Ocean Power Statements
OP
Ocean Power Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
1.572
100
0.71
45.2
0.862
54.8
—
0
—
0
7.626
485.1
-6.764
-430.3
0.04
2.5
0.002
0.1
-6.722
-427.6
—
0
-6.722
-427.6
-0.112
59.756
1.792
100
0.979
54.6
0.813
45.4
—
0
—
0
8.518
475.3
-7.705
-430
0.152
8.5
—
0
-7.763
-433.2
-1.254
-70
-6.509
-363.2
-0.111
58.866
0.889
100
0.401
45.1
0.488
54.9
—
0
—
0
7.972
896.7
-7.484
-841.8
0.271
30.5
—
0
-7.213
-811.4
—
0
-7.213
-811.4
-0.123
58.782
1.272
100
0.609
47.9
0.663
52.1
—
0
—
0
8.041
632.2
-7.378
-580.03
0.339
26.7
—
0
-7.039
-553.4
—
0
-7.039
-553.4
-0.12
58.723
0.98
100
1.114
113.7
-0.134
-13.7
—
0
—
0
9.752
995.1
-9.886
-1008.8
0.297
30.3
0.049
5
-9.54
-973.5
—
0
-9.54
-973.5
-0.17
56.239
0.734
100
0.598
81.5
0.136
18.5
—
0
—
0
7.193
980
-7.057
-961.4
0.231
31.5
0.458
62.4
-6.368
-867.6
-0.278
-37.9
-6.09
-829.7
-0.109
55.967
0.303
100
0.264
87.1
0.039
12.9
—
0
—
0
6.319
2085.5
-6.28
-2072.6
0.234
77.2
1.202
396.7
-4.844
-1598.7
—
0
-4.844
-1598.7
-0.087
55.899
0.714
100
0.52
72.8
0.194
27.2
—
0
—
0
6.187
866.5
-5.993
-839.4
0.141
19.7
—
0
-5.852
-819.6
—
0
-5.852
-819.6
-0.105
55.89
0.756
100
0.54
71.4
0.216
28.6
—
0
—
0
6.061
801.7
-5.845
-773.1
0.067
8.9
—
0
-5.935
-785.05
-0.782
-103.4
-5.153
-681.6
-0.103
50.115
0.484
100
0.597
123.3
-0.113
-23.3
2.465
509.3
2.974
614.5
5.439
1123.8
-5.552
-1147.1
0.021
4.3
0.06
12.4
-5.471
-1130.4
—
0
-5.471
-1130.4
-0.099
55.309
0.247
100
0.3
121.5
-0.053
-21.5
3.082
1247.8
2.05
830
5.132
2077.7
-5.185
-2099.2
0.014
5.7
—
0
-5.171
-2093.5
—
0
-5.171
-2093.5
-0.099
52.46
0.272
100
0.423
155.5
-0.151
-55.5
1.971
724.6
2.909
1069.5
4.88
1794.1
-5.031
-1849.6
0.02
7.4
—
0
-4.12
-1514.7
-1.041
-382.7
-3.079
-1132
-0.059
52.458
0.602
100
1.031
171.3
-0.429
-71.3
1.413
234.7
2.181
362.3
3.594
597
-4.023
-668.3
0.081
13.5
-0.034
-5.6
-5.2
-863.8
—
0
-5.2
-863.8
-0.103
50.593
0.32
100
0.7
218.8
-0.38
-118.8
1.02
318.8
1.76
550
2.78
868.8
-3.16
-987.5
0.03
9.4
-0.02
-6.3
-3.15
-984.4
—
0
-3.15
-984.4
-0.09
33.72
0.12
100
0.22
183.3
-0.1
-83.3
1.06
883.3
1.84
1533.3
2.9
2416.7
-3
-2500
0.01
8.3
-0.03
-25
-3.02
-2516.7
—
0
-3.02
-2516.7
-0.15
20.09
0.17
100
0.33
194.1
-0.17
-100
1.25
735.3
1.99
1170.6
3.24
