Logmein, inc. (LOGM)
Income statement / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09
Revenue

1,260,385

1,203,992

989,786

336,068

271,600

221,956

166,258

138,837

119,461

101,057

74,408

Cost of revenue

323,665

281,481

203,203

45,501

35,458

28,732

18,816

14,504

10,574

9,124

7,508

Gross profit

936,720

922,511

786,583

290,567

236,142

193,224

147,442

124,333

108,887

91,932

66,900

Operating expenses
Research and development

160,499

169,409

156,731

57,193

42,597

33,516

29,023

26,361

20,780

15,213

13,148

Sales and marketing

461,078

382,997

346,961

162,811

138,946

119,508

88,794

70,058

57,156

45,868

35,820

General and administrative

144,780

145,453

160,366

60,693

33,034

30,526

29,181

21,338

19,975

12,319

8,297

Restructuring charge

14,468

-

-

-

-

-

-

-

-

-

-

Gain on disposition of assets

-

33,910

-

-

-

-

-

-

-

-

-

Legal settlements

-

-

-

-

3,600

-

1,688

-

-1,250

-

-

Amortization of acquired intangibles

157,569

172,539

134,342

5,457

1,916

987

682

565

228

337

327

Total operating expenses

938,394

836,488

798,400

286,154

220,093

184,537

149,368

118,322

99,389

73,739

57,595

Income (loss) from operations

-1,674

86,023

-11,817

4,413

16,049

8,687

-1,926

6,011

9,498

18,192

9,305

Interest income

1,651

1,671

1,389

698

654

604

549

887

863

634

129

Interest expense

8,247

6,342

1,408

1,403

574

2

2

-

1

1

1

Other income (expense), net

-588

-556

-141

-500

1,389

105

-89

-641

565

218

294

Income (loss) before income taxes

-8,858

80,796

-11,977

3,208

17,518

9,394

-1,468

6,257

9,795

18,607

9,138

(Provision for) benefit from income taxes

5,697

6,425

-111,500

570

2,960

1,439

6,214

2,691

4,034

-2,491

341

Net income (loss)

-14,555

74,371

99,523

2,638

14,558

7,955

-7,682

3,566

5,761

21,098

8,797

Net income (loss) per share:
Accretion of redeemable convertible preferred stock

-

-

-

-

-

-

-

-

-

-

1,311

Net income attributable to common stockholders

-

-

-

-

-

-

-

-

-

-

7,486

Basic

-0.29

1.44

1.97

0.10

0.59

0.33

-0.32

0.14

0.24

0.91

0.39

Diluted

-0.29

1.42

1.93

0.10

0.56

0.31

-0.32

0.14

0.23

0.85

0.37

Weighted average shares outstanding:
Basic

49,586

51,814

50,433

25,305

24,826

24,385

24,350

24,711

24,175

23,244

12,989

Diluted

49,586

52,496

51,463

26,164

25,780

25,386

24,350

25,356

25,154

24,839

14,835

Cash dividends declared and paid per share:

1.30

1.20

1.25

1.00

-

-

-

-

-

-

-