Borqs technologies, inc. (BRQS)
Income statement / TTM
Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Dec'15Sep'15
Net Revenues:
Software

-

0

-

-

-

0

-

-

-

-

-

-

-

Hardware

-

0

-

-

-

0

-

-

-

-

-

-

-

MVNO

-

0

-

-

-

0

-

-

-

-

-

-

-

Others

-

0

-

-

-

0

-

-

-

-

-

-

-

Net Revenues:
Software

0

-

-

-

0

-

-

-

-

-

-

-

-

Hardware

0

-

-

-

0

-

-

-

-

-

-

-

-

MVNO

0

-

-

-

0

-

-

-

-

-

-

-

-

Others

0

-

-

-

0

-

-

-

-

-

-

-

-

Total net revenues

0

0

-

-

0

0

-

-

-

-

-

-

-

Software

0

0

-

-

0

0

-

-

-

-

-

-

-

Hardware

0

0

-

-

0

0

-

-

-

-

-

-

-

MVNO

-

0

-

-

-

0

-

-

-

-

-

-

-

Software

-

-

0

-

-

-

0

-

0

-

-

-

-

Hardware

-

-

0

-

-

-

0

-

0

-

-

-

-

MVNO

-

-

0

-

-

-

0

-

0

-

-

-

-

Others

-

-

0

-

-

-

0

-

0

-

-

-

-

Total net revenues

-

-

0

-

-

-

0

-

0

-

-

-

-

Software

-

-

0

-

-

-

0

-

0

-

-

-

-

Hardware

-

-

0

-

-

-

0

-

0

-

-

-

-

MVNO

-

-

0

-

-

-

0

-

0

-

-

-

-

MVNO

0

-

-

-

0

-

-

-

-

-

-

-

-

Others

711

674

782

811

954

0

0

-

0

-

-

-

-

Total cost of revenues

169,524

181,675

149,486

127,141

102,550

0

0

-

0

-

-

-

-

Total gross profit

30,012

33,888

31,867

27,166

22,600

0

0

-

0

-

-

-

-

Operating expenses:
Sales and marketing expenses

7,070

8,314

8,295

7,952

7,861

0

0

-

0

-

-

-

-

General and administrative expenses

11,692

21,952

22,291

20,753

19,863

0

0

-

0

-

-

-

-

Research and development expenses

4,362

7,308

7,040

6,443

6,155

0

0

-

0

-

-

-

-

Changes in the fair value of warrant liabilities

0

-39

-39

-200

0

0

0

-

-

-

-

-

-

Changes in the fair value of warrant liabilities

-

-

-

-

-

-

-

-

0

-

-

-

-

Total operating expenses

23,124

37,613

37,665

35,348

34,079

0

0

-

0

-

-

-

-

Other operating income

2

5

6

272

614

0

0

-

0

-

-

-

-

Operating costs

-

-

-

-

-

-

-

879

-

469

0

0

0

Operating (loss) income

6,890

-3,720

-5,792

-7,910

-10,479

290

-196

-1,445

-1,179

-469

0

0

0

Interest income

-

0

18

-

-

56

95

138

100

91

0

0

0

Interest income

0

-

-

-

0

-

-

-

-

-

-

-

-

Interest expense

2,709

2,096

1,503

1,877

1,607

0

0

-

0

-

-

-

-

Other income

-

0

369

-

-

0

0

-

0

-

-

-

-

Other income

0

-

-

-

0

-

-

-

-

-

-

-

-

Other expense

78

-108

48

121

63

0

0

-

0

-

-

-

-

Foreign exchange (loss) gain

-92

-187

-976

-779

-424

0

0

-

0

-

-

-

-

(Loss) profit before income taxes

4,142

-5,551

-7,932

-10,040

-12,294

0

0

-

0

-

-

-

-

Income tax expense

2,804

2,466

3,058

2,319

2,268

0

0

-

0

-

-

-

-

Net (loss) income

1,338

-8,017

-10,990

-12,359

-14,562

0

0

-

0

-

-

-

-

Less: net income attributable to non-controlling interests

505

457

476

210

195

0

0

-

0

-

-

-

-

Unrealized gain (loss) on marketable securities held in Trust Account

-

-

-

-

-

-

-

-3

-

-14

0

0

0

Net (loss) income attributable to Borqs Technologies, Inc.

833

-8,474

-11,466

-12,569

-13,173

-3,234

-2,287

-2,495

-2,265

-392

0

0

0

Add: Accretion to redemption value of convertible redeemable preferred shares

0

6,508

6,658

6,956

7,147

0

0

-

0

-

-

-

-

Net (loss) income attributable to ordinary shareholders

833

-14,982

-18,124

-19,525

-21,904

0

0

-

0

-

-

-

-

(Loss) earnings per share:
Basic

-0.09

0.07

0.05

0.05

-1.21

-0.31

-0.05

-

-0.49

-

-

-

-

Diluted

-0.09

0.07

0.04

0.05

-1.21

-0.31

-0.05

-

-0.49

-

-

-

-

Number of ordinary shares used in (loss) earnings per share computation:
Basic

27,692

26,830

26,384

27,693

15,192

4,259

4,224

-

4,259

-

-

-

-

Diluted

27,692

27,675

27,471

27,693

15,192

4,259

4,224

-

4,259

-

-

-

-

Weighted average shares outstanding, basic and diluted

-

-

-

-

-

-

-

2,436

-

2,392

2,384

2,286

1,250

Basic and diluted net loss per ordinary share

-

-

-

-

-

-

-

-0.12

-

-0.11

-0.05

-0.03

0.00