Everspin technologies inc (MRAM)
Income statement / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Sep'15
Total revenue

37,585

37,503

40,131

42,471

44,590

49,417

0

0

0

-

-

-

-

-

-

-

-

-

Total revenue

-

-

-

-

-

-

-

-

-

35,936

0

0

0

-

-

-

-

-

Cost of sales

18,688

19,172

21,539

22,824

24,426

24,083

0

0

0

-

0

-

-

-

-

-

-

-

Product sales

-

-

-

-

-

-

-

-

-

-

-

-

-

24,233

25,740

0

0

0

Licensing and royalty revenue

-

-

-

-

-

-

-

-

-

-

-

-

-

483

720

0

0

0

Total revenue

-

-

-

-

-

-

-

-

-

-

-

-

-

27,094

27,122

0

0

0

Cost of sales

-

-

-

-

-

-

-

-

-

-

-

13,487

13,513

12,395

12,021

0

0

0

Gross profit

18,897

18,331

18,592

19,647

20,164

25,334

26,121

25,967

27,223

21,485

18,496

17,546

15,254

14,699

15,101

0

0

0

Operating expenses:
Research and development

13,215

14,183

14,843

17,901

21,155

23,637

25,907

25,874

25,528

25,437

24,127

20,818

20,485

19,233

19,423

0

0

0

General and administrative

11,619

12,414

12,591

12,454

12,927

12,551

12,308

12,426

11,890

11,516

11,069

9,624

8,411

7,281

6,515

0

0

0

Sales and marketing

5,103

5,364

5,900

5,991

6,465

6,467

6,070

5,600

5,248

4,740

4,561

4,237

3,737

3,706

3,674

0

0

0

Total operating expenses

30,719

32,743

33,334

36,346

40,547

42,655

44,285

43,900

42,666

41,693

39,757

34,679

32,633

30,220

29,612

0

0

0

Loss from operations

-11,822

-14,412

-14,742

-16,699

-20,383

-17,321

-18,164

-17,933

-15,443

-20,208

-21,261

-17,133

-17,379

-15,521

-14,511

0

0

0

Interest expense

708

747

795

854

890

890

842

791

745

764

949

1,569

2,111

2,347

2,213

0

0

0

Other income, net

385

490

469

519

540

457

350

251

143

118

429

923

1,236

1,160

815

0

0

0

Loss on extinguishment of debt

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

Net loss and comprehensive loss

-12,145

-14,669

-15,068

-17,034

-20,733

-17,754

-18,656

-18,473

-16,291

-21,100

-22,027

-18,025

-18,254

-16,708

-15,909

0

0

0

Net loss per common share, basic and diluted

-0.10

-0.18

-0.21

-0.21

-0.25

-0.22

-0.33

-0.44

-0.09

-0.35

-0.43

-0.42

-0.49

0.91

-0.54

-2.12

-1.78

-1.77

Weighted-average shares used to compute net loss per common share, basic and diluted

18,055

17,720

17,312

17,137

17,097

17,121

16,944

16,635

14,789

12,666

12,559

12,413

12,299

11,185

2,657

2,557

2,553

2,552

Operating expenses include stock-based compensation as follows:
Total stock-based compensation

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

Product sales
Total revenue

35,207

34,595

35,627

37,726

39,172

39,514

0

0

0

-

-

-

-

-

-

-

-

-

Total revenue

0

-

0

0

0

-

0

0

0

-

-

-

-

-

-

-

-

-

Licensing, royalty and other revenue
Total revenue

0

-

0

0

0

-

0

0

0

-

-

-

-

-

-

-

-

-

Research and development
Total stock-based compensation

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

General and administrative
Total stock-based compensation

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

Sales and marketing
Total stock-based compensation

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-