Radisys Corp (RSYS) Financial Statements (2023 and earlier)
Company Profile
| Business Address |
5435 NE DAWSON CREEK DR HILLSBORO, OR 97124 |
| State of Incorp. | OR |
| Fiscal Year End | December 31 |
| Industry (SIC) | 3577 - Computer Peripheral Equipment, Not Elsewhere Classified (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 12/31/2017 | 12/31/2016 | 12/31/2015 | 12/31/2014 | 12/31/2013 | 12/31/2012 | |||
|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||
| Current Assets | ||||||||
| Cash, cash equivalents, and short-term investments | 8,124 | 33,087 | 20,764 | 31,242 | 25,482 | 33,182 | ||
| Cash and cash equivalents | 8,124 | 33,087 | 20,764 | 31,242 | 25,482 | 33,182 | ||
| Receivables | 32,820 | 38,378 | 60,942 | 43,845 | 41,359 | 51,289 | ||
| Inventory, net of allowances, customer advances and progress billings | 4,265 | 20,021 | 16,812 | 18,475 | 24,928 | 20,071 | ||
| Inventory | 4,265 | 20,021 | 16,812 | 18,475 | 24,928 | 20,071 | ||
| Prepaid expense and other current assets | ✕ | ✕ | ✕ | ✕ | ✕ | 4,248 | ||
| Other current assets | 3,186 | 2,990 | 2,794 | 3,276 | 4,688 | ✕ | ||
| Other undisclosed current assets | 3,421 | 4,161 | 25,417 | 6,546 | 4,236 | 17,198 | ||
| Total current assets: | 51,816 | 98,637 | 126,729 | 103,384 | 100,693 | 125,988 | ||
| Noncurrent Assets | ||||||||
| Property, plant and equipment | 4,728 | 6,713 | 6,134 | 9,786 | 14,854 | 17,713 | ||
| Intangible assets, net (including goodwill) | 6,862 | 17,575 | 30,322 | 43,224 | 56,510 | 70,284 | ||
| Intangible assets, net (excluding goodwill) | 6,862 | 17,575 | 30,322 | 43,224 | 56,510 | 70,284 | ||
| Other noncurrent assets | 1,836 | 4,143 | 2,711 | 3,468 | 1,442 | ✕ | ||
| Prepaid expense and other noncurrent assets | ✕ | ✕ | ✕ | ✕ | ✕ | 7,248 | ||
| Other undisclosed noncurrent assets | 787 | 1,117 | 1,173 | 858 | 2,686 | 11,161 | ||
| Total noncurrent assets: | 14,213 | 29,548 | 40,340 | 57,336 | 75,492 | 106,406 | ||
| TOTAL ASSETS: | 66,029 | 128,185 | 167,069 | 160,720 | 176,185 | 232,394 | ||
| LIABILITIES AND EQUITY | ||||||||
| Liabilities | ||||||||
| Current Liabilities | ||||||||
| Accounts payable and accrued liabilities | 32,413 | 34,948 | 60,105 | 46,369 | 51,114 | 58,278 | ||
| Taxes payable | 429 | 508 | 318 | |||||
| Employee-related liabilities | 3,711 | 6,572 | 7,250 | 5,006 | 5,547 | 7,168 | ||
| Accounts payable | 18,297 | 20,805 | 43,451 | 33,679 | 35,081 | 41,191 | ||
| Accrued liabilities | 10,405 | 7,571 | 9,404 | 7,255 | 9,978 | 9,601 | ||
| Debt | 18,000 | 16,919 | ||||||
| Deferred compensation liability | 1,276 | 1,395 | ||||||
| Deferred revenue and credits | 4,200 | 5,715 | 23,062 | |||||
| Other undisclosed current liabilities | 16,000 | 25,000 | 15,000 | 15,775 | 21,383 | 7,509 | ||
| Total current liabilities: | 52,613 | 65,663 | 98,167 | 80,144 | 73,773 | 84,101 | ||
| Noncurrent Liabilities | ||||||||
| Long-term debt and lease obligation | 18,000 | 18,000 | ||||||
| Long-term debt, excluding current maturities | 18,000 | 18,000 | ||||||
| Liabilities, other than long-term debt | 6,866 | 5,966 | 2,985 | 4,920 | 3,918 | 5,472 | ||
| Accrued income taxes | ✕ | ✕ | ✕ | 1,699 | ||||
| Restructuring reserve | 421 | 642 | 621 | |||||
| Other liabilities | 6,866 | 5,966 | 2,985 | 2,800 | 3,276 | 4,851 | ||
| Other undisclosed noncurrent liabilities | (2,120) | (642) | (621) | |||||
