Neurometrix, inc. (NURO)
Income statement / TTM
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

8,321

9,272

11,294

12,873

14,270

16,090

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Noninterest Income

-

-

-

-

-

-

-

-

-

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other Income

28

45

61

72

65

59

44

30

152

223

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other Nonoperating Income

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other income

-

-

-

-

-

-

-

-

-

-

221

223

94

19

18

14

10

5

4

4

4

4

4

4

4

5

7

9

11

14

0

0

0

-

-

-

-

-

-

Other Operating Income

-

-

7,177

10,939

-

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Warrants offering costs

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

-

0

0

-

-

0

0

-

-

-

-

-

-

-

Change in fair value of warrant liability

-

-

-

-

-

-

-

-

-

-

-

-

-

-275

-837

-933

-2,991

-4,083

-2,969

-3,382

-1,721

-1,050

773

455

-224

289

-2,037

-1,155

0

-

0

0

-

-

-

-

-

-

-

Loss before taxes

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

Income tax benefit

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

Interest income

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

0

0

Net income (loss)

-6,480

-3,773

-5,518

-3,028

907

23

-53

-4,648

-8,460

-12,859

-12,793

-13,192

-14,050

-14,913

-14,808

-14,103

-11,211

-9,187

-9,387

-7,645

-8,612

-7,766

-8,560

-7,815

-6,990

-8,019

-6,188

-8,082

-9,508

-10,007

-10,551

-10,371

-10,036

-9,981

-10,964

-13,053

0

0

0

Loss from operations

-8,491

-11,534

-12,696

-13,967

-12,392

-12,291

-12,354

-13,184

-13,369

-13,082

-13,062

-13,520

-14,325

-15,207

-15,664

-15,051

-14,213

-13,276

-12,361

-11,008

-10,288

-8,770

-7,741

-7,336

-6,843

-7,358

-7,857

-8,871

-9,520

-10,022

-10,566

-10,388

-10,055

-10,003

-11,117

-13,212

0

0

0

Collaboration Income

1,981

7,716

7,116

10,866

13,234

12,255

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

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

-

-

-

-

-

-

-

-

-

6,874

6,874

4,041

23,888

19,846

0

0

0

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net Income (Loss) Available to Common Stockholders, Diluted

-6,480

-3,773

-5,518

-3,028

907

23

-53

-7,481

-11,293

-19,734

-19,668

-17,234

-37,938

-34,759

0

0

0

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

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

2,780

3,101

3,424

4,128

4,710

5,134

4,951

4,613

3,873

3,497

3,528

3,890

4,140

4,394

4,556

4,294

4,149

3,894

3,627

3,632

4,114

4,075

3,984

3,779

3,228

3,438

3,294

3,534

3,641

3,545

3,806

3,655

3,758

3,877

4,525

5,354

0

0

0

Sales and marketing

3,154

4,755

6,705

8,392

9,219

9,698

9,355

9,940

10,658

10,751

11,092

11,132

11,045

10,855

10,248

9,255

8,185

7,232

6,418

4,990

3,922

2,913

2,217

2,260

2,446

2,779

3,381

4,257

4,973

5,727

6,110

6,464

6,348

6,688

7,700

9,033

0

0

0

General and administrative

5,555

5,923

5,497

5,050

4,656

4,841

5,754

5,997

6,072

5,689

4,915

4,823

4,870

4,872

5,222

5,443

5,375

5,497

5,277

5,201

5,124

4,725

4,590

4,294

4,138

4,225

4,254

4,387

4,777

4,735

4,948

5,001

4,920

5,111

5,472

6,449

0

0

0

Total operating expenses

11,490

13,780

15,628

17,571

18,586

19,674

20,060

20,551

20,605

19,939

19,536

19,846

20,056

20,122

20,028

18,993

17,709

16,625

15,322

13,823

13,161

11,714

10,792

10,334

9,813

10,443

10,930

12,179

13,392

14,008

14,866

15,121

15,027

15,677

17,699

20,836

0

0

0

Revenues

-

-

-

-

-

-

-

-

-

-

15,878

15,721

14,058

12,027

11,049

9,714

8,292

7,299

5,972

5,345

5,464

5,512

5,505

5,392

5,208

5,278

5,399

5,849

6,895

7,575

8,412

9,207

9,573

10,396

11,451

12,743

0

0

0

Gross Profit

2,998

2,245

2,931

3,603

6,194

7,383

7,706

7,366

7,236

6,856

6,473

6,325

5,730

4,914

4,363

3,941

3,496

3,349

2,961

2,814

2,873

2,944

3,051

2,998

2,969

3,084

3,073

3,308

3,871

3,986

4,299

4,732

4,972

5,674

6,581

7,624

0

0

0

Cost of revenues

5,322

7,026

8,362

9,269

8,076

8,707

9,584

9,804

10,493

10,235

9,404

9,395

8,328

7,113

6,685

5,773

4,795

3,950

3,010

2,530

2,590

2,568

2,454

2,393

2,239

2,194

2,325

2,541

3,023

3,588

4,112

4,474

4,601

4,722

4,869

5,118

0

0

0

Weighted average number of common shares outstanding, basic and diluted

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

3,850

3,839

23,038