Shotspotter, inc. (SSTI)
Income statement / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Sep'16Jun'16
Revenues

41,617

40,752

39,545

38,772

37,439

34,753

31,564

29,199

26,108

23,763

21,221

18,310

0

0

0

Costs
Cost of revenues

16,747

16,409

16,351

16,230

15,542

14,846

14,012

12,905

12,003

11,370

10,553

0

0

0

-

Impairment of property and equipment

-

-

-

-

-

-

0

0

-

-

0

-

-

-

-

Total costs

16,747

16,409

16,469

16,400

0

-

0

0

-

12,163

11,219

10,196

0

0

0

Gross profit

24,870

24,343

23,140

22,217

21,211

19,221

16,793

15,140

13,312

11,600

10,002

8,114

0

0

0

Operating expenses
Sales and marketing

9,876

9,989

9,669

9,696

9,452

8,377

8,112

7,451

6,625

6,179

5,367

4,910

0

0

0

Research and development

5,402

5,344

5,326

5,164

5,045

4,987

4,821

4,688

4,361

4,159

4,032

4,007

0

0

0

General and administrative

7,700

7,415

7,330

8,439

8,383

8,425

9,153

7,546

6,693

5,595

3,774

3,027

0

0

0

Total operating expenses

22,978

22,748

22,325

23,299

22,880

21,789

22,086

19,685

17,679

15,933

13,173

11,944

0

0

0

Operating loss

1,892

1,595

815

-1,082

-1,669

-2,568

-5,293

-4,545

-4,367

-4,333

-3,171

-3,830

0

0

0

Other income (expense), net
Remeasurement of convertible preferred stock warrant liability

-

-

-

-

-

-

-

-

-

-

-

0

-

0

0

Loss on early extinguishment of debt

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

Interest income, net

500

440

345

237

88

82

126

-255

-722

-1,114

-1,513

-1,465

0

0

0

Other expense, net

-279

-278

-335

-286

-310

-252

-234

-216

-157

-169

-474

-478

0

0

0

Total other income (expense), net

221

162

10

-49

-222

-170

-108

-950

-5,083

-5,487

0

0

0

-

0

Income (loss) before income taxes

2,113

1,757

825

-1,131

-1,891

-2,738

-5,401

-5,495

-9,450

-9,820

0

0

0

-

-

Provision (benefit) for income taxes

-60

-41

52

-17

-21

-13

0

0

0

-

-

-

-

-

-

Net income (loss)

2,173

1,798

773

-1,114

-1,870

-2,725

-5,529

-5,699

-9,636

-9,980

-9,017

-9,704

0

0

0

Net income (loss) per share, basic

0.00

0.12

0.04

0.03

-0.03

-

-0.13

-0.03

-

-

-

-

-

-

-

Net income (loss) per share, diluted

0.00

0.11

0.04

0.03

-0.03

-

-0.13

-0.03

-

-

-

-

-

-

-

Weighted average shares used in computing net income (loss) per share, basic

11,337

11,389

11,449

11,365

11,005

-

10,780

10,589

-

-

-

-

-

-

-

Weighted average shares used in computing net income (loss) per share, diluted

11,715

12,488

11,917

11,973

11,005

-

10,780

10,589

-

-

-

-

-

-

-

Net loss per share, basic and diluted

-

-

-

-

-

-

-

-

-0.12

-

-0.17

-1.16

-0.93

-0.96

-1.44

Weighted average shares used in computing net loss per share, basic and diluted

-

-

-

-

-

-

-

-

10,067

-

9,619

3,724

1,678

1,602

1,601