Inseego corp. (INSG)
Income statement / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09
Net revenues:
IoT & Mobile Solutions

154,167

135,349

152,851

-

-

-

-

-

-

-

-

Enterprise SaaS Solutions

65,329

67,114

66,446

-

-

-

-

-

-

-

-

Hardware

-

-

-

187,375

203,281

183,976

-

-

-

-

-

SaaS, software and services

-

-

-

56,180

17,661

1,269

-

-

-

-

-

Revenues

219,496

202,463

219,297

243,555

220,942

185,245

335,053

344,288

402,862

338,942

337,422

Cost of net revenues:
IoT & Mobile Solutions

129,957

105,344

127,293

-

-

-

-

-

-

-

-

Enterprise SaaS Solutions

25,568

26,167

24,938

-

-

-

-

-

-

-

-

Hardware

-

-

-

136,936

153,815

148,141

-

-

-

-

-

SaaS, software and services

-

-

-

18,751

8,174

57

-

-

-

-

-

Impairment of abandoned product line, net of recoveries

0

400

-300

11,540

0

-

-

-

-

-

-

Impairment of abandoned product line, net of recoveries

-

-

-

-

-

0

-

-

-

-

-

Total cost of net revenues

155,525

131,866

151,962

167,227

161,989

148,198

266,759

271,845

318,270

272,648

249,764

Gross profit

63,971

70,597

67,335

76,328

58,953

37,047

68,294

72,443

84,592

66,294

87,658

Operating costs and expenses:
Research and development

23,853

20,593

21,362

30,655

35,446

34,314

48,246

60,422

61,392

48,906

44,892

Sales and marketing

28,914

23,027

25,019

29,782

20,899

13,792

20,898

27,501

29,830

20,978

19,857

General and administrative

27,267

25,325

34,415

52,387

34,452

15,402

24,179

22,668

21,600

21,233

20,159

Amortization of purchased intangible assets

3,421

3,624

3,601

3,927

2,126

562

-

-

-

-

-

Gain (Loss) On Extinguishment Of Acquisition Related Liabilities

0

17,200

0

-

-

-

-

-

-

-

-

Goodwill and intangible assets impairment

-

-

-

-

-

-

-

49,521

3,277

0

-

Amortization of purchased intangible assets

-

-

-

-

-

-

562

1,074

2,220

-

-

Impairment of purchased intangible assets

-

-

-

2,594

0

0

-

-

-

-

-

Shareholder litigation loss

-

-

-

-

-

790

14,326

0

0

-

-

Restructuring charges, net of recoveries

60

1,191

5,152

1,987

3,821

7,760

3,304

0

0

-

-

Goodwill and intangible assets impairment losses

-

-

-

-

-

-

-

-

-

-

0

Amortization of purchased intangible assets

-

-

-

-

-

-

-

-

-

179

0

Total operating costs and expenses

83,515

56,586

89,549

121,332

96,744

72,620

111,515

161,186

118,319

91,296

84,908

Operating loss

-19,544

14,011

-22,214

-45,004

-37,791

-35,573

-43,221

-88,743

-33,727

-25,002

2,750

Other income (expense):
Change in fair value of warrant liability

-

-

-

-

-

3,280

0

0

-

-

-

Non-cash change in acquisition-related escrow

-

-

-

0

-8,286

0

-

-

-

-

-

Non-cash change in acquisition-related escrow

-

-

-

-

-

-

0

-

-

-

-

Interest expense, net

-20,381

-20,444

-19,332

-15,597

-7,164

-85

113

291

384

-2,518

-

Interest income, net

-

-

-

-

-

-

-

-

-

-

1,374

Other income, net

351

-895

-4,080

414

1,128

-167

-222

-203

-1,052

1,963

315

Loss before income taxes

-39,574

-7,328

-45,626

-60,187

-52,113

-

-

-

-

-

-

Loss before income taxes

-

-

-

-

-

-39,105

-43,330

-88,655

-34,395

-25,557

4,439

Income tax provision

536

815

214

381

181

124

83

611

-9,503

7,893

527

Net Income (Loss), Including Portion Attributable to Noncontrolling Interest

-40,110

-8,143

-45,840

-60,568

-52,294

-39,229

-43,413

-

-

-

-

Less: Net income attributable to noncontrolling interests

15

-85

-105

5

-8

0

0

-

-

-

-

Recognition of beneficial conversion feature

-

-

-

-

-

-

-

0

-

-

-

Net loss attributable to Inseego Corp.

-40,125

-8,058

-45,735

-60,573

-52,286

-39,229

-43,413

-89,266

-24,892

-33,450

3,912

Series E preferred stock dividends

361

0

-

-

-

-

-

-

-

-

-

Recognition of beneficial conversion feature

-

-

-

-

-

445

0

-

-

-

-

Net loss attributable to common shareholders

-40,486

-8,058

-

-

-

-39,674

-43,413

-

-

-

-

Net loss

-

-

-

-

-

-

-

-89,266

-

-

-

Net loss per common share:
Basic (in dollars per share)

-

-

-

-

-

-

-

-

-

-

0.13

Diluted (in dollars per share)

-

-

-

-

-

-

-

-

-

-

0.13

Basic and diluted (in dollars per share)

-0.52

-0.12

-0.78

-1.12

-0.99

-1.05

-1.28

-2.72

-0.78

-1.06

-

Weighted-average shares used in computation of net loss per common share:
Weighted-average common shares outstanding:
Basic and diluted (in shares)

78,322

66,104

58,718

53,911

52,767

37,958

33,948

32,852

32,043

31,494

-

Basic (in shares)

-

-

-

-

-

-

-

-

-

-

30,648

Diluted (in shares)

-

-

-

-

-

-

-

-

-

-

31,224