BOINGO WIRELESS, INC. WIFI Income Statement

Boingo wireless, inc. (WIFI)

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	Dec'13	Sep'13	Jun'13	Mar'13	Dec'12	Sep'12	Jun'12	Mar'12	Dec'11	Sep'11	Jun'11	Mar'11	Sep'10	Jun'10
Revenue
257,203	263,790	267,542	268,088	259,135	250,821	240,361	228,763	218,195	204,369	191,995	179,136	169,178	159,344	153,141	149,531	144,733	139,626	134,482	128,118	122,237	119,297	114,436	112,221	110,064	106,746	105,980	103,390	101,453	102,506	100,405	99,076	97,717	94,558	88,873	84,483	0	0	0
Costs and operating expenses:
Network access
116,961	119,613	124,014	124,132	118,418	113,572	105,973	100,843	97,860	90,702	84,192	78,031	73,841	69,112	65,412	64,947	64,043	62,988	65,332	62,873	60,109	59,411	54,100	52,712	50,500	47,245	47,087	43,478	42,104	42,289	39,506	39,092	38,600	37,082	34,895	33,595	0	0	0
Network operations
56,172	57,027	55,459	55,037	53,511	52,215	51,888	50,253	49,198	47,615	45,297	44,370	43,120	42,307	40,943	38,464	35,948	33,537	31,773	29,799	27,690	25,475	23,065	21,315	20,275	18,402	16,845	16,043	15,038	14,541	14,979	15,383	15,579	15,849	15,001	14,076	0	0	0
Development and technology
32,561	34,575	34,023	33,836	32,946	31,372	29,823	28,645	27,845	26,754	25,926	24,503	23,107	22,126	21,183	20,790	20,309	19,147	18,052	17,016	15,399	14,879	13,753	12,410	11,967	11,432	11,464	11,142	11,250	10,772	10,033	10,182	9,607	9,433	9,170	8,768	0	0	0
Selling and marketing
24,155	24,443	23,939	23,892	23,051	22,647	22,235	21,762	21,503	20,933	19,814	19,166	18,954	18,729	19,766	20,006	19,905	19,653	18,743	17,728	16,913	16,382	15,767	15,283	15,139	14,244	13,124	12,397	10,994	10,255	9,236	8,624	8,031	7,409	6,919	6,345	0	0	0
General and administrative
25,721	27,265	28,414	31,182	30,897	30,302	30,414	30,631	35,164	35,568	34,538	33,233	29,670	29,719	27,915	26,686	24,675	22,356	21,110	19,942	18,898	17,460	16,909	15,806	14,972	15,067	14,747	14,517	13,863	12,700	12,798	13,063	12,716	11,953	11,164	10,272	0	0	0
Amortization of intangible assets
4,551	4,571	4,568	4,577	4,114	3,710	3,332	3,072	3,314	3,498	3,539	3,542	3,494	3,448	3,449	3,537	3,548	3,576	3,613	3,629	3,684	3,716	3,606	3,188	2,776	2,250	1,781	1,536	1,267	1,103	1,041	1,068	1,329	1,655	1,965	2,260	0	0	0
Total costs and operating expenses
260,121	267,494	270,417	272,656	262,937	253,818	243,665	235,206	234,884	225,070	213,306	202,845	192,186	185,441	178,668	174,430	168,428	161,257	158,623	150,987	142,693	137,323	127,200	120,714	115,629	108,640	105,048	99,113	94,516	91,660	87,593	87,412	85,862	83,381	79,114	75,316	0	0	0
Loss from operations
-2,918	-3,704	-2,875	-4,568	-3,802	-2,997	-3,304	-6,443	-16,689	-20,701	-21,311	-23,709	-23,008	-26,097	-25,527	-24,899	-23,695	-21,631	-24,141	-22,869	-20,456	-18,026	-12,764	-8,493	-5,565	-1,894	932	4,277	6,937	10,846	12,812	11,664	11,855	11,177	9,759	9,167	0	0	0
Interest expense and amortization of debt discount
0	-	0	-	0	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest income and other expense, net
