Boingo Wireless (WIFI) stock price, revenue, and financials

Boingo Wireless market cap is $620.6 m, and annual revenue was $263.79 m in FY 2019

$620.6 M

WIFI Mkt cap, 22-May-2020

$59.9 M

Boingo Wireless Revenue Q1, 2020
Boingo Wireless Net income (Q1, 2020)-4.7 M
Boingo Wireless EBIT (Q1, 2020)-2.6 M
Boingo Wireless Cash, 31-Mar-2020145.9 M
Boingo Wireless EV760.6 M

Boingo Wireless Revenue Breakdown

Embed Graph

Boingo Wireless revenue breakdown by business segment: 36.5% from DAS, 25.1% from Military, 16.7% from Retail, 13.9% from Wholesale—Wi-Fi and 7.7% from Advertising and other

Boingo Wireless Income Statement

Quarterly

USDQ2, 2011Q3, 2011Q1, 2012Q2, 2012Q3, 2012Q1, 2013Q2, 2013Q3, 2013Q1, 2014Q2, 2014Q3, 2014Q1, 2015Q2, 2015Q3, 2015Q1, 2016Q2, 2016Q3, 2016Q1, 2017Q2, 2017Q3, 2017Q1, 2018Q2, 2018Q3, 2018Q1, 2019Q2, 2019Q3, 2019Q1, 2020

Revenue

22.9m24.7m24.2m24.3m26.0m23.1m26.2m28.6m26.5m28.4m30.8m29.4m34.3m37.2m34.5m39.1m40.8m44.3m49.0m53.7m58.2m59.6m65.3m66.5m68.6m64.7m59.9m

Cost of goods sold

3.9m4.1m3.5m3.7m3.7m4.0m4.8m4.5m5.8m5.8m6.2m8.0m7.9m8.2m10.5m10.4m10.7m11.3m11.7m11.6m12.8m12.7m13.3m14.1m

Gross profit

19.0m20.6m20.7m20.6m22.3m19.2m21.5m24.1m20.6m22.6m24.6m21.4m26.4m29.0m24.0m28.7m30.1m33.1m37.4m42.0m45.3m46.9m52.0m52.3m

Gross profit Margin, %

83%83%86%85%86%83%82%84%78%80%80%73%77%78%70%73%74%75%76%78%78%79%80%79%

Sales and marketing expense

1.8m2.0m2.3m2.4m2.6m3.0m3.8m3.3m3.9m4.0m3.8m4.4m4.8m4.8m4.7m4.9m4.6m4.9m5.1m5.2m5.5m5.4m5.7m5.9m6.2m5.7m5.6m

R&D expense

2.3m2.4m2.7m2.8m2.3m3.1m2.7m2.6m3.7m3.2m4.0m4.2m4.8m5.0m5.4m5.3m5.4m6.3m6.7m6.8m7.4m7.5m8.0m9.0m8.4m8.2m7.0m

General and administrative expense

2.8m3.2m3.3m3.2m3.0m4.5m3.8m3.2m4.4m4.6m4.3m5.8m5.7m5.5m8.2m7.7m6.7m8.1m11.3m8.0m7.7m6.7m7.8m8.3m7.0m5.0m6.8m

Operating expense total

16.6m17.6m18.3m18.3m18.2m20.7m21.9m23.3m25.8m26.0m28.1m29.0m32.1m33.7m33.7m35.6m35.5m39.6m45.0m45.0m47.9m44.3m51.8m55.7m21.6m18.9m19.3m

Depreciation and amortization

541.0k925.0k928.0k959.0k893.0k873.0k943.0k865.0k862.0k855.0k911.0k910.0k852.0k727.0k668.0k1.1m1.1m1.1m1.1m1.1m

EBIT

2.4m3.0m2.4m2.2m4.1m(1.5m)(424.0k)784.0k(5.2m)(3.4m)(3.5m)(7.6m)(5.8m)(4.8m)(9.7m)(7.0m)(5.4m)(6.6m)(7.7m)(3.0m)(2.6m)2.6m150.0k(3.4m)1.8m1.8m(2.6m)

