Nautilus, inc. (NLS)
Income statement / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10
Net sales

309,285

396,753

406,184

406,039

335,764

274,447

218,803

193,926

180,412

168,450

Cost of sales

198,702

215,013

202,302

194,514

162,530

133,872

112,326

102,889

101,953

91,704

Gross profit

110,583

181,740

203,882

211,525

173,234

140,575

106,477

91,037

78,459

76,746

Operating expenses:
Selling and marketing

94,595

115,920

116,222

115,437

101,618

81,059

66,486

58,617

54,494

64,039

General and administrative

30,242

28,226

27,111

28,775

21,441

22,131

18,705

17,669

17,143

19,371

Research and development

14,282

16,825

15,446

13,919

9,904

7,231

5,562

4,163

3,223

2,905

Goodwill and Intangible Asset Impairment

72,000

0

-

-

-

-

-

-

-

-

Asset impairment charge

-

-

8,800

0

0

-

-

-

-

-

Operating Expenses

211,127

160,971

167,579

158,131

132,963

110,421

90,753

80,449

74,860

86,315

Operating loss

-100,544

20,769

36,303

53,394

40,271

30,154

15,724

10,588

3,599

-9,569

Other expense:
Interest income

162

1,044

653

234

218

63

14

18

65

15

Interest expense

980

1,051

1,552

1,928

22

25

36

-56

466

140

Other, net

-470

239

301

-119

-445

32

337

-246

-11

464

Total other expense, net

-1,288

232

-598

-1,813

-249

70

315

-172

-412

339

Loss from continuing operations before income taxes

-101,832

21,001

35,705

51,581

40,022

30,224

16,039

10,416

3,187

-9,230

Income Tax Expense (Benefit)

-9,537

5,891

8,080

16,480

13,219

9,841

-32,085

-226

686

588

Income (loss) from continuing operations

-92,295

15,110

27,625

35,101

26,803

20,383

48,124

10,642

2,501

-9,818

Income (loss) from discontinued operations before income taxes

-

-

-

-

-

-

-

-

-1,065

-

Discontinued operations:
Loss from discontinued operations before income taxes

-206

-206

-1,713

-1,077

-601

-1,134

-559

6,007

-

-12,924

Income tax expense of discontinued operations

-

246

-355

-154

-400

454

-389

-234

16

99

Loss from discontinued operations

-505

-452

-1,358

-923

-201

-1,588

-170

6,241

-1,081

-13,023

Net Income (Loss) Attributable to Parent

-92,800

14,658

26,267

34,178

26,602

18,795

47,954

16,883

1,420

-22,841

Basic net (loss) income per share(1)
Earnings Per Share, Basic [Abstract]
Basic income per share from continuing operations (in dollars per share)

-3.11

0.50

0.90

1.13

0.86

0.65

1.55

0.34

0.08

-0.32

Basic loss per share from discontinued operation (in dollars per share)

-0.02

-0.02

-0.04

-0.03

-0.01

-0.05

-0.01

0.21

-0.03

-

Basic net income per share (in dollars per share)

-3.13

0.49

0.86

1.10

0.85

0.60

1.54

0.55

0.05

-0.74

Earnings Per Share [Abstract]
Earnings Per Share, Diluted [Abstract]
Diluted income per share from continuing operations (in dollars per share)

-3.11

0.50

0.89

1.12

0.85

0.64

1.53

0.34

-

-0.32

Diluted income per share from continuing operations

-

-

-

-

-

-

-

-

0.08

-0.42

Diluted loss per share from discontinued operation (in dollars per share)

-0.02

-0.01

-0.04

-0.03

-0.01

-0.05

-0.01

0.21

-0.03

-0.42

Diluted net income per share (in dollars per share)

-3.13

0.48

0.85

1.09

0.84

0.59

1.52

0.55

0.05

-0.74

Shares used in per share calculations:
Basic (in shares)

29,684

30,099

30,671

31,032

31,288

31,253

31,072

30,851

30,746

30,744

Diluted (in shares)

29,684

30,355

31,010

31,301

31,589

31,688

31,457

30,974

30,776

30,744