Adynxx, inc. (ALQA)
Income statement / Yearly
Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10
Revenue, net of returns, allowances and discounts

2,216

2,019

16,294

12,177

4,786

1,797

1,228

1,832

1,319

Cost of revenues

1,720

1,841

6,051

5,227

3,270

2,047

1,837

1,918

1,837

Gross (loss)/profit

496

178

10,243

6,950

1,515

-249

-608

-86

-518

Operating expenses
Selling, general and administrative

4,778

5,303

35,325

34,340

26,155

11,719

4,054

3,852

2,029

Business development costs

1,014

-365

-

-

-

-

-

-

-

Royalties

-

-

1,093

-

-

-

-

-

-

Research and development

-

-

859

715

0

63

233

522

170

Milestone expense to licensor

-

-

1,000

0

-

-

-

-

-

Impairment of in-process research and development

-

-

-

-

-

8,100

0

-

-

Transactional costs

-

-

2,959

2,876

546

0

-

-

381

Change in fair value of contingent consideration liability

-

-

-10,065

-1,474

231

0

-

-

-

Impairment charges

-

-

10,895

0

-

-

-

-

-

Impairment of Goodwill

-

-

-

-

-

-

-

9,386

0

Total operating expenses, net

5,792

4,938

42,066

36,457

26,933

19,883

4,288

13,762

2,199

Loss from operations

-5,296

-4,760

-31,823

-29,507

-25,418

-20,132

-4,896

-13,848

-2,718

Interest expense, net

-

-

2,541

1,565

0

4

3

-4

2

Interest income

24

6

-

42

30

2

0

-2

9

Change in fair value of warrant liability

26

-692

-841

-2,095

43

-

-

-

-

Warrant modification expense

-

-

0

-

-

-

-

-

-

Loss on early extinguishment of debt, net

-1,706

-182

-373

0

-

-

-

-

-

Other income

-

-

142

0

-

-

4

0

-

Change in value of warrant liability

-

-

-

-

-

-1,833

0

-

-

Change in Value of Warrant Liability

-

-

-

-

-

-

-

4

7

Other income (expense), net

-1,708

516

-1,931

572

-13

-1,835

2

-

-367

Loss from continuing operations before tax

-7,004

-4,244

-33,754

-28,935

-25,431

-21,967

-

-

-

Income tax expense

0

0

-715

-1,718

14

9

11

-

-

Loss from continuing operations

-7,004

-4,244

-33,039

-27,217

-

-

-

-

-

Loss from discontinued operations

-6,901

-23,159

1,485

1,200

-

-

-

-

-

Gain on sale of assets, $0.5 million and $0 for the years ended December 31, 2018 and 2017, respectively

5,488

1,696

3,311

0

-

-

-

-

-

Profit/(Loss) from discontinued operations, net of tax

-1,413

-21,463

4,796

1,200

-

-

-

-

-

Loss before provision for income taxes

-

-

-

-

-

-

-

-13,842

-

Income Tax Provision

-

-

-

-

-

-

-

11

12

Net loss

-8,417

-25,707

-28,243

-26,017

-25,445

-21,976

-4,905

-13,853

-3,098

Net loss per basic and diluted share:
Loss from continuing operations (in dollars per share)

-1.42

-0.99

-11.81

-1.18

-

-

-

-

-

Loss from discontinued operations (in dollars per share)

-1.40

-5.40

0.53

0.05

-

-

-

-

-

Gain on sale of assets, $0.5 million and $0 for the years ended December 31, 2018 and 2017, respectively

1.11

0.40

-

-

-

-

-

-

-

Total from discontinued operations

-0.29

-5.00

-

-

-

-

-

-

-

Gain on sale of assets

-

-

1.18

0.00

-

-

-

-

-

Total from discontinued operations

-

-

1.71

0.05

-

-

-

-

-

Deemed dividend to preferred stockholders

-

-

-

-

-

462

0

-

-

Net loss attributable to common stockholders

-

-

-

-

-

-22,438

-4,905

-

-

Net loss per basic and diluted share (in dollars per share)

-1.71

-5.99

-10.10

-1.13

-1.74

-3.14

-0.91

-0.07

-0.02

Weighted-average number of common shares outstanding - basic and diluted (in shares)

4,923

4,291

2,796

23,061

14,628

7,140

5,383

207,145

-

Weighted-Average Shares Outstanding

-

-

-

-

-

-

-

-

156,008