SMSI
Smith Micro Software Inc.
$0.75
-$0.06(-7.11%)
27
Overall
--
Value
27
Tech
--
Quality
Market Cap
$16.91M
Volume
310.66K
52W Range
$0.60 - $1.95
Target Price
$4.00
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $39.5M | $28.2M | $23.0M | $26.3M | $43.3M | $51.3M | $58.4M | $48.5M | $40.9M | $20.6M | ||
| Total Revenue | $39.5M | $28.2M | $23.0M | $26.3M | $43.3M | $51.3M | $58.4M | $48.5M | $40.9M | $20.6M | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-8.2M | $-7.6M | $-5.1M | $-4.3M | $-3.9M | $5.2M | $12.7M | $14.2M | $10.6M | $6.1M | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $31.4M | $20.7M | $17.9M | $22.0M | $39.4M | $46.1M | $45.7M | $34.3M | $30.3M | $14.4M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $-33.9M | $-36.6M | $-23.6M | $-23.2M | $-29.3M | $42.6M | $76.7M | $65.2M | $48.4M | $63.8M | ||
| Research & Development | $13.9M | $15.9M | $9.0M | $8.6M | $11.7M | $17.8M | $26.2M | $29.4M | $17.1M | $14.1M | ||
| Research Expense | $13.9M | $15.9M | $9.0M | $8.6M | $11.7M | $17.8M | $26.2M | $29.4M | $17.1M | $14.1M | ||
| Selling, General & Administrative | $20.0M | $20.0M | $14.7M | $14.4M | $17.4M | $21.9M | $29.5M | $28.4M | $23.9M | $19.5M | ||
| Selling & Marketing Expenses | $8.9M | $9.6M | $6.2M | $5.8M | $7.5M | $9.1M | $11.6M | $12.9M | $11.1M | $8.9M | ||
| General & Administrative Expenses | $11.1M | $10.3M | $8.6M | $8.6M | $9.9M | $12.8M | $17.9M | $15.5M | $12.8M | $10.6M | ||
| Salaries & Wages | -- | -- | -- | $-935.0K | $-1.5M | -- | -- | -- | $4.8M | $4.5M | ||
| Depreciation & Amortization | $-1.9M | $-1.3M | -- | $-500.0K | $-400.0K | $2.9M | $8.1M | $7.5M | $7.3M | $6.3M | ||
| Depreciation & Amortization | $-1.9M | $-1.3M | -- | $-500.0K | $-400.0K | $2.9M | $8.1M | $7.5M | $7.3M | $6.3M | ||
| Amortization | -- | $-100.0K | -- | $-200.0K | $-900.0K | $2.9M | $8.1M | $6.3M | $35.0M | $11.1M | ||
| Other Operating Expenses | -- | -- | -- | -- | $-2.1M | $2.3M | $2.3M | $1.7M | $1.7M | $1.6M | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $-2.5M | $-15.2M | $-5.8M | $-1.0M | $10.3M | $3.5M | $-30.9M | $-30.9M | $-18.1M | $-49.4M | ||
| EBITDA | $-630.0K | $-14.0M | $-5.8M | $-1.7M | $12.1M | $7.1M | $-8.7M | $-18.8M | $-10.8M | $-42.4M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | -- | -- | -- | -- | -- | $-96.0K | $-34.0K | $2.7M | $6.4M | -- | ||
| Intinc | $4.0K | $668.0K | -- | -- | -- | -- | -- | -- | $-6.4M | $112.0K | ||
| Net Non-Operating Interest Income/Expense | $4.0K | $668.0K | -- | -- | -- | $96.0K | $34.0K | $-2.7M | $-6.4M | $112.0K | ||
| Other Income/Expense | $-3.0K | $22.0K | $413.0K | $1.0M | $-469.0K | $-708.0K | $12.8M | $4.6M | $4.0M | $-196.0K | ||
| Other Special Charges | $3.0K | $-22.0K | $-413.0K | $-1.0M | $-14.0K | $-3.0K | $76.0K | $-115.0K | $-4.0M | $196.0K | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | -- | $303.0K | $-123.0K | $173.0K | $194.0K | $19.0K | -- | -- | -- | -- | ||
| Special Income Charges | -- | $-714.0K | $123.0K | $-173.0K | $-194.0K | $-19.0K | -- | -- | -- | $-24.0M | ||