EBIT margin, %

11%12%10%9%16%(6%)(2%)3%(20%)(12%)(11%)(26%)(17%)(13%)(28%)(18%)(13%)(15%)(16%)(6%)(4%)4%0%(5%)3%3%(4%)

Interest expense

239.0k13.0k56.0k81.0k33.0k47.0k25.0k2.0k19.0k18.0k11.0k20.0k19.0k49.0k30.0k152.0k117.0k4.0k46.0k84.0k79.0k50.0k22.0k1.7m1.7m388.0k

Interest income

54.0k

Pre tax profit

2.2m3.0m2.5m2.3m4.2m(1.5m)(399.0k)782.0k(5.2m)(3.4m)(3.5m)(7.6m)(5.7m)(4.8m)(9.7m)(7.1m)(5.5m)(6.6m)(7.7m)(3.1m)(2.6m)2.5m128.0k(5.0m)148.0k40.0k(4.7m)

Income tax expense

213.0k1.2m658.0k709.0k1.1m(467.0k)(173.0k)258.0k148.0k155.0k75.0k204.0k82.0k115.0k238.0k124.0k95.0k199.0k141.0k167.0k128.0k16.0k54.0k192.0k(81.0k)143.0k45.0k

Net Income

1.8m1.7m1.7m1.5m2.8m(1.1m)(399.0k)524.0k(5.3m)(3.5m)(3.6m)(7.8m)(5.8m)(4.9m)(9.9m)(7.2m)(5.6m)(6.8m)(8.0m)(3.4m)(3.2m)2.1m(522.0k)(5.2m)216.0k(187.0k)(4.7m)

Boingo Wireless Balance Sheet

Annual

usdY, 2009Y, 2010FY, 2011Y, 2011FY, 2012Y, 2012Y, 2013FY, 2013Y, 2014FY, 2014FY, 2015Y, 2015FY, 2016FY, 2017FY, 2018FY, 2019

Cash

22.6m25.7m93.9m93.9m58.1m58.1m27.3m27.3m8.8m8.8m14.7m14.7m19.5m26.7m149.4m40.4m

Accounts Receivable

7.4m11.0m16.3m16.3m27.9m27.9m43.6m43.6m43.0m26.1m42.8m33.4m

Prepaid Expenses

1.1m2.1m2.6m3.9m3.9m6.4m7.8m8.2m

Inventories

2.6m3.9m3.9m5.3m

Current Assets

105.2m114.0m80.9m80.9m43.1m43.1m62.1m62.1m67.8m59.2m200.0m122.2m

PP&E

39.7m42.4m67.6m67.6m111.8m111.8m214.5m214.5m250.8m262.4m314.2m380.2m

Goodwill

25.5m26.7m42.4m42.4m42.4m42.4m42.4m42.4m42.4m42.4m59.6m58.6m

Total Assets

188.9m202.5m215.5m215.5m219.4m219.4m341.0m341.0m381.0m384.3m602.9m600.5m

Accounts Payable

4.6m5.0m11.6m11.6m4.0m4.0m29.4m29.4m15.5m11.6m21.5m24.3m

Short-term debt

205.0k42.0k526.0k875.0k1.2m2.5m875.0k1.1m6.6m6.6m778.0k

Current Liabilities

31.1m33.3m47.8m47.8m56.8m56.8m93.9m93.9m99.2m122.3m171.2m158.4m

Long-term debt

197.0k136.0k473.0k2.6m3.0m19.0m16.8m15.9m6.7m156.6m180.6m

Total Debt

402.0k178.0k999.0k3.5m4.2m17.6m17.6m17.0m875.0k151.7m181.4m

Total Liabilities

59.8m58.0m74.9m92.0m229.0m282.4m285.3m472.8m507.0m

Common Stock

3.0k4.0k4.0k4.0k4.0k4.0k4.0k4.0k

Preferred Stock

Additional Paid-in Capital

170.7m178.2m182.9m182.9m189.7m189.7m197.6m197.6m211.3m230.7m259.1m234.6m

Retained Earnings

(41.8m)(34.5m)(43.2m)(43.2m)(62.9m)(62.9m)(85.2m)(85.2m)(112.6m)(132.0m)(129.9m)(141.0m)

