Neurometrix, inc. (NURO)
Income statement / Quarterly
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Dec'15Sep'15Jun'15Mar'15Dec'14Sep'14Jun'14Mar'14Dec'13Sep'13Jun'13Mar'13Dec'12Sep'12Jun'12Mar'12Dec'11Sep'11Jun'11Mar'11Sep'10Jun'10
Revenue from Contract with Customer, Including Assessed Tax

2,172

1,706

2,088

2,354

3,122

3,728

3,666

3,751

4,942

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Noninterest Income

-

-

-

-

-

-

-

-

-

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other Income

0

2

7

18

16

18

18

11

11

3

3

133

81

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other Nonoperating Income

0

-

-

-

5,751

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other income

-

-

-

-

-

-

-

-

-

-

3

133

81

2

5

4

6

1

1

0

1

1

1

0

1

1

1

1

1

2

3

4

4

-

-

-

-

-

-

Other Operating Income

-

-

7

1,400

-

-

3,768

3,761

4,766

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Warrants offering costs

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

23

27

-

-

0

376

-

-

0

0

-

-

-

-

-

-

-

Change in fair value of warrant liability

-

-

-

-

-

-

-

-

-

-

-

-

-

-47

-56

-77

-94

-609

-151

-2,135

-1,186

504

-564

-475

-514

2,327

-881

-1,155

0

-

0

0

-

-

-

-

-

-

-

Loss before taxes

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-3,520

-

Income tax benefit

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-120

-

Interest income

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

4

6

6

13

11

Net income (loss)

-657

-1,056

-1,404

-3,362

2,050

-2,802

1,086

573

1,166

-2,880

-3,508

-3,237

-3,232

-2,814

-3,908

-4,095

-4,095

-2,709

-3,203

-1,203

-2,071

-2,909

-1,461

-2,170

-1,224

-3,703

-716

-1,345

-2,253

-1,872

-2,610

-2,772

-2,752

-2,416

-2,430

-2,436

-2,697

-3,400

-4,519

Loss from operations

-657

-1,658

-1,412

-4,762

-3,701

-2,821

-2,682

-3,187

-3,600

-2,883

-3,512

-3,371

-3,314

-2,864

-3,970

-4,177

-4,196

-3,320

-3,357

-3,339

-3,258

-2,406

-2,004

-2,619

-1,740

-1,377

-1,599

-2,126

-2,255

-1,875

-2,613

-2,776

-2,756

-2,420

-2,435

-2,442

-2,704

-3,534

-4,530

Collaboration Income

0

600

0

1,381

5,734

0

3,750

3,749

4,755

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net income (loss) applicable to common stockholders:
Deemed dividends attributable to preferred shareholders

-

-

-

-

-

-

-

-

-

0

2,833

0

4,041

0

0

19,846

0

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net Income (Loss) Available to Common Stockholders, Diluted

-657

-1,056

-1,404

-3,362

2,050

-2,802

1,086

573

1,166

-2,880

-6,342

-3,237

-7,274

-2,814

-3,908

-23,941

-4,095

-

-3,203

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Earnings Per Share, Basic

-0.45

-6.04

-0.14

-0.37

2.65

-0.38

0.15

0.08

0.18

1.27

-3.11

-2.49

-7.27

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net loss per common share applicable to common stockholders, basic and diluted (in dollars per share)

-

-

-

-

-

-

-

-

-

-

-

-

-7.27

-8.12

-6.11

-42.98

-1.00

-3.62

-1.06

-2.07

-1.00

-4.90

-0.19

-0.85

-0.21

-10.04

-0.26

-0.92

-1.06

-0.67

-1.24

-1.32

-1.99

-13.57

-0.63

-0.63

-0.70

-0.89

-0.20

Earnings Per Share, Diluted

-0.45

-4.86

-0.14

-0.37

1.47

-0.18

0.08

0.04

0.08

1.27

-3.11

-2.49

-7.27

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Weighted Average Number of Shares Outstanding, Basic

1,457

-

9,781

9,048

774

-

7,365

7,330

6,345

-

2,036

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Weighted average number of common shares outstanding, basic and diluted (in shares)

-

-

-

-

-

-

-

-

-

-

-

-

-

-2,898

639

557

4,090

3,477

3,033

2,297

2,068

-12,812

7,853

6,002

5,931

-4,294

2,725

2,299

2,131

2,097

2,098

2,094

1,384

-

3,859

3,851

-

-

-

Operating expenses:
Research and development

533

736

475

1,034

855

1,059

1,178

1,616

1,279

876

840

877

903

907

1,202

1,127

1,156

1,069

940

982

902

802

945

1,464

863

710

740

913

1,073

566

980

1,020

978

827

829

1,123

1,096

1,475

1,658

Sales and marketing

424

708

647

1,373

2,025

2,658

2,334

2,200

2,504

2,315

2,919

2,919

2,597

2,655

2,959

2,832

2,407

2,049

1,965

1,762

1,455

1,234

537

694

446

538

581

880

779

1,140

1,457

1,595

1,534

1,523

1,810

1,479

1,874

2,535

3,143

General and administrative

1,251

1,276

1,462

1,564

1,619

851

1,015

1,170

1,804

1,764

1,258

1,245

1,421

990

1,165

1,292

1,424

1,340

1,386

1,224

1,546

1,120

1,310

1,148

1,146

985

1,014

992

1,233

1,014

1,147

1,382

1,191

1,228

1,199

1,301

1,382

1,589

2,176

Total operating expenses

2,209

2,721

2,585

3,973

4,499

4,569

4,528

4,988

5,588

4,955

5,018

5,042

4,922

4,553

5,327

5,252

4,989

4,459

4,292

3,969

3,904

3,156

2,793

3,307

2,456

2,234

2,335

2,786

3,086

2,722

3,584

3,998

3,703

3,579

3,839

3,904

4,353

5,601

6,977

Revenues

-

-

-

-

-

-

-

-

-

-

3,546

4,310

4,306

3,715

3,389

2,647

2,275

2,737

2,054

1,224

1,282

1,409

1,427

1,343

1,331

1,402

1,314

1,160

1,401

1,523

1,764

2,205

2,081

2,359

2,560

2,571

2,904

3,414

3,852

Gross Profit

1,551

1,062

1,173

-789

798

1,748

1,845

1,801

1,987

2,071

1,505

1,670

1,608

1,689

1,357

1,075

792

1,138

935

629

645

750

788

688

716

857

736

659

831

846

970

1,222

946

1,159

1,404

1,461

1,649

2,066

2,447

Cost of revenues

620

644

914

3,143

2,324

1,980

1,821

1,950

2,955

2,857

2,040

2,639

2,697

2,026

2,031

1,572

1,482

1,599

1,119

595

637

659

639

655

615

544

578

501

569

676

793

983

1,134

1,200

1,156

1,110

1,255

1,347

1,405

Weighted average number of common shares outstanding, basic and diluted

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

3,850

3,839

23,038