Lifevantage corp (LFVN)
Income statement / Yearly
Jun'19Jun'18Jun'17Jun'16Jun'15Jun'14Jun'13Jun'12Jun'11
Revenue, net

225,958

203,204

199,489

-

-

-

-

-

-

Revenue, net

-

-

-

206,540

190,336

213,968

208,178

126,183

38,919

Cost of sales

37,973

34,848

33,456

33,932

28,010

33,194

31,845

18,052

5,917

Product recall costs

-

-

-

-

-

-

4,798

0

0

Gross profit

187,985

168,356

166,033

172,608

162,326

180,774

171,535

108,131

33,002

Operating expenses:
Commissions and incentives

108,620

98,193

96,662

103,120

91,074

104,525

101,737

57,955

-

Commissions and incentives

108,620

98,193

96,662

103,120

91,074

-

101,737

57,955

-

Selling, general and administrative

69,551

59,840

64,922

56,074

57,353

56,801

57,730

28,719

-

Sales and marketing

-

-

-

-

-

-

-

-

21,060

General and administrative

-

-

-

-

-

-

-

-

7,516

Research and development

-

-

-

-

-

-

-

-

509

Depreciation and amortization

-

-

-

-

-

-

-

-

215

Total operating expenses

178,171

158,033

161,584

159,194

148,427

161,326

159,467

86,674

29,300

Operating income

9,814

10,323

4,449

13,414

13,899

19,448

12,068

21,457

3,702

Other expense:
Interest expense, net

323

456

570

3,321

3,087

3,177

3

8

-

Other expense, net

-261

-319

-969

-1,409

-159

384

-912

-36

-

Interest and other expense, net

-

-

-

-

-

-

-

-

-5,948

Change in fair value of derivative liabilities

-

-

-

-

-

-

-

-6,741

-48,454

Total other expense

-584

-775

-1,539

-4,730

-3,246

-2,793

-915

-6,785

-54,402

Income before income taxes

9,230

9,548

2,910

8,684

10,653

16,655

11,153

14,672

-50,700

Income tax expense

1,801

3,787

1,302

2,578

3,528

5,272

3,545

2,203

92

Net income

7,429

5,761

1,608

6,106

7,125

11,383

7,608

12,469

-50,792

Net income per share:
Basic (USD per share)

0.53

0.41

0.12

0.44

0.51

0.75

0.07

0.12

-0.69

Diluted (USD per share)

0.50

0.41

0.11

0.42

0.50

0.71

0.06

0.11

-0.69

Weighted-average shares outstanding:
Basic (in shares)

14,055

13,992

13,881

13,730

13,899

15,113

112,276

102,696

73,173

Diluted (in shares)

14,980

14,136

14,118

14,531

14,150

15,943

122,888

118,331

73,173

Other comprehensive loss, net of tax:
Foreign currency translation adjustment

48

108

-87

244

-135

-3

-92

38

-28

Other comprehensive loss, net of tax

48

108

-87

244

-135

-3

-92

38

-28

Comprehensive income

7,477

5,869

1,521

6,350

6,990

11,380

7,516

12,507

-50,820