Total Equity

129.1m144.5m140.6m140.6m127.4m127.4m112.0m112.0m98.5m99.0m130.1m93.5m

Debt to Equity Ratio

0 x0.2 x0.2 x0.2 x0 x1.2 x

Debt to Assets Ratio

0 x0.1 x0.1 x0 x0 x0.3 x

Financial Leverage

1.5 x1.4 x1.5 x1.5 x1.7 x1.7 x3 x3 x3.9 x3.9 x4.6 x6.4 x

Quarterly

USDQ2, 2011Q3, 2011Q1, 2012Q2, 2012Q3, 2012Q1, 2013Q2, 2013Q3, 2013Q1, 2014Q2, 2014Q3, 2014Q1, 2015Q2, 2015Q3, 2015Q1, 2016Q2, 2016Q3, 2016Q1, 2017Q2, 2017Q3, 2017Q1, 2018Q2, 2018Q3, 2018Q1, 2019Q2, 2019Q3, 2019Q1, 2020

Cash

71.7m78.9m55.5m56.0m57.4m46.6m48.1m44.7m13.5m8.0m4.0m10.6m20.5m8.6m14.7m9.3m13.2m19.0m22.3m21.6m18.6m12.9m12.6m69.0m27.4m50.2m145.9m

Accounts Receivable

7.5m5.9m8.5m7.9m12.0m13.4m13.2m13.0m18.0m26.6m23.9m32.3m40.5m50.3m42.7m48.3m44.1m28.2m27.0m39.1m28.9m37.4m30.7m38.4m74.0m49.4m37.9m

Prepaid Expenses

1.6m1.6m4.3m3.2m2.2m7.0m7.2m6.7m2.5m3.3m3.7m3.3m3.7m4.2m4.1m4.6m5.4m5.6m6.1m6.7m6.5m7.2m9.0m8.8m9.8m9.0m8.5m

Current Assets

94.7m99.3m112.2m112.1m111.3m113.5m109.1m102.2m73.1m69.5m50.2m47.0m65.5m63.9m61.4m62.2m62.7m52.7m55.4m67.5m54.4m58.1m52.8m153.2m153.9m145.2m221.6m

PP&E

39.3m39.2m41.9m43.9m46.0m49.0m50.5m54.6m76.4m93.5m106.1m120.8m152.0m192.9m225.0m236.7m250.3m250.9m258.7m261.0m264.6m278.3m297.9m329.7m350.2m361.9m384.6m

Goodwill

25.5m25.5m25.5m25.5m26.7m33.0m33.0m33.0m42.4m42.6m42.4m42.4m42.4m42.4m42.4m42.4m42.4m42.4m42.4m42.4m42.4m42.4m59.6m58.9m58.9m58.6m58.6m

Total Assets

180.5m185.4m196.8m198.5m204.3m216.2m213.1m209.8m215.7m228.3m220.7m231.8m281.6m321.0m350.6m361.2m376.2m365.1m374.5m388.5m378.5m395.4m438.7m587.1m606.1m606.4m703.1m

Accounts Payable

4.0m5.8m4.4m4.9m5.3m5.1m5.6m6.5m8.7m15.4m10.9m11.4m15.5m33.3m19.9m14.3m17.8m10.0m15.2m14.6m16.7m19.8m28.8m25.8m21.4m28.5m31.6m

Short-term debt

183.0k90.0k40.0k41.0k42.0k19.2m3.8m14.5m19.5m2.5m2.6m3.0m5.1m5.4m5.2m6.7m7.3m22.2m3.0m778.0k778.0k4.3m

Current Liabilities

26.0m32.1m30.9m32.5m34.1m39.7m40.8m36.1m49.0m62.0m56.4m57.1m99.9m112.6m81.9m87.1m99.3m95.6m117.3m134.1m138.7m136.7m184.5m161.5m153.4m156.4m159.7m

Long-term debt

168.0k157.0k140.0k7.4m2.2m2.0m23.9m23.5m18.8m14.8m9.8m8.8m7.0m7.9m6.4m178.9m178.7m179.6m281.7m

Total Debt

183.0k90.0k208.0k198.0k182.0k19.2m8.3m13.1m18.1m22.4m22.2m17.0m11.5m6.3m6.1m656.0k438.0k15.2m157.2m159.2m161.3m286.0m

