Smith Micro Software Inc.
(SMSI)
undefined
undefined%
At close: undefined
0.77
2.43%
After-hours Dec 13, 2024, 05:24 PM EST
Income Statement (Annual)
Get detailed income statement breakdowns, uncovering revenue,
expenses, and much more.
| Year | FY23 | FY22 | FY21 | FY20 | FY19 | FY18 | FY17 | FY16 | FY15 | FY14 | FY13 | FY12 | FY11 | FY10 | FY09 | FY08 | FY07 | FY06 | FY05 | FY04 | FY03 | FY02 | FY01 | FY00 | FY99 | FY98 | FY97 | FY96 | FY95 | FY94 |
| Revenue | 40.86M | 48.51M | 58.42M | 51.30M | 43.35M | 26.29M | 22.97M | 28.23M | 39.51M | 36.98M | 42.67M | 43.33M | 57.77M | 130.50M | 107.28M | 98.42M | 73.38M | 54.47M | 20.26M | 13.32M | 7.22M | 7.13M | 10.76M | 13.74M | 10.70M | 9.50M | 11.70M | 22.10M | 18.00M | 10.40M |
| Cost of Revenue | 10.56M | 14.21M | 12.70M | 5.19M | 3.93M | 4.33M | 5.08M | 7.56M | 8.15M | 9.32M | 9.71M | 8.45M | 13.76M | 15.51M | 15.49M | 20.11M | 20.64M | 20.26M | 4.10M | 2.91M | 1.67M | 2.20M | 3.93M | 2.54M | 1.60M | 2.20M | 3.20M | 6.30M | 5.70M | 3.00M |
| Gross Profit | 30.30M | 34.30M | 45.72M | 46.11M | 39.42M | 21.95M | 17.89M | 20.67M | 31.36M | 27.66M | 32.97M | 34.88M | 44.01M | 114.99M | 91.79M | 78.32M | 52.73M | 34.21M | 16.16M | 10.41M | 5.54M | 4.93M | 6.83M | 11.20M | 9.10M | 7.30M | 8.50M | 15.80M | 12.30M | 7.40M |
| Operating Income | -18.05M | -30.93M | -5.21M | 3.52M | 10.11M | -1.21M | -5.67M | -15.90M | -2.54M | -11.74M | -27.83M | -27.00M | -165.67M | 18.38M | 11.11M | 2.70M | 4.25M | 8.79M | 4.16M | 3.46M | -885.00K | -1.72M | -6.12M | -3.52M | -5.60M | -3.90M | -3.20M | 5.30M | 5.90M | 2.60M |
| Interest Income | - | 2.68M | 34.00K | 96.00K | 228.00K | - | - | - | - | - | - | - | 131.00K | 130.00K | 381.00K | 739.00K | 4.25M | 1.40M | 667.00K | 53.00K | 37.00K | - | - | 414.00K | - | - | - | - | - | - |
| Pretax Income | -24.24M | -29.05M | -30.83M | 4.33M | 10.80M | -2.73M | -7.21M | -15.57M | -2.53M | -11.75M | -27.80M | -25.70M | -165.53M | 18.51M | 11.49M | 3.44M | 8.50M | 10.19M | 4.83M | 3.52M | -920.00K | -1.75M | -6.04M | -3.10M | -5.20M | -3.10M | -2.40M | 900.00K | 6.30M | 2.70M |
| Net Income | -24.40M | -29.28M | -31.04M | 4.17M | 10.72M | -2.74M | -6.66M | -15.34M | -2.60M | -11.80M | -27.95M | -25.46M | -159.61M | 12.35M | 4.75M | -732.00K | 3.16M | 8.96M | 4.72M | 3.44M | -923.00K | -688.00K | -6.13M | -3.15M | -6.10M | -2.00M | -1.60M | -1.50M | 5.50M | 1.70M |
| Selling & General & Admin | 23.87M | 29.05M | 29.50M | 23.50M | 17.44M | 14.39M | 14.74M | 19.96M | 20.03M | 22.78M | 33.89M | 36.88M | 51.87M | 53.85M | 44.15M | 44.80M | 33.71M | 17.52M | 8.03M | 4.39M | 3.92M | 4.49M | 9.58M | 9.56M | 10.00M | 7.20M | 7.70M | 6.70M | 6.20M | 4.70M |
| Research & Development | 17.14M | 29.87M | 26.20M | 19.07M | 11.68M | 8.60M | 8.95M | 15.91M | 13.86M | 14.19M | 21.30M | 24.77M | 41.71M | 42.76M | 36.53M | 30.81M | 14.77M | 7.90M | 3.96M | 2.56M | 2.51M | 2.16M | 3.00M | 4.04M | 3.80M | 3.30M | 3.30M | 3.30M | - | - |
