Boxlight corp (BOXL)
Income statement / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16
Revenues, net

33,760

33,030

39,677

38,270

36,837

37,841

0

0

0

-

0

0

-

-

-

-

-

Cost of revenues

24,899

24,088

28,303

27,903

27,993

29,188

0

0

0

-

-

-

-

-

-

-

-

Revenues

-

-

-

-

-

-

-

-

-

-

-

-

0

-

0

0

0

Cost of revenues

-

-

-

-

-

-

-

-

-

-

18,069

15,826

14,139

12,959

0

0

0

Gross profit

8,860

8,941

11,373

10,367

8,844

8,653

6,240

6,709

6,695

6,413

7,338

7,230

7,351

7,412

0

0

0

Operating expense:
General and administrative expenses

15,942

15,771

15,713

15,717

15,550

14,978

17,323

15,356

13,932

13,189

10,037

9,792

8,709

7,689

0

0

0

Research and development

1,310

1,229

1,214

962

815

671

476

437

368

465

519

703

861

1,008

0

0

0

Total operating expense

17,253

17,000

16,927

16,680

16,365

15,649

17,800

15,794

14,300

13,655

10,557

10,496

9,570

8,698

0

0

0

Loss from operations

-8,392

-8,058

-5,554

-6,313

-7,521

-6,996

-11,559

-9,085

-7,605

-7,242

-3,219

-3,266

-2,219

-1,286

0

0

0

Other income (expense):
Interest expense, net

1,972

1,793

1,576

1,247

975

841

715

713

613

635

591

953

942

818

0

0

0

Other income, net

124

87

91

109

102

68

258

331

306

200

706

-6

-32

42

0

0

0

Changes in fair value of derivative liabilities

2,435

244

234

-315

-2,770

426

526

-295

1,896

861

0

0

0

-

-

-

-

Other income (expense), net

-

-

-

-

-

-

-

-

-

-

-

-

0

-

0

0

0

Gain from settlements of liabilities

1,058

118

146

182

286

165

441

405

301

276

0

0

0

-

-

-

-

Total other income (expense)

1,646

-1,343

-1,102

-1,270

-3,357

-181

0

0

0

-

0

0

-

-

-

-

-

Net loss

0

-

-

-

0

-

-

-

-

-6,539

-3,624

-4,197

-3,069

-2,061

0

0

0

Comprehensive loss:
Net loss

-6,746

-9,402

-6,657

-7,583

-10,878

-7,177

-11,217

-9,526

-5,883

-6,539

-3,624

-4,197

-3,069

-2,061

0

0

0

Net loss

-6,746

-9,402

-6,657

-7,583

-10,878

-7,177

0

0

0

-

-

-

-

-

-

-

-

Other comprehensive loss:
Foreign currency translation loss

3

68

-40

-48

-101

-58

0

0

0

-

-

-

-

-

-

-

-

Foreign currency translation loss

-

-

-

-

-

-

-

-

-

-34

-34

-29

-36

-12

0

0

0

Total comprehensive loss

-6,743

-9,333

-6,697

-7,631

-10,979

-7,236

-11,262

-9,570

-5,889

-6,574

-3,658

-4,226

-3,106

-2,074

0

0

0

Net income (loss) per common share - basic

-

-

-

-

-

-

-

-

-

-

0.09

-

-

-

-0.02

-

-

Net income (loss) per common share - diluted

-

-

-

-

-

-

-

-

-

-

0.08

-

-

-

-0.02

-

-

Net loss per common share - basic and diluted

-0.16

-0.29

-0.03

-0.11

-0.45

-0.06

-0.12

-0.45

-0.09

-

-

-0.18

-0.34

-

-

0.07

-0.13

Weighted average number of common shares outstanding - basic

-

-

-

-

-

-

-

-

-

-

5,379

-

-

-

4,185

-

-

Weighted average number of common shares outstanding - diluted

-

-

-

-

-

-

-

-

-

-

5,810

-

-

-

4,185

-

-

Weighted average number of common shares outstanding - basic and diluted

12,493

11,165

10,746

10,590

10,255

10,164

10,095

9,810

9,617

-

-

4,621

4,621

-

-

4,411

4,183