Total Liabilities

56.9m58.8m59.9m60.1m61.7m68.4m65.5m63.0m80.0m94.5m88.4m110.8m164.6m208.4m244.1m259.1m276.9m271.2m281.7m291.8m277.8m286.9m326.9m492.5m510.6m510.2m614.1m

Common Stock

3.0k3.0k3.0k4.0k4.0k4.0k4.0k4.0k4.0k4.0k4.0k4.0k4.0k4.0k4.0k4.0k4.0k4.0k4.0k4.0k4.0k4.0k4.0k4.0k4.0k4.0k4.0k

Preferred Stock

Additional Paid-in Capital

172.1m168.9m176.9m177.0m178.4m183.1m184.1m184.4m184.0m185.6m187.9m191.4m193.8m194.6m202.0m205.0m207.8m213.5m220.3m227.5m231.9m238.0m241.4m228.8m230.4m232.3m236.0m

Retained Earnings

(44.1m)(42.4m)(40.2m)(38.7m)(35.9m)(35.7m)(37.1m)(38.3m)(48.6m)(52.4m)(56.4m)(70.8m)(76.7m)(81.5m)(95.3m)(102.5m)(108.2m)(119.5m)(127.5m)(130.9m)(131.9m)(129.8m)(130.3m)(135.1m)(134.9m)(135.8m)(145.6m)

Total Equity

123.6m126.7m136.9m138.4m142.6m147.8m147.5m146.9m135.7m133.9m132.2m120.9m117.0m112.6m106.5m102.1m99.3m93.9m92.8m96.8m100.8m108.5m111.8m94.5m95.4m96.2m89.0m

Debt to Equity Ratio

0.1 x0.1 x0.2 x0.2 x0.2 x0.2 x0.1 x0.1 x0.1 x0 x0 x0.1 x1.7 x1.7 x1.7 x

Debt to Assets Ratio

0 x0 x0.1 x0.1 x0.1 x0 x0 x0 x0 x0 x0 x0 x0.3 x0.3 x0.3 x

Financial Leverage

1.5 x1.5 x1.4 x1.4 x1.4 x1.5 x1.4 x1.4 x1.6 x1.7 x1.7 x1.9 x2.4 x2.9 x3.3 x3.5 x3.8 x3.9 x4 x4 x3.8 x3.6 x3.9 x6.2 x6.3 x6.3 x7.9 x

Boingo Wireless Cash Flow

Quarterly

USDQ2, 2011Q3, 2011Q1, 2012Q2, 2012Q3, 2012Q1, 2013Q2, 2013Q3, 2013Q1, 2014Q2, 2014Q3, 2014Q1, 2015Q2, 2015Q3, 2015Q1, 2016Q2, 2016Q3, 2016Q1, 2017Q2, 2017Q3, 2017Q1, 2018Q2, 2018Q3, 2018Q1, 2019Q2, 2019Q3, 2019Q1, 2020

Net Income

2.7m4.4m1.7m3.1m5.9m(1.1m)(1.5m)(690.0k)(5.3m)(8.8m)(12.4m)(7.8m)(13.7m)(18.6m)(9.9m)(17.2m)(22.8m)(6.8m)(14.6m)(17.9m)(2.8m)(263.0k)(189.0k)(5.2m)(5.0m)(5.1m)(4.7m)

Depreciation and Amortization

5.3m8.9m4.5m7.9m11.7m4.1m8.9m15.1m6.7m14.2m22.5m8.9m19.6m30.6m11.2m23.4m37.4m15.9m32.8m51.9m21.3m39.3m59.3m20.1m38.1m56.1m19.8m

Accounts Receivable

461.0k2.1m(1.1m)(505.0k)(4.1m)(2.4m)(2.2m)(2.1m)(1.7m)(10.3m)(7.6m)(4.5m)(12.6m)(22.5m)845.0k(4.7m)(509.0k)14.8m16.0m3.8m(3.8m)(12.6m)(1.6m)4.3m(31.3m)(7.0m)(4.9m)

