Company Analysis

Smith Micro Software, Inc. (SMSI)

Nasdaq: SMSI · Services-Prepackaged Software · Pittsburgh, PA · filing with the SEC since 1996
Grade3.3
◀ Past 1.8● Present 3.7▶ Future 4.0
1 est.

Income statement, as filed

In thousands of US dollars (USD), as filed; per-share figures in US dollars; share counts. The fiscal year ends in December.
Income statement, by fiscal year, newest first
Fiscal yearFY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2019FY 2018FY 2017FY 2016
Period endingDec 31, 2025Dec 31, 2024Dec 31, 2023Dec 31, 2022Dec 31, 2021Dec 31, 2020Dec 31, 2019Dec 31, 2018Dec 31, 2017Dec 31, 2016
Report filedMar 5, 2026Mar 12, 2025Feb 26, 2024Mar 23, 2023Mar 11, 2022Mar 8, 2021Mar 13, 2020Mar 27, 2019Mar 30, 2018Mar 10, 2017
Revenue17,36320,55540,86248,51358,42251,30043,34626,28522,97428,235
For lenders
Net interest income··-6,354-2,6803496228-472-1,120-313r
Cost of revenue4,5056,12610,55914,21012,6985,1903,9274,3335,0827,564
Gross profit12,85814,42930,30334,30345,72446,11039,41921,95217,89220,671
Research and development10,71914,08517,14529,388r26,19717,772r11,6828,6028,95215,906
Sales and marketing5,9788,87711,08912,883r11,5819,096r7,5175,7846,1869,615
General and administrative10,00910,58312,77915,507r17,92012,8019,9218,6078,55110,341
Total operating expenses41,86963,81948,35865,23076,66242,58929,31423,16623,56636,576
Operating income-29,011-49,390-18,055-30,927-30,9383,52110,105-1,214-5,674-15,905
Interest expense407-112········
Interest income (expense), net·112-6,354·······
Other income (expense), net-164196-52-11576-3-14-26-8-22r
Total non-operating income (expense)-153680········
Income before income taxes-29,403-48,710-24,238-29,053-30,8284,32510,802-2,727-7,207-15,572r
Income tax expense-76-131582262151608013-546-229
Net income including non-controlling interests·-48,697-24,396-29,279-31,0434,16510,722-2,740-6,661·
Net income-29,327-48,697-24,396-29,279-31,0434,16510,722-2,740-6,661-15,343r
Preferred dividends······119404··
Net income to common shareholders-30,096-48,697···4,16510,603-3,144-6,661·
Earnings per share, basic-1.46-3.94-3.01r-4.24b-4.88b0.80b2.48b-1.12b-3.92b-10.24rb
Earnings per share, diluted-1.46-3.94-3.01r-4.24b-4.88b0.80b2.32b-1.12b-3.92b-10.24rb
Earnings per share, basic and diluted····-4.88b0.80b·-1.12b-3.92b-10.24rb
Weighted average shares, basic20,605,00012,367,0008,115,000r6,927,750b6,404,000b5,101,000b4,314,125b2,790,250b1,686,125b1,493,875b
Weighted average shares, diluted20,605,00012,367,0008,115,000r6,927,750b6,404,000b5,345,500b4,623,875b2,790,250b1,686,125b1,493,875b
Weighted average shares, basic and diluted·······2,790,250b1,686,125b1,493,875b
As filed with the SEC, each figure from the newest report that carries it, and linked to it. Nothing here is computed.Share counts and per-share figures are on the newest report's basis, after the 1-for-8 reverse split of Apr 2024.A dot is a line not tagged for that period. r restated by the company in a later report; b a share figure put on the newest basis or filed in the wrong unit. Hover a figure for its filing and note.
What each line is, and the XBRL concept behind it
Revenue what customers paid for what it soldus-gaap:RevenueFromContractWithCustomerExcludingAssessedTax
us-gaap:SalesRevenueNet
Net interest income interest earned less interest paidus-gaap:InterestIncomeExpenseNet
Cost of revenue what it cost to make or buy what it soldus-gaap:CostOfRevenue
us-gaap:CostOfGoodsAndServicesSold
Gross profit revenue less the cost of what it soldus-gaap:GrossProfit
Research and development spent on inventing what it sells nextus-gaap:ResearchAndDevelopmentExpense
Sales and marketing the cost of finding and serving customersus-gaap:SellingAndMarketingExpense
General and administrative the cost of running the company itselfus-gaap:GeneralAndAdministrativeExpense
Total operating expenses the running costs togetherus-gaap:OperatingExpenses
Operating income profit from running the business, before interest and taxus-gaap:OperatingIncomeLoss
Interest expense what its borrowing costus-gaap:InterestExpenseNonoperating
Interest income (expense), net interest earned less interest paid, outside the businessus-gaap:InterestIncomeExpenseNonoperatingNet
Other income (expense), net gains and costs outside the businessus-gaap:OtherNonoperatingIncomeExpense
Total non-operating income (expense) everything outside the business, togetherus-gaap:NonoperatingIncomeExpense
Income before income taxes profit before taxus-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Income tax expense tax charged on the period's profitus-gaap:IncomeTaxExpenseBenefit
Net income including non-controlling interests the whole group's profit, minority holders' share includedus-gaap:ProfitLoss
Net income the profit or loss that belongs to the company's shareholdersus-gaap:NetIncomeLoss
Preferred dividends paid to preferred holders before common shareholdersus-gaap:PreferredStockDividendsIncomeStatementImpact
Net income to common shareholders what is left for common shareholdersus-gaap:NetIncomeLossAvailableToCommonStockholdersBasic
Earnings per share, basic net income per share outstandingus-gaap:EarningsPerShareBasic
Earnings per share, diluted net income per share, counting every share that could be issuedus-gaap:EarningsPerShareDiluted
Earnings per share, basic and diluted net income per share, where both counts are the sameus-gaap:EarningsPerShareBasicAndDiluted
Weighted average shares, basic the average count of shares outstandingus-gaap:WeightedAverageNumberOfSharesOutstandingBasic
Weighted average shares, diluted the average count with every share that could be issuedus-gaap:WeightedAverageNumberOfDilutedSharesOutstanding
Weighted average shares, basic and diluted the average count, where both counts are the sameus-gaap:WeightedAverageNumberOfShareOutstandingBasicAndDiluted
SI Assistanton SMSI · research, not advice