Boingo Wireless Inc. (WIFI) Financials Nov 14, 2014, 4:44 p.m.
Income Statement Balance Sheet Cash Flow Statement
Annual Financials for Boingo Wireless Inc.
Fiscal year is January-December. All values USD millions. 2009 2010 2011 2012 2013 5-year trend
Sales/Revenue 65.72M 80.42M 94.56M 102.51M 106.75M
Cost of Goods Sold (COGS) incl. D&A 43.37M 49.33M 55.58M 59.1M 70.1M
COGS excluding D&A 32.86M 39.33M 41.62M 42.04M 48.91M
Depreciation & Amortization Expense 10.51M 10M 13.96M 17.06M 21.19M
Depreciation 6.66M 7.51M 12.3M 15.96M 18.94M
Amortization of Intangibles 3.85M 2.49M 1.66M 1.1M 2.25M
Gross Income 22.35M 31.09M 38.98M 43.41M 36.65M
2009 2010 2011 2012 2013 5-year trend
SG&A Expense 20.07M 23.73M 27.81M 32.51M 38.19M
Research & Development 6.23M 7.45M 8.56M 9.72M 9.44M
Other SG&A 13.84M 16.28M 19.25M 22.79M 28.75M
Other Operating Expense 0 0 0 0 0
Unusual Expense 0 0 0 50,000 354,000
EBIT after Unusual Expense 0 0 0 (50,000) (354,000)
Non Operating Income/Expense 0 0 0 (29,000) (129,000)
Non-Operating Interest Income - - - 183,000 181,000
Equity in Affiliates (Pretax) 0 0 0 - 0
Interest Expense 154,000 137,000 176,000 11,000 15,000
Gross Interest Expense 154,000 137,000 176,000 11,000 15,000
Interest Capitalized 0 0 0 0 0
Pretax Income 2.13M 7.22M 11M 10.99M (1.86M)
Income Tax 706,000 (9.06M) 4.06M 2.97M 1.29M
Income Tax - Current Domestic - - - 1.98M (154,000)
Income Tax - Current Foreign - - - - -
Income Tax - Deferred Domestic - - - 987,000 1.44M
Income Tax - Deferred Foreign - - - - -
Income Tax Credits - - - 0 0
Equity in Affiliates 0 0 0 0 0
Other After Tax Income (Expense) 0 0 0 0 0
Consolidated Net Income 1.42M 16.28M 6.94M 8.02M (3.14M)
Minority Interest Expense 394,000 547,000 642,000 729,000 650,000
Net Income 1.03M 15.73M 6.3M 7.3M (3.79M)
Extraordinaries & Discontinued Operations 0 0 0 0 0
Extra Items & Gain/Loss Sale Of Assets 0 0 0 0 0
Cumulative Effect - Accounting Chg 0 0 0 0 0
Discontinued Operations 0 0 0 0 0
Net Income After Extraordinaries 1.03M 15.73M 6.3M 7.3M (3.79M)
Preferred Dividends 5.26M 5.02M 1.63M 0 0
Net Income Available to Common (4.23M) 10.71M 4.66M 7.3M (3.79M)
EPS (Basic) (0.13) 0.33 0.19 0.21 (0.11)
Basic Shares Outstanding 32.53M 32.53M 24.01M 34.77M 35.58M
EPS (Diluted) (0.13) 0.33 0.17 0.20 (0.11)
Diluted Shares Outstanding 32.53M 32.53M 27.48M 37.32M 35.58M
EBITDA 12.79M 17.36M 25.13M 27.96M 19.65M
Copyright 2014 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals.
Income Statement Balance Sheet Cash Flow Statement
Annual Financials for Boingo Wireless Inc.
Fiscal year is January-December. All values USD millions. 2009 2010 2011 2012 2013 5-year trend
Sales/Revenue 65.72M 80.42M 94.56M 102.51M 106.75M
Cost of Goods Sold (COGS) incl. D&A 43.37M 49.33M 55.58M 59.1M 70.1M
COGS excluding D&A 32.86M 39.33M 41.62M 42.04M 48.91M
Depreciation & Amortization Expense 10.51M 10M 13.96M 17.06M 21.19M
Depreciation 6.66M 7.51M 12.3M 15.96M 18.94M
Amortization of Intangibles 3.85M 2.49M 1.66M 1.1M 2.25M
Gross Income 22.35M 31.09M 38.98M 43.41M 36.65M
2009 2010 2011 2012 2013 5-year trend
SG&A Expense 20.07M 23.73M 27.81M 32.51M 38.19M
Research & Development 6.23M 7.45M 8.56M 9.72M 9.44M
Other SG&A 13.84M 16.28M 19.25M 22.79M 28.75M
Other Operating Expense 0 0 0 0 0
Unusual Expense 0 0 0 50,000 354,000
EBIT after Unusual Expense 0 0 0 (50,000) (354,000)
Non Operating Income/Expense 0 0 0 (29,000) (129,000)
Non-Operating Interest Income - - - 183,000 181,000
Equity in Affiliates (Pretax) 0 0 0 - 0
Interest Expense 154,000 137,000 176,000 11,000 15,000
Gross Interest Expense 154,000 137,000 176,000 11,000 15,000
Interest Capitalized 0 0 0 0 0
Pretax Income 2.13M 7.22M 11M 10.99M (1.86M)
Income Tax 706,000 (9.06M) 4.06M 2.97M 1.29M
Income Tax - Current Domestic - - - 1.98M (154,000)
Income Tax - Current Foreign - - - - -
Income Tax - Deferred Domestic - - - 987,000 1.44M
Income Tax - Deferred Foreign - - - - -
Income Tax Credits - - - 0 0
Equity in Affiliates 0 0 0 0 0
Other After Tax Income (Expense) 0 0 0 0 0
Consolidated Net Income 1.42M 16.28M 6.94M 8.02M (3.14M)
Minority Interest Expense 394,000 547,000 642,000 729,000 650,000
Net Income 1.03M 15.73M 6.3M 7.3M (3.79M)
Extraordinaries & Discontinued Operations 0 0 0 0 0
Extra Items & Gain/Loss Sale Of Assets 0 0 0 0 0
Cumulative Effect - Accounting Chg 0 0 0 0 0
Discontinued Operations 0 0 0 0 0
Net Income After Extraordinaries 1.03M 15.73M 6.3M 7.3M (3.79M)
Preferred Dividends 5.26M 5.02M 1.63M 0 0
Net Income Available to Common (4.23M) 10.71M 4.66M 7.3M (3.79M)
EPS (Basic) (0.13) 0.33 0.19 0.21 (0.11)
Basic Shares Outstanding 32.53M 32.53M 24.01M 34.77M 35.58M
EPS (Diluted) (0.13) 0.33 0.17 0.20 (0.11)
Diluted Shares Outstanding 32.53M 32.53M 27.48M 37.32M 35.58M
EBITDA 12.79M 17.36M 25.13M 27.96M 19.65M
Copyright 2014 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals.
