SIENTRA, INC. SIEN Income Statement

Sientra, inc. (SIEN)

Income statement / TTM

Mar'20	Dec'19	Sep'19	Jun'19	Mar'19	Dec'18	Sep'18	Jun'18	Mar'18	Dec'17	Sep'17	Jun'17	Mar'17	Dec'16	Sep'16	Jun'16	Mar'16	Dec'15	Sep'15	Jun'15	Mar'15	Dec'14	Sep'14	Jun'14	Mar'14	Sep'13
Net sales
83,079	83,699	79,510	73,973	71,002	68,126	58,924	50,218	0	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cost of goods sold
33,330	33,012	31,708	28,352	27,199	26,822	22,639	0	0	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net sales
-	-	-	-	-	-	-	-	-	-	-	-	26,752	-	15,783	19,181	27,143	38,106	48,685	49,426	46,939	44,733	40,598	0	0	0
Cost of goods sold
-	-	-	-	-	-	-	-	-	-	-	9,318	8,442	-	4,866	5,985	8,177	10,654	13,320	13,219	12,163	11,500	10,255	0	0	0
Gross profit
49,749	50,687	47,802	45,621	43,803	41,304	35,271	31,129	25,783	22,371	20,977	19,359	18,310	13,854	10,917	13,196	18,966	27,452	35,365	36,207	34,776	33,233	30,343	0	0	0
Operating expenses:
Sales and marketing
76,551	80,189	82,715	79,301	72,860	67,715	58,799	51,526	42,212	33,911	25,173	22,329	22,453	20,607	22,208	23,353	24,017	25,762	27,112	25,541	24,879	23,599	21,278	0	0	0
Research and development
13,391	13,537	12,537	12,217	11,248	10,945	10,068	10,098	9,370	9,813	10,013	9,154	10,643	9,704	9,672	9,763	8,198	7,199	6,052	5,155	4,770	4,707	4,785	0	0	0
General and administrative
42,601	46,771	48,538	48,193	46,393	42,418	39,198	36,592	34,600	31,537	29,388	25,774	23,109	21,959	23,261	21,717	20,303	18,738	14,974	13,468	12,166	10,712	13,846	0	0	0
Restructuring
0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Impairment
0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Legal settlement
-	-	-	-	-	-	-	-	-	-	-	0	-	-	0	-	-	-	-	-	-	-	-	-	-	-
Goodwill and other intangible impairment
-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total operating expenses
154,471	154,254	156,464	152,385	130,501	121,078	108,065	98,216	96,182	85,261	74,574	68,875	57,823	53,888	71,037	69,111	66,796	65,977	48,138	44,164	41,815	39,018	39,909	0	0	0
Loss from operations
-104,722	-103,567	-108,662	-106,764	-86,698	-79,774	-72,794	-67,087	-70,399	-62,890	-53,597	-49,516	-39,513	-40,034	-60,120	-55,915	-47,830	-38,525	-12,773	-7,957	-7,039	-5,785	-9,566	0	0	0
Other income (expense), net:
Interest income
1,282	1,406	1,402	1,025	796	532	272	193	190	172	129	91	70	63	59	50	0	-	0	0	-	-	-	-	-	-
Interest expense
5,239	4,568	4,231	3,840	3,725	3,428	3,104	2,560	1,878	1,232	583	279	106	98	268	1,771	2,430	3,097	3,612	2,669	2,409	2,172	1,739	0	0	0
Other income (expense), net
-233	-55	285	261	-65	39	-291	-283	16	-95	-133	-30	-16	-36	33	646	430	360	189	-406	1,255	2,146	2,216	0	0	0
Total other income (expense), net
-4,190	-3,217	-2,544	-2,554	-2,994	-2,857	-3,123	-2,650	-1,672	-1,155	-587	-218	-52	-71	-175	-1,069	-1,953	-2,705	-3,404	-3,068	-1,154	-26	477	0	0	0
Loss before income taxes
-108,912	-106,784	-111,206	-109,318	-89,692	-82,631	-75,917	-69,737	-72,071	-64,045	-54,184	-49,734	-39,565	-40,105	-60,295	-56,984	-49,783	-41,230	-16,177	-11,025	-8,193	-5,811	-9,089	0	0	0
Income tax
34	34	-4	-4	-4	-4	-87	-71	-42	-17	83	115	86	61	0	0	0	-	-	-	-	-	-	-	-	-
Net loss
-108,946	-106,818	-111,202	-109,314	-89,688	-82,627	-75,830	-69,666	-72,029	-64,028	-54,267	-49,849	-39,651	-40,166	0	0	0	-	-	-	-	-	-	-	-	-
Net loss
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-16,177	-11,025	-8,193	-5,811	-9,089	0	0	0
Basic and diluted net loss per share attributable to common stockholders
-0.57	-0.17	-0.45	-1.10	-0.91	-0.81	-0.72	-0.73	-0.99	-0.92	-0.74	-1.07	-0.61	-0.43	-0.55	-0.56	-0.66	-1.75	-0.43	-0.20	-0.23	10.25	-6.94	-0.77	-4.82	-31.45
Weighted average outstanding common shares used for net loss per share attributable to common stockholders:
Basic and diluted
49,916	49,826	49,401	34,290	29,099	28,771	28,462	24,761	19,613	19,402	19,328	19,132	18,772	18,598	18,208	18,075	18,050	18,020	15,207	14,931	14,923	9,555	209	208	207	205