Fluent, inc. (FLNT)
Income statement / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09
Cost of revenue (exclusive of depreciation and amortization)

-

-

146,382

133,798

10,253

-

-

-

-

-

-

Revenue

281,684

250,280

211,690

-

-

-

-

-

-

-

-

Revenue

-

-

-

186,836

14,091

3,006

2,875

-

-

-

-

Costs and expenses:
Cost of revenue (exclusive of depreciation and amortization)

194,435

161,560

-

-

-

-

-

-

-

-

-

Advertising service revenues

-

-

-

-

-

-

-

0

0

0

37,741

Cost of revenues

-

-

-

-

-

2,791

1,765

0

0

0

28,059

Gross profit

-

-

-

-

-

215

1,110

0

0

0

9,682

Loss on impairment of goodwill

-

-

-

-

-

-

-

-

-

-

15,749

Loss on abandonment of lease

-

-

-

-

-

-

-

-

-

-

550

Loss on disposal of fixed assets

-

-

-

-

-

-

-

-

-

-

15

Sales and marketing

11,545

13,663

11,973

16,296

2,925

885

788

123

123

291

3,384

Product development

8,055

5,279

2,578

-

-

-

-

-

-

-

-

General and administrative

48,065

36,007

55,094

54,094

44,472

2,931

4,397

3,448

3,880

2,435

13,832

Depreciation and amortization

13,940

13,174

13,055

12,631

841

-

-

-

-

-

-

Write-off of intangible assets

425

1,517

3,626

4,055

-

-

-

-

-

-

-

Spin-off transaction costs

-

7,708

0

-

-

-

-

-

-

-

-

Total costs and expenses

276,465

238,908

232,708

220,874

58,491

-

-

-

-

-

-

Decrease in fair value of liability warrant

-

-

-

-

-

-

-

-

-

-

824

Gain from extinguishment of acquisition consideration payable

-

-

-

-

-

-

99

3,032

0

-

6,669

Income from operations

5,219

11,372

-21,018

-34,038

-44,400

-3,601

-3,976

-539

-4,003

-2,726

-23,848

Interest expense, net

6,892

8,134

9,683

7,593

468

-

-

149

0

-

1,962

Other expenses, net

-

-

1,005

-

-

-

-

-

-

-

-

Contingent earn-out costs

-

-

-

-

14,300

-

-

-

-

-

-

Interest income

-

-

-

-

-

75

12

10

0

7

11

Other expenses, net

-

-

-

-1,497

-

-48

-4

0

256

413

-

Foreign currency transaction loss, net

-

-

-

-

-

-

-

-

-

-

-24

Total other expense

-

-

-

-9,090

-14,768

27

8

-139

256

420

5,518

Income before income taxes

-1,673

3,238

-31,706

-43,128

-59,168

-3,574

-3,968

-678

-3,747

-2,306

-18,330

Income tax benefit

74

46

0

-14,042

-16,583

-41

-33

0

0

-

4,319

Provision for income taxes

-

-

-

-

-

-

-

-

-

0

-

Net (loss) income from continuing operations

-1,747

3,192

-31,706

-29,086

-42,585

-

-

-678

-3,747

-2,306

-

Discontinued operations:
Less: Non-controlling interests

-

-

-

-

-508

-

-

-

-

-

-

Loss from operations of discontinued operations, net of $0 income taxes

-

-2,084

-

-

-

-

-

-6,723

-9,712

-44,333

-

Loss on disposal of discontinued operations, net of $0 income taxes

-

-19,040

-

-

-

-

-

16,153

0

-

-

Advertising services revenues

-

-

-

-

-

-

-

30,029

55,571

-

-

Gross profit

-

-

-

-

-

-

-

-6,501

-9,629

-

-

Loss from operations of discontinued operations, net of $0 income taxes

-

-

-21,500

-

-1,236

-

-

-

-

-

-

Discontinued Operation, Gain (Loss) from Disposal of Discontinued Operation, before Income Tax

-

-

0

-

-41,095

-

-

-

-

-

-

Income taxes

-

-

-

-

127

-

-

-

-

-

-

Net loss from discontinued operations

-

-

-

-

-42,458

-

-

-

-

-44,333

-

Net loss from discontinued operations

-

-21,124

-21,500

0

-41,950

-

-

9,430

-9,712

-

-

Net income

-1,747

-17,932

-53,206

-29,086

-84,535

-3,533

-3,935

8,752

-13,459

-46,639

-22,649

Basic and diluted income per share:
Continuing operations (in dollars per share)

-0.02

0.04

-0.52

-0.65

-3.27

-0.49

-0.63

-

-

-

-

Discontinued operations (in dollars per share)

-

-0.28

-0.35

-

-3.22

-

-

-

-

-

-

Net loss (in dollars per share)

-0.02

-0.23

-0.87

-0.65

-6.48

-

-

-

-

-

-4.44

Continuing operations (in usd per share)

-

-

-

-

-

-

-

-0.03

-0.18

-0.11

-

Discontinued operations (in usd per share)

-

-

-

-

-

-

-

0.42

-0.46

-2.13

-

Basic (in dollars per share)

-

-

-

-

-

-

-

0.39

-0.64

-2.24

-

Continuing operations (in usd per share)

-

-

-

-

-

-

-

-0.03

-0.18

-0.11

-

Discontinued operations (in usd per share)

-

-

-

-

-

-

-

0.41

-0.46

-2.13

-

Net income (loss) - diluted (in usd per share)

-

-

-

-

-

-

-

0.38

-0.64

-2.24

-

Weighted average number of shares outstanding:
Basic and diluted (in shares)

79,373

76,705

61,153

44,536

13,036

7,279

6,272

-

-

-

5,100

Basic (in shares)

-

-

-

-

-

-

-

22,545

20,994

20,796

-

Diluted (in shares)

-

-

-

-

-

-

-

22,784

20,994

20,796

-

Net loss attributable to cogint

-1,747

-17,932

-53,206

-29,086

-84,535

-3,533

-3,935

8,752

-13,459

-46,639

-22,649

Unrealized

-

-

-

-

-130

-

-

-

-

-

-

Realized upon the disposal of discontinued operations

-

-

-

-

-130

-

-

-

-

-

-

Foreign currency translation adjustment

-

-

-

-

-

-5

-71

3,362

2,224

-103

-

Net comprehensive loss attributable to cogint

-

-

-

-29,086

-84,535

-3,528

-3,864

5,390

-15,683

-46,536

-