Q2 24 | 83.1% | — |
| Q1 26 | — | — | ||
| Q4 25 | 25.5% | 26.5% | ||
| Q3 25 | 27.5% | 25.1% | ||
| Q2 25 | 26.9% | 22.3% | ||
| Q1 25 | 29.4% | 28.3% | ||
| Q4 24 | 13.7% | 27.2% | ||
| Q3 24 | 20.0% | 21.4% | ||
| Q2 24 | 20.0% | 21.5% |
| Q1 26 | — | — | ||
| Q4 25 | 17.1% | 27.8% | ||
| Q3 25 | 19.5% | 25.5% | ||
| Q2 25 | 20.1% | 22.2% | ||
| Q1 25 | 24.1% | 29.5% | ||
| Q4 24 | 16.0% | 27.0% | ||
| Q3 24 | 16.7% | 22.4% | ||
| Q2 24 | 17.4% | 21.6% |
| Q1 26 | — | $0.56 | ||
| Q4 25 | $0.43 | $0.52 | ||
| Q3 25 | $0.47 | $0.50 | ||
| Q2 25 | $0.45 | $0.42 | ||
| Q1 25 | $0.51 | $0.57 | ||
| Q4 24 | $0.33 | $0.51 | ||
| Q3 24 | $0.34 | $0.44 | ||
| Q2 24 | $0.34 | $0.42 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $891.3M | — |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $-1.8B | $1.8B |
| Total Assets | $2.8B | $5.7M |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | — | ||
| Q4 25 | $891.3M | — | ||
| Q3 25 | $730.7M | — | ||
| Q2 25 | $736.3M | — | ||
| Q1 25 | $942.2M | — | ||
| Q4 24 | $1.3B | — | ||
| Q3 24 | $517.6M | — | ||
| Q2 24 | $515.1M | — |
| Q1 26 | — | — | ||
| Q4 25 | — | $3.3B | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $3.2B | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
| Q1 26 | — | $1.8B | ||
| Q4 25 | $-1.8B | $1.8B | ||
| Q3 25 | $-1.5B | $1.8B | ||
| Q2 25 | $-1.3B | $1.7B | ||
| Q1 25 | $-1.1B | $1.7B | ||
| Q4 24 | $-752.4M | $1.7B | ||
| Q3 24 | $-546.1M | $1.4B | ||
| Q2 24 | $-371.3M | $1.4B |
| Q1 26 | — | $5.7M | ||
| Q4 25 | $2.8B | $5.7B | ||
| Q3 25 | $2.8B | $5.7B | ||
| Q2 25 | $2.8B | $5.7B | ||
| Q1 25 | $3.0B | $5.6B | ||
| Q4 24 | $3.3B | $5.6B | ||
| Q3 24 | $2.6B | $5.6B | ||
| Q2 24 | $2.7B | $5.6B |
| Q1 26 | — | — | ||
| Q4 25 | — | 1.91× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 1.84× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $235.4M | — |
| Free Cash FlowOCF − Capex | $224.9M | — |
| FCF MarginFCF / Revenue | 35.4% | — |
| Capex IntensityCapex / Revenue | 1.7% | — |
| Cash ConversionOCF / Net Profit | 2.17× | — |
| TTM Free Cash FlowTrailing 4 quarters | $930.8M | — |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | — | ||
| Q4 25 | $235.4M | $571.1M | ||
| Q3 25 | $302.1M | $147.0M | ||
| Q2 25 | $260.5M | $131.3M | ||
| Q1 25 | $153.8M | $193.4M | ||
| Q4 24 | $213.8M | $596.7M | ||
| Q3 24 | $274.2M | $149.5M | ||
| Q2 24 | $230.6M | $143.1M |
| Q1 26 | — | — | ||
| Q4 25 | $224.9M | $334.1M | ||
| Q3 25 | $293.7M | $75.7M | ||
| Q2 25 | $258.5M | $71.8M | ||
| Q1 25 | $153.7M | $148.2M | ||
| Q4 24 | $210.5M | $355.4M | ||
| Q3 24 | $270.1M | $91.1M | ||
| Q2 24 | $224.7M | $80.6M |
| Q1 26 | — | — | ||
| Q4 25 | 35.4% | 89.4% | ||
| Q3 25 | 46.3% | 19.3% | ||
| Q2 25 | 41.3% | 19.1% | ||
| Q1 25 | 24.6% | 38.3% | ||
| Q4 24 | 32.7% | 95.5% | ||
| Q3 24 | 42.3% | 23.5% | ||
| Q2 24 | 35.4% | 21.2% |
| Q1 26 | — | — | ||
| Q4 25 | 1.7% | 63.4% | ||
| Q3 25 | 1.3% | 18.1% | ||
| Q2 25 | 0.3% | 15.8% | ||
| Q1 25 | 0.0% | 11.7% | ||
| Q4 24 | 0.5% | 64.8% | ||
| Q3 24 | 0.6% | 15.1% | ||
| Q2 24 | 0.9% | 16.5% |
| Q1 26 | — | — | ||
| Q4 25 | 2.17× | 5.50× | ||
| Q3 25 | 2.44× | 1.46× | ||
| Q2 25 | 2.07× | 1.57× | ||
| Q1 25 | 1.02× | 1.69× | ||
| Q4 24 | 2.08× | 5.93× | ||
| Q3 24 | 2.57× | 1.72× | ||
| Q2 24 | 2.09× | 1.74× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
DBX
| US | $355.3M | 56% |
| Non Us | $280.9M | 44% |
ELS
| Rental income | $339.0M | 85% |
| Other | $37.2M | 9% |
| Annual membership subscriptions | $18.3M | 5% |
| Membership upgrade revenue | $3.1M | 1% |