Accounts Payable

(2.3m)55.0k(312.0k)214.0k(821.0k)(491.0k)(49.0k)(509.0k)(156.0k)5.5m1.2m4.5m2.2m2.4m4.7m(1.2m)3.5m(2.4m)(2.6m)(1.3m)706.0k704.0k2.0m1.4m95.0k532.0k(166.0k)

Cash From Operating Activities

9.9m20.0m5.7m13.3m17.2m5.3m9.3m12.6m8.1m15.5m18.6m12.5m34.8m49.9m41.0m55.7m93.6m25.5m47.4m67.4m17.3m32.8m70.8m23.7m33.0m81.1m19.0m

Purchases of PP&E

(9.8m)(13.2m)(5.1m)(10.7m)(15.8m)(5.2m)(12.2m)(19.1m)(16.0m)(35.9m)(55.0m)(16.6m)(33.3m)(63.4m)(45.5m)(64.3m)(92.0m)(17.5m)(31.9m)(54.7m)(21.1m)(42.9m)(72.5m)(32.4m)(73.9m)(101.5m)(22.6m)

Cash From Investing Activities

(9.9m)(12.3m)(46.3m)(52.9m)(56.2m)(13.7m)(15.0m)(19.0m)(20.3m)(32.8m)(39.0m)(15.0m)(31.7m)(61.8m)(45.5m)(64.3m)(92.0m)(18.6m)(33.1m)(55.8m)(21.6m)(42.9m)(94.6m)(69.1m)(116.2m)(137.5m)(11.7m)

Short-term Borrowings

(219.0k)(5.4m)(5.4m)(1.9m)(3.6m)(5.2m)(1.3m)

Long-term Borrowings

(237.0k)(330.0k)(164.0k)(174.0k)(190.0k)(27.0k)(59.0k)(96.0k)(180.0k)(348.0k)(544.0k)(97.0k)(188.0k)(427.0k)(937.0k)(1.7m)(7.5m)(6.3m)(12.5m)(13.8m)(1.7m)(3.3m)(5.0m)(194.0k)(389.0k)(584.0k)

Dividends Paid

(325.0k)(441.0k)(148.0k)(295.0k)(579.0k)(579.0k)(578.0k)(598.0k)(619.0k)(623.0k)(623.0k)(500.0k)(500.0k)(286.0k)(286.0k)(125.0k)(125.0k)(125.0k)(614.0k)(262.0k)

Cash From Financing Activities

46.0m45.5m2.1m1.7m2.4m(3.1m)(4.3m)(7.0m)(1.6m)(2.1m)(2.9m)4.3m8.5m11.7m4.4m3.1m(3.1m)(7.4m)(11.4m)(9.4m)(3.8m)(3.0m)10.2m(35.1m)(38.8m)(42.8m)98.2m

Net Change in Cash

46.0m53.1m(38.5m)(37.9m)(36.6m)(11.5m)(10.0m)(13.4m)(13.8m)(19.4m)(23.3m)1.8m11.7m(293.0k)(67.0k)(5.4m)(1.5m)(507.0k)2.8m2.1m(8.1m)(13.2m)(13.5m)(80.4m)(122.0m)(99.2m)105.5m

Interest Paid

9.0k11.0k

Income Taxes Paid

1.2m1.2m279.0k279.0k650.0k42.0k54.0k54.0k9.0k

Boingo Wireless Ratios

USDY, 2020

EV/EBIT

-294.2 x

EV/CFO

40 x

Financial Leverage

7.9 x

Boingo Wireless Operating Metrics

FY, 2014Q1, 2015Q2, 2015Q3, 2015FY, 2015Q1, 2016Q2, 2016Q3, 2016FY, 2016Q1, 2017Q2, 2017

Countries

90 90 100 100 100 100 100 100 100 100 100

Retail Customers

254 k235 k225 k212 k204 k187 k184 k185 k195 k194 k195 k

Subscribers (Military)

20 k32 k40 k46 k57 k69 k79 k86 k107 k128 k131 k

Wi-Fi Hotspots

1 m1 m1 m1 m1.50 m1.50 m1.50 m1.50 m1.50 m1.50 m1.50 m

Boingo Wireless Employee Rating

2.3174 votes
Culture & Values
2.4
Work/Life Balance
2.4
Senior Management
2.1
Salary & Benefits
2.4
Career Opportunities
2.2
Source