Fluent, Inc. (FLNT) Financial Statements (2023 and Earlier)
Company Profile
| Business Address |
300 VESEY STREET NEW YORK, NY 10282 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| Industry (SIC) | 731 - Advertising (benchmarking) |
| More info | Complete financial analysis Financial benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | 12/31/2016 | 12/31/2015 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 34,467 | 21,087 | 18,679 | 17,769 | 16,629 | 10,089 | 13,462 | ||
| Cash and cash equivalents | 34,467 | 21,087 | 18,679 | 17,769 | 16,629 | 10,089 | 13,462 | ||
| Receivables | 70,228 | 62,669 | 60,915 | 48,652 | 37,928 | 30,958 | 21,224 | ||
| Other undisclosed current assets | 2,505 | 2,435 | 1,921 | 1,971 | 2,424 | 2,053 | 2,931 | ||
| Total current assets: | 107,200 | 86,191 | 81,515 | 68,392 | 56,981 | 43,100 | 37,617 | ||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 6,805 | 8,284 | 9,865 | ✕ | ✕ | ✕ | ✕ | ||
| Property, plant and equipment | 1,457 | 2,201 | 2,863 | 1,380 | 1,778 | 1,350 | 1,062 | ||
| Intangible assets, net (including goodwill) | 200,835 | 210,505 | 220,377 | 221,603 | 255,963 | 264,787 | 249,198 | ||
| Goodwill | 165,088 | 165,088 | 164,774 | 159,791 | 166,256 | 166,256 | 161,753 | ||
| Intangible assets, net (excluding goodwill) | 35,747 | 45,417 | 55,603 | 61,812 | 89,707 | 98,531 | 87,445 | ||
| Other noncurrent assets | 1,885 | 1,559 | 993 | 414 | 2,277 | 2,674 | 1,315 | ||
| Other undisclosed noncurrent assets | 1,480 | 1,480 | 1,480 | ||||||
| Total noncurrent assets: | 210,982 | 224,029 | 235,578 | 224,877 | 260,018 | 268,811 | 251,575 | ||
| TOTAL ASSETS: | 318,182 | 310,220 | 317,093 | 293,269 | 316,999 | 311,911 | 289,192 | ||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 16,130 | 7,692 | 21,574 | 7,855 | 25,139 | 20,780 | 12,863 | ||
| Accounts payable | 16,130 | 7,692 | 21,574 | 7,855 | 11,585 | 14,725 | 8,863 | ||
| Accrued liabilities | 5,031 | 3,294 | |||||||
| Employee-related liabilities | 4,429 | 2,530 | 4,000 | ||||||
| Interest and dividends payable | 94 | 231 | |||||||
| Settlement liabilities | 4,000 | ||||||||
| Deferred revenue | 651 | 1,373 | 1,140 | ✕ | ✕ | ✕ | ✕ | ||
| Debt | 5,000 | 7,293 | 9,155 | 3,601 | 2,750 | 4,135 | 2,250 | ||
| Deferred revenue and credits | ✕ | ✕ | ✕ | ✕ | 298 | 318 | 783 | ||
| Contract with customer, liability | ✕ | ✕ | ✕ | 444 | ✕ | ✕ | ✕ | ||
| Other liabilities | 879 | 752 | 696 | ||||||
| Other undisclosed current liabilities | 36,159 | 33,859 | 20,358 | 21,465 | 3,713 | 174 | 4,464 | ||
| Total current liabilities: | 57,940 | 50,217 | 52,227 | 33,365 | 32,779 | 26,159 | 21,056 | ||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 46,021 | 40,573 | 53,154 | 51,972 | 60,213 | 45,878 | 48,668 | ||
| Long-term debt, excluding current maturities | 40,329 | 33,283 | 44,098 | 51,972 | 60,213 | 45,878 | 48,668 | ||
| Operating lease, liability | 5,692 | 7,290 | 9,056 | ✕ | ✕ | ✕ | ✕ | ||
| Liabilities, other than long-term debt | 811 | 2,545 | 775 | 766 | 10,225 | 13,573 | |||
| Deferred tax liabilities, net | ✕ | ✕ | ✕ | 13,573 | |||||
| Other liabilities | 811 | 2,545 | 775 | 766 | |||||
| Business combination, contingent consideration, liability | 10,225 | ||||||||
| Total noncurrent liabilities: | 46,832 | 43,118 | 53,929 | 52,738 | 60,213 | 56,103 | 62,241 | ||
| Total liabilities: | 104,772 | 93,335 | 106,156 | 86,103 | 92,992 | 82,262 | 83,297 | ||
| Stockholders' equity | |||||||||
| Stockholders' equity attributable to parent | 213,410 | 216,885 | 210,937 | 207,166 | 224,007 | 229,649 | 205,895 | ||