| Impairment of Capital Assets | -- | $411.0K | -- | $-411.0K | $-411.0K | -- | -- | -- | -- | $24.0M | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $-2.5M | $-15.6M | $-7.2M | $-2.7M | $10.8M | $3.5M | $-18.1M | $-26.4M | $-24.2M | $-48.7M | ||
| Pre-Tax Income | $-2.5M | $-15.6M | $-7.2M | $-2.7M | $10.8M | $4.3M | $-30.8M | $-29.1M | $-24.2M | $-48.7M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $68.0K | $-229.0K | $-546.0K | $13.0K | $80.0K | $160.0K | $215.0K | $226.0K | $158.0K | $-13.0K | ||
| NET INCOME | ||||||||||||
| Net Income | $-2.6M | $-15.3M | $-6.7M | $-2.7M | $10.7M | $4.2M | $-31.0M | $-29.3M | $-24.4M | $-48.7M | ||
| Net Income (Continuing Operations) | $-2.6M | $-15.3M | $-6.7M | $-2.7M | $10.7M | $4.2M | $-31.0M | $-29.3M | $-24.4M | $-48.7M | ||
| Net Income (Discontinued Operations) | $-2.6M | $-15.3M | $-6.7M | $-2.7M | $10.7M | $4.2M | $-31.0M | $-29.3M | $-24.4M | $-48.7M | ||
| Net Income (Common Stockholders) | $-2.6M | $-15.3M | $-6.7M | $-2.7M | $10.7M | $4.2M | $-31.0M | $-29.3M | $-24.4M | $-48.7M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | $-11.5M | -- | -- | $-24.7M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-42.0M | $-44.1M | $-28.6M | $-27.5M | $-33.2M | $47.8M | $89.4M | $79.4M | $58.9M | $69.9M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $11.5M | $12.0M | $13.5M | $22.3M | $34.5M | $40.8M | $51.2M | $6.9M | $8.1M | $12.4M | ||
| Average Shares Outstanding (Diluted) | $11.5M | $12.3M | $14.3M | $22.3M | $37.0M | $42.8M | $51.2M | $6.9M | $8.1M | $12.4M | ||
| Shares Outstanding | $11.4M | $12.3M | $18.3M | $32.2M | $39.5M | $5.3M | $6.8M | $7.3M | $9.4M | $17.8M | ||
| Basic EPS | $-0.24 | $-1.28 | $-0.49 | $-0.14 | $0.31 | $0.10 | $-0.61 | $-4.24 | $-3.04 | $-3.94 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | -- | -- | $0.10 | $-0.61 | $-4.24 | $-3.04 | $-3.94 | ||
| Diluted EPS | $-0.24 | $-1.28 | $-0.49 | $-0.14 | $0.29 | $0.10 | $-0.61 | $-4.24 | $-3.04 | $-3.94 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | -- | -- | $0.10 | -- | $-4.24 | $-3.04 | $-3.94 | ||
| OTHER METRICS | ||||||||||||
| Accrued Preferred Stock Dividends | -- | -- | -- | $-404.0K | $-119.0K | -- | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | -- | -- | -- | -- | $483.0K | $711.0K | -- | -- | -- | -- | ||
| Net Operating Interest Income Expense | $1.0K | $-313.0K | $-1.1M | $-472.0K | $228.0K | -- | -- | -- | -- | -- | ||
| Other Gand A | $11.1M | $10.3M | $8.6M | $8.6M | $9.9M | $12.8M | $17.9M | $15.5M | $12.8M | $10.6M | ||
| Otherunder Preferred Stock Dividend | -- | -- | -- | $-404.0K | $-119.0K | -- | -- | -- | -- | -- | ||
| Preferred Stock Dividends | -- | -- | -- | $-404.0K | $-119.0K | -- | -- | -- | -- | -- | ||
| Realized Capital Gain | -- | $668.0K | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Rent And Landing Fees | $11.1M | $10.3M | $8.6M | $8.6M | $9.9M | -- | -- | -- | -- | -- | ||
| Selling Expense | $8.9M | $9.6M | $6.2M | $5.8M | $7.5M | -- | -- | -- | -- | -- | ||
| Restruct | -- | $303.0K | $-123.0K | $173.0K | $194.0K | $19.0K | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | SMSI | $0.75 | -7.1% | 310.66K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Smith Micro Software Inc. Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW