Bridgeline digital, inc. (BLIN)
Income statement / Yearly
Sep'19Sep'18Sep'17Sep'16Sep'15Sep'14Sep'13Sep'12Sep'11Sep'10
Net revenue:
Net revenue

9,952

13,568

-

-

-

-

-

-

-

-

Digital engagement services

-

-

-

8,520

11,903

16,369

18,585

21,268

21,873

19,851

Subscription and perpetual licenses

-

-

-

6,084

5,792

5,749

4,000

2,511

2,388

1,776

Managed service hosting

-

-

-

1,291

1,529

1,619

1,921

2,517

2,006

1,931

Net revenue

-

-

16,293

15,895

19,224

23,737

24,506

26,296

26,267

23,558

Cost of revenue:
Cost of revenue

5,360

6,748

-

-

-

-

-

-

-

-

Digital engagement services

-

-

-

5,143

8,738

10,231

10,114

10,949

11,871

10,021

Subscription and perpetual licenses

-

-

-

1,835

1,994

1,694

1,107

450

681

583

Managed service hosting

-

-

-

304

307

280

317

372

443

603

Cost of revenue

-

-

7,160

7,282

11,039

12,205

11,538

11,771

12,995

11,207

Gross profit

4,592

6,820

9,133

8,613

8,185

11,532

12,968

14,525

13,272

12,351

Operating expenses:
Sales and marketing

4,824

3,951

4,807

4,934

5,760

7,988

8,593

7,730

6,738

5,962

General and administrative

3,246

2,852

3,256

3,456

3,935

4,392

4,474

3,931

3,875

4,416

Research and development

2,185

1,604

1,587

1,578

1,901

2,386

1,365

1,456

1,866

926

Depreciation and amortization

620

356

582

1,309

1,695

1,999

1,690

1,729

1,340

1,286

Goodwill impairment

3,732

4,859

0

-

10,500

0

-

-

-

-

Restructuring and acquisition related expenses

1,053

187

-

-

-

-

-

-

-

-

Restructuring and acquisition related expenses

-

-

286

879

-

-

-

-

-

-

Restructuring charges

-

-

-

-

496

0

-

-

-

-

Impairment of intangible asset

-

-

-

-

-

-

-

281

-

-

Total operating expenses

15,660

13,809

10,518

12,156

24,287

16,765

16,122

15,127

13,819

12,590

Loss from operations

-11,068

-6,989

-1,385

-3,543

-16,102

-5,233

-3,154

-602

-547

-239

Interest expense and other, net

-304

-265

-201

-914

-892

-739

-273

-276

-211

-65

Amortization of debt discount

-231

-129

-

-

-

-

-

-

-

-

Other income, net

2,133

161

-

-

-

-

-

-

-

-

Loss on inducement of debt (convertible notes)

-

-

-

3,414

0

-

-

-

-

-

Income (loss) before income taxes

-9,470

-7,222

-1,586

-7,871

-16,994

-

-

-

-

-

Loss before income taxes

-

-

-

-

-

-5,972

-3,427

-878

-758

-304

Provision for income taxes

4

-3

16

-47

-226

243

171

68

24

73

Net income (loss)

-9,474

-7,219

-1,602

-7,824

-16,768

-6,215

-3,598

-946

-782

-377

Dividends on convertible preferred stock

315

310

281

131

114

0

-

-

-

-

Net income (loss) applicable to common shareholders

-9,789

-7,529

-1,883

-7,955

-16,882

-6,215

-

-

-

-

Net income (loss) per share attributable to common shareholders:
Basic (in dollars per share)

-8.16

-89.05

-

-

-

-

-

-

-

-

Diluted (in dollars per share)

-8.16

-89.05

-

-

-

-

-

-

-

-

Basic and diluted (in dollars per share)

-

-

-0.45

-4.20

-3.88

-1.58

-0.23

-0.07

-0.06

-0.03

Number of weighted average shares outstanding:
Basic (in shares)

1,199

84

-

-

-

-

-

-

-

-

Diluted (in shares)

1,199

84

-

-

-

-

-

-

-

11,186

Basic and diluted (in shares)

-

-

4,147

1,893

4,350

3,937

15,558

13,084

12,187

-

Service [Member]
Net revenue

4,117

6,914

-

-

-

-

-

-

-

-

Cost of revenue

2,591

4,473

-

-

-

-

-

-

-

-

License [Member]
Net revenue

4,837

5,609

-

-

-

-

-

-

-

-

Cost of revenue

2,486

2,011

-

-

-

-

-

-

-

-

Technology Service [Member]
Net revenue

998

1,045

-

-

-

-

-

-

-

-

Cost of revenue

283

264

-

-

-

-

-

-

-

-