| Common stock | 42 | 40 | 39 | 38 | 31 | 27 | 8 | ||
| Treasury stock, value | (10,723) | (9,999) | (8,184) | (3,272) | (1,274) | (531) | |||
| Additional paid in capital | 419,059 | 411,753 | 406,198 | 395,769 | 392,687 | 344,384 | 291,032 | ||
| Accumulated deficit | (194,968) | (184,909) | (187,116) | (185,369) | (167,437) | (114,231) | (85,145) | ||
| Total stockholders' equity: | 213,410 | 216,885 | 210,937 | 207,166 | 224,007 | 229,649 | 205,895 | ||
| TOTAL LIABILITIES AND EQUITY: | 318,182 | 310,220 | 317,093 | 293,269 | 316,999 | 311,911 | 289,192 | ||
Income Statement (P&L) ($ in thousands)
| 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | 12/31/2016 | 12/31/2015 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 329,250 | 310,719 | 281,684 | 250,280 | 220,268 | 186,836 | 14,091 | |
| Revenue, net | ✕ | ✕ | ✕ | ✕ | 220,268 | 186,836 | 14,091 | |
| Cost of revenue | (244,113) | (215,345) | (208,375) | (169,296) | (146,140) | |||
| Cost of goods and services sold | (243,716) | (215,135) | (194,435) | |||||
| Other undisclosed gross profit | (133,798) | (10,253) | ||||||
| Gross profit: | 85,137 | 95,374 | 73,309 | 80,984 | 74,128 | 53,038 | 3,838 | |
| Operating expenses | (89,802) | (86,995) | (68,090) | (69,612) | (116,646) | (87,076) | (47,397) | |
| Other undisclosed operating loss | (841) | |||||||
| Operating income (loss): | (4,665) | 8,379 | 5,219 | 11,372 | (42,518) | (34,038) | (44,400) | |
| Nonoperating expense | (10,688) | (9,090) | (14,768) | |||||
| Other nonoperating expense | (1,005) | (1,497) | ||||||
| Interest and debt expense | (5,148) | (5,350) | (6,892) | (8,134) | (9,683) | (7,593) | (468) | |
| Income (loss) from continuing operations before equity method investments, income taxes: | (9,813) | 3,029 | (1,673) | 3,238 | (62,889) | (50,721) | (59,636) | |
| Other undisclosed income from continuing operations before income taxes | 9,683 | 7,593 | 468 | |||||
| Income (loss) from continuing operations before income taxes: | (9,813) | 3,029 | (1,673) | 3,238 | (53,206) | (43,128) | (59,168) | |
| Income tax expense (benefit) | (246) | (822) | (74) | (46) | 8,972 | 14,042 | 16,583 | |
| Income (loss) from continuing operations: | (10,059) | 2,207 | (1,747) | 3,192 | (44,234) | (29,086) | (42,585) | |
| Loss from discontinued operations | (2,084) | (42,458) | ||||||
| Net income (loss): | (10,059) | 2,207 | (1,747) | 1,108 | (44,234) | (29,086) | (85,043) | |
| Net loss attributable to noncontrolling interest | (508) | |||||||
| Other undisclosed net income (loss) attributable to parent | (19,040) | (8,972) | 1,016 | |||||
| Net income (loss) available to common stockholders, diluted: | (10,059) | 2,207 | (1,747) | (17,932) | (53,206) | (29,086) | (84,535) | |
Comprehensive Income ($ in thousands)
| 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | 12/31/2016 | 12/31/2015 | ||
|---|---|---|---|---|---|---|---|---|
| Net income (loss): | (10,059) | 2,207 | (1,747) | 1,108 | (44,234) | (29,086) | (85,043) | |
| Comprehensive income (loss): | (10,059) | 2,207 | (1,747) | 1,108 | (44,234) | (29,086) | (85,043) | |
| Comprehensive loss, net of tax, attributable to noncontrolling interest | (508) | |||||||
| Other undisclosed comprehensive income (loss), net of tax, attributable to parent | (8,972) | 1,016 | ||||||
| Comprehensive income (loss), net of tax, attributable to parent: | (10,059) | 2,207 | (1,747) | 1,108 | (53,206) | (29,086) | (84,535) | |
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.