| Other Expenses | 7.34M | 6.31M | 8.10M | -3.00K | -14.00K | -26.00K | -8.00K | -22.00K | - | - | - | 1.21M | 102.33M | - | - | - | - | - | - | - | - | - | - | 1.11M | 900.00K | 700.00K | 700.00K | 500.00K | 200.00K | 100.00K |
| Operating Expenses | 41.01M | 65.23M | 63.80M | 42.57M | 29.12M | 22.99M | 23.69M | 35.86M | 33.89M | 36.97M | 55.20M | 61.64M | 93.58M | 96.61M | 80.68M | 75.61M | 48.48M | 25.42M | 11.99M | 6.94M | 6.43M | 6.65M | 12.57M | 14.72M | 14.70M | 11.20M | 11.70M | 10.50M | 6.40M | 4.80M |
| Interest Expense | 6.35M | 2.68M | - | - | 228.00K | 472.00K | 1.12M | 313.00K | 4.00K | 30.00K | - | - | - | - | - | - | - | - | - | - | 72.00K | - | - | - | - | - | - | - | - | - |
| Selling & Marketing Expenses | 11.09M | 12.89M | 11.58M | 10.70M | 7.52M | 5.78M | 6.19M | 9.62M | 8.90M | 9.56M | 15.68M | 16.67M | 26.59M | 29.71M | 25.00M | 24.81M | 18.39M | 9.06M | 3.41M | 1.52M | 1.67M | 2.17M | 5.84M | - | - | - | - | - | - | - |
| Cost & Expenses | 58.92M | 79.44M | 76.50M | 47.76M | 33.05M | 27.33M | 28.77M | 43.43M | 42.05M | 46.29M | 64.90M | 70.09M | 107.34M | 112.12M | 96.17M | 95.72M | 69.13M | 45.68M | 16.10M | 9.85M | 8.10M | 8.86M | 16.50M | 17.25M | 16.30M | 13.40M | 14.90M | 16.80M | 12.10M | 7.80M |
| Income Tax | 158.00K | 226.00K | 215.00K | 160.00K | 80.00K | 13.00K | -546.00K | -229.00K | 68.00K | 49.00K | 153.00K | -234.00K | -5.93M | 6.17M | 6.74M | 4.17M | 5.34M | 1.23M | 104.00K | 71.00K | 3.00K | -1.06M | 90.00K | 54.00K | 900.00K | -1.10M | -800.00K | 2.40M | 800.00K | 1.00M |
| Shares Outstanding (Basic) | 8.03M | 6.91M | 6.36M | 5.21M | 4.57M | 2.79M | 1.69M | 1.49M | 1.41M | 1.27M | 1.15M | 8.96M | 8.90M | 8.55M | 8.11M | 7.74M | 7.44M | 5.94M | 5.34M | 4.32M | 4.13M | 4.06M | 4.06M | 4.00M | 3.82M | 3.77M | 3.75M | 3.50M | 3.21M | 3.27M |
| Shares Outstanding (Diluted) | 8.11M | 6.93M | 6.40M | 5.35M | 4.62M | 2.79M | 1.69M | 1.49M | 1.44M | 1.27M | 1.16M | 8.96M | 8.90M | 8.65M | 8.22M | 7.74M | 7.75M | 6.33M | 5.70M | 4.60M | 4.13M | 4.06M | 4.06M | 4.00M | 3.86M | 3.77M | 3.75M | 3.75M | 3.21M | 3.27M |
| EPS (Basic) | -3.04 | -4.24 | -4.88 | 0.82 | 2.46 | -0.98 | -3.95 | -10.27 | -1.84 | -9.29 | -24.32 | -2.84 | -17.92 | 1.44 | 0.60 | -0.09 | 0.44 | 1.52 | 0.88 | 0.80 | -0.22 | -0.17 | -1.51 | -0.79 | -1.6 | -0.53 | -0.43 | -0.43 | 1.20 | 0.52 |
| EPS (Diluted) | -3.01 | -4.23 | -4.85 | 0.80 | 2.32 | -0.98 | -3.95 | -10.27 | -1.81 | -9.29 | -24.19 | -2.84 | -17.92 | 1.44 | 0.56 | -0.09 | 0.40 | 1.40 | 0.84 | 0.76 | -0.22 | -0.17 | -1.51 | -0.79 | -1.58 | -0.53 | -0.43 | -0.4 | 1.20 | 0.52 |
| EBITDA | -10.49M | -17.67M | -7.24M | 3.52M | 13.10M | -262.00K | -4.88M | -13.88M | -634.00K | -6.38M | -18.22M | -22.33M | -39.40M | 30.16M | 21.65M | 11.15M | 7.45M | 10.88M | 5.06M | 3.61M | -547.00K | -1.12M | -4.49M | -2.40M | -4.70M | -2.90M | -2.20M | 5.80M | 6.10M | 2.70M |
| Depreciation & Amortization | 7.39M | 8.70M | 10.50M | 4.69M | 2.29M | 779.00K | 922.00K | 1.38M | 1.90M | 2.93M | 4.01M | 4.43M | 10.18M | 11.78M | 10.54M | 8.45M | 3.20M | 2.10M | 901.00K | 146.00K | 410.00K | 605.00K | 1.25M | 1.11M | 900.00K | 700.00K | 700.00K | 500.00K | 200.00K | 100.00K |