| Total noncurrent liabilities: | 6,866 | 5,966 | 2,985 | 2,800 | 21,276 | 22,851 | ||
| Total liabilities: | 59,479 | 71,629 | 101,152 | 82,944 | 95,049 | 106,952 | ||
| Equity | ||||||||
| Equity, attributable to parent | 6,550 | 56,556 | 65,917 | 77,776 | 81,136 | 125,442 | ||
| Common stock | 342,219 | 339,715 | 338,165 | 334,024 | 309,370 | 303,724 | ||
| Accumulated other comprehensive income (loss) | 513 | (1,559) | (899) | 423 | 856 | 1,404 | ||
| Accumulated deficit | (336,182) | (281,600) | (271,349) | (256,671) | (229,090) | (179,686) | ||
| Total equity: | 6,550 | 56,556 | 65,917 | 77,776 | 81,136 | 125,442 | ||
| TOTAL LIABILITIES AND EQUITY: | 66,029 | 128,185 | 167,069 | 160,720 | 176,185 | 232,394 | ||
Income Statement (P&L) ($ in thousands)
| 12/31/2017 | 12/31/2016 | 12/31/2015 | 12/31/2014 | 12/31/2013 | 12/31/2012 | ||
|---|---|---|---|---|---|---|---|
| Revenues | 133,768 | 212,392 | 184,593 | 192,742 | 237,863 | 286,096 | |
| Cost of revenue (Cost of Goods and Services Sold) | (112,998) | (156,304) | (124,579) | (132,730) | (165,166) | (188,513) | |
| Other undisclosed gross profit | (7,862) | (8,210) | (8,559) | (9,544) | |||
| Gross profit: | 20,770 | 56,088 | 52,152 | 51,802 | 64,138 | 88,039 | |
| Operating expenses | (57,243) | (57,936) | (56,157) | (84,854) | (109,688) | (142,724) | |
| Other undisclosed operating income (loss) | (10,310) | (7,811) | (10,060) | 7,752 | 10,784 | 14,939 | |
| Operating loss: | (46,783) | (9,659) | (14,065) | (25,300) | (34,766) | (39,746) | |
| Nonoperating income (expense) | (1,074) | 2,135 | 1,548 | 1,389 | 3,043 | 545 | |
| Investment income, nonoperating | 1,532 | ||||||
| Other nonoperating income (expense) | (1,074) | 2,135 | 1,548 | 1,389 | 1,511 | 545 | |
| Interest and debt expense | (1,199) | (482) | (515) | (1,242) | (1,220) | (1,722) | |
| Other undisclosed income (loss) from continuing operations before equity method investments, income taxes | 179 | 189 | 96 | 64 | (1,506) | 39 | |
| Loss from continuing operations before income taxes: | (48,877) | (7,817) | (12,936) | (25,089) | (34,449) | (40,884) | |
| Income tax expense | (3,727) | (2,434) | (1,742) | (2,492) | (14,955) | (2,590) | |
| Loss from continuing operations: | (52,604) | (10,251) | (14,678) | (27,581) | (49,404) | (43,474) | |
| Loss before gain (loss) on sale of properties: | (52,604) | (10,251) | (14,678) | (27,581) | (49,404) | (43,474) | |
| Other undisclosed net income | 15,305 | 28,208 | 50,604 | ||||
| Net income (loss): | (52,604) | (10,251) | 627 | 627 | 1,200 | (43,474) | |
| Other undisclosed net loss attributable to parent | (15,305) | (28,208) | (50,604) | ||||
| Net loss available to common stockholders, diluted: | (52,604) | (10,251) | (14,678) | (27,581) | (49,404) | (43,474) | |
Comprehensive Income ($ in thousands)
| 12/31/2017 | 12/31/2016 | 12/31/2015 | 12/31/2014 | 12/31/2013 | 12/31/2012 | ||
|---|---|---|---|---|---|---|---|
| Net income (loss): | (52,604) | (10,251) | 627 | 627 | 1,200 | (43,474) | |
| Comprehensive income (loss): | (52,604) | (10,251) | 627 | 627 | 1,200 | (43,474) | |
| Other undisclosed comprehensive income (loss), net of tax, attributable to parent | 2,072 | (660) | (16,627) | (28,641) | (51,152) | (316) | |
| Comprehensive loss, net of tax, attributable to parent: | (50,532) | (10,911) | (16,000) | (28,014) | (49,952) | (43,790) | |
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.