Vonage holdings corp (VG)
Income statement / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09
Total revenues

1,189,346

1,048,782

1,002,286

955,621

895,072

868,854

829,067

849,114

870,323

885,042

889,080

Telephony services

-

-

-

-

-

-

-

-

-

-

864,848

Customer equipment and shipping

-

-

-

-

-

-

-

-

-

-

24,232

Operating Expenses:
Cost of revenues (exclusive of depreciation and amortization)

511,084

426,995

404,954

355,150

261,768

231,383

237,244

259,224

236,149

243,794

213,553

Cost of goods sold

-

-

-

-

34,210

36,500

37,586

39,133

41,756

55,965

71,488

Sales and marketing

363,111

311,433

313,251

330,969

347,896

373,737

366,307

-

-

-

-

Engineering and development

69,460

52,139

29,630

29,759

27,220

20,869

14,794

-

-

-

-

General and administrative

152,672

135,324

122,537

123,304

109,153

98,780

83,107

-

-

-

-

Selling, general and administrative

-

-

-

-

-

-

-

215,021

234,754

238,986

265,456

Marketing

-

-

-

-

-

-

-

212,540

204,263

198,170

227,990

Depreciation and amortization

86,256

70,980

72,523

72,285

61,833

49,514

36,054

33,324

37,051

53,073

53,391

Loss from abandonment of software assets

-

-

-

-

-

-

-

-25,262

0

0

-

Total operating expenses

1,182,583

996,871

942,895

911,467

842,080

810,783

775,092

784,504

753,973

789,988

831,878

Income (loss) from operations

6,763

51,911

59,391

44,154

52,992

58,071

53,975

64,610

116,350

95,054

57,202

Other Income (Expense):
Interest income

-

-

-

-

89

207

307

109

135

519

277

Interest expense

32,821

15,068

14,868

13,042

8,786

6,823

6,557

5,986

17,118

48,541

54,192

Change in fair value of embedded features within notes payable and stock warrant

-

-

-

-

-

-

-

-

-950

-99,338

-49,933

Loss on extinguishment of notes

-

-

-

-

-

-

-

-

-11,806

-31,023

4,041

Other income (expense), net

-50

-318

1,270

-267

-842

11

-104

-11

-271

-18

843

Total other expense, net

-32,871

-15,386

-13,598

-13,309

-9,539

-6,605

-6,354

-5,888

-30,010

-178,401

-98,964

Loss before income tax benefit

-26,108

36,525

45,793

30,845

43,453

51,466

47,621

58,722

86,340

-83,347

-41,762

Income tax benefit

-6,626

797

79,726

17,694

18,418

21,759

18,194

22,095

-322,704

318

836

(Loss)/income from continuing operations

-

-

-

-

25,035

29,707

29,427

-

-

-

-

Loss from discontinued operations

-

-

-

-

-1,615

-10,260

-1,626

-

-

-

-

Loss on disposal, net of taxes

-

-

-

-

-824

0

0

-

-

-

-

Discontinued operations

-

-

-

-

-2,439

-10,260

-1,626

-

-

-

-

Net (loss)/income

-

-

-

-

22,596

19,447

27,801

36,627

409,044

-

-

Plus: Net loss from discontinued operations attributable to noncontrolling interest

-

-

-

-

-59

-819

-488

0

0

-

-

Net loss

-19,482

35,728

-33,933

13,151

22,655

20,266

28,289

36,627

409,044

-83,665

-42,598

Basic net (loss)/income per share - from continuing operations

-

-

-

-

0.12

0.14

0.14

-

-

-

-

Diluted net (loss)/income per share - from continuing operations

-

-

-

-

0.11

0.14

0.13

-

-

-

-

Basic net income per share-from discontinued operations attributable to Vonage (USD per share)

-

-

-

-

-0.01

-0.04

-0.01

-

-

-

-

Diluted net loss per share - from discontinued operations attributable to Vonage

-

-

-

-

-0.01

-0.04

-0.01

-

-

-

-

Loss per common share:
Basic (loss) earnings per share

-0.08

0.15

-0.15

0.06

0.11

0.10

0.13

0.16

1.82

-0.40

-0.25

Diluted (loss) earnings (loss) per share

-0.08

0.14

-0.15

0.06

0.10

0.09

0.13

0.16

1.69

-0.40

-0.25

Basic weighted average common shares outstanding

242,018

237,499

225,311

215,751

213,147

209,822

211,563

224,264

224,324

209,868

170,314

Diluted

242,018

248,892

225,311

231,941

224,110

219,419

220,520

232,633

241,744

209,868

170,314