1,552	2,017	101	-301	1,311	513	17	-53	-49	34	-286	-319	-425	-459	-315	-247	-76	-66	-103	-43	-80	-41	-21	-34	9	37	43	78	134	143	286	266	-54	-176	-367	-312	0	0	0
Loss before income taxes
-9,938	-10,305	-9,752	-9,664	-7,286	-4,884	-3,482	-6,683	-16,925	-20,854	-21,597	-24,028	-23,433	-26,556	-25,842	-25,146	-23,771	-21,697	-24,244	-22,912	-20,536	-18,067	-12,785	-8,527	-5,556	-1,857	975	4,355	7,071	10,989	13,098	11,930	11,801	11,001	9,392	8,855	0	0	0
Income tax expense
-175	-28	-5,097	-5,186	-5,089	-5,153	-2,387	-2,274	-2,149	-2,078	477	405	388	427	537	557	515	481	723	683	756	700	2,221	2,404	2,076	1,461	115	958	1,840	2,965	4,547	4,640	4,243	4,064	2,304	1,416	0	0	0
Net loss
-9,763	-10,277	-4,655	-4,478	-2,197	269	-1,095	-4,409	-14,776	-18,776	-22,074	-24,433	-23,821	-26,983	-26,379	-25,703	-24,286	-22,178	-24,967	-23,595	-21,292	-18,767	-15,006	-10,931	-7,632	-3,318	860	3,397	5,231	8,024	8,551	7,290	7,558	6,937	7,088	7,439	0	0	0
Net loss attributable to non-controlling interests
13	19	53	565	947	1,489	1,560	1,174	939	590	645	545	406	348	234	20	108	114	195	563	663	754	793	699	663	650	626	740	714	729	801	655	653	642	538	521	0	0	0
Net loss attributable to common stockholders
-9,776	-10,296	-4,708	-5,043	-3,144	-1,220	-2,655	-5,583	-15,715	-19,366	-24,056	-27,872	0	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	6,635	6,905	6,295	6,550	6,918	0	0	0
Accretion of convertible preferred stock
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	1,633	2,827	4,142	0	0	0
Net loss attributable to common stockholders
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-24,394	-	-25,162	-24,158	-21,955	-19,521	-15,799	-11,630	-8,295	-3,968	1,611	0	0	-	0	-	-	4,662	3,723	2,776	0	0	0
Net loss per share attributable to common stockholders:
Basic (in dollars per share)
-0.10	-0.11	0.00	0.00	-0.12	0.01	-0.01	0.05	-0.08	-0.02	-0.09	-0.20	-0.18	-0.11	-0.15	-0.19	-0.27	-0.09	-0.13	-0.16	-0.22	-0.19	-0.11	-0.10	-0.15	-0.08	0.01	-0.01	-0.03	0.04	0.08	0.04	0.05	0.11	0.05	0.06	-0.03	0.16	0.12
Diluted (in dollars per share)
-0.10	-0.11	0.00	0.00	-0.12	0.01	-0.01	0.05	-0.08	-0.02	-0.09	-0.20	-0.18	-0.11	-0.15	-0.19	-0.27	-0.09	-0.13	-0.16	-0.22	-0.19	-0.11	-0.10	-0.15	-0.08	0.01	-0.01	-0.03	0.04	0.07	0.04	0.05	0.10	0.05	0.05	-0.03	0.07	0.07
Weighted average shares used in computing net loss per share attributable to common stockholders:
Basic (in shares)
44,272	-131,528	44,136	44,041	43,527	-125,499	42,377	41,961	41,330	-118,174	40,336	39,286	38,712	-113,534	38,189	37,944	37,554	-110,007	37,041	36,724	36,390	36,160	35,881	35,621	35,350	35,452	35,593	35,670	35,597	35,248	35,080	34,799	33,969	33,760	33,139	23,258	5,899	5,835	5,834
Diluted (in shares)
44,272	-131,865	44,136	44,378	43,527	-128,757	42,377	45,219	41,330	-118,174	40,336	39,286	38,712	-113,534	38,189	37,944	37,554	-110,007	37,041	36,724	36,390	36,160	35,881	35,621	35,350	33,916	37,129	35,670	35,597	37,896	37,337	37,403	36,632	40,078	36,678	27,269	5,899	31,408	30,916