1905.9
-3.4
-2000
0.02
11.8
—
0
-3.39
-1994.1
—
0
-3.39
-1994.1
-0.22
15.68
0.55
100
0.45
81.8
0.1
18.2
0.94
170.9
1.29
234.5
2.23
405.5
-2.13
-387.3
0.02
3.6
—
0
-2.11
-383.6
-0.9
-163.6
-1.22
-221.8
-0.13
9.21
0.73
100
0.68
93.2
0.04
5.5
0.9
123.3
2.09
286.3
2.99
409.6
-2.95
-404.1
0.03
4.1
—
0
-2.92
-400
—
0
-2.92
-400
-0.46
6.32
0.2
100
0.29
145
-0.08
-40
1.31
655
1.84
920
3.15
1575
-3.23
-1615
0.04
20
—
0
-3.19
-1595
—
0
-3.19
-1595
-0.51
6.26
0.2
100
0.37
185
-0.17
-85
1.2
600
1.7
850
2.89
1445
-3.06
-1530
0.04
20
—
0
-3.03
-1515
—
0
-3.03
-1515
-0.5
6.04
0.19
100
0.12
63.2
0.07
36.8
0.88
463.2
1.71
900
2.59
1363.2
-2.52
-1326.3
0.01
5.3
—
0
-2.51
-1321.05
—
0
-2.51
-1321.05
-1.06
2.35
0.27
100
0.4
148.1
-0.13
-48.1
1.38
511.1
2.01
744.4
3.39
1255.6
-3.52
-1303.7
0.06
22.2
—
0
-3.46
-1281.5
-0.85
-314.8
-2.61
-966.7
-2.72
0.96
0.14
100
0.64
457.1
-0.5
-357.1
1.57
1121.4
1.85
1321.4
3.42
2442.9
-3.92
-2800
0.03
21.4
—
0
-3.89
-2778.6
—
0
-3.89
-2778.6
-4.2
0.93
0.03
100
0.14
466.7
-0.11
-366.7
1.15
3833.3
2.05
6833.3
3.2
10666.7
-3.31
-11033.3
0.07
233.3
—
0
-3.24
-10800.000000000002
—
0
-3.24
-10800.000000000002
-3.57
0.91
0.22
100
0.57
259.1
-0.35
-159.09
0.92
418.2
2.02
918.2
2.95
1340.9
-3.29
-1495.5
0.04
18.2
—
0
-3.25
-1477.3
—
0
-3.25
-1477.3
-3.6
0.9
—
100
—
0
—
0
1.32
0
1.58
0
2.89
0
-2.89
0
0.11
0
—
0
-2.78
0
-1.12
0
-1.66
0
-1.83
0.91
0.09
-0.02
0.12
0.98
1.75
2.72
-2.61
0.03
—
-2.58
—
-2.58
-3.96
0.65
0.2
0.22
-0.02
1.1
1.64
2.74
-2.77
0.1
—
-2.66
—
-2.66
-4.36
0.61
0.25
0.32
-0.07
1.14
1.7
2.84
-2.91
0.34
—
-2.58
—
-2.58
-3.03
0.85
0.22
0.36
-0.14
0.95
1.62
2.57
-2.71
-0.11
—
-2.82
-0.7
-2.12
-7.32
0.29
0.17
0.13
0.04
1.31
1.72
3.03
-2.99
2.02
—
-0.97
—
-0.97
-5.1
0.19
0.2
0.13
0.08
1.64
1.52
3.15
-3.08
-0.75
—
-3.83
—
-3.83
-34.81
0.11
0.1
0.06
0.04
1.64
1.33
2.97
-2.93
0.05
—
-3.98
—
-3.98
-44.22
0.09
0.01
0.01
—
1.75
1.69
3.44
-3.44
-0.19
—
-3.63
-1.67
-1.96
-21.77
0.09
0.49
0.49
—
1.18
1.82
3
-3
-0.02
-0.01
-3.03
—
-3.03
-33.66
0.09
0.11
0.11
—
2.48
1.91
4.39
-4.39
0.02
0.25
-4.11
—
-4.16
-46.22
0.09
0.49
0.33
0.16
1.92
1.78
3.7
-3.54
0.02
0.23
-3.29
—
-3.28
-36.44
0.09
0.33
0.38
-0.05
1.08
1.96
3.04
-3.09
-0.24
—
-3.33
-1.14
-2.19
-24.33
0.09
1.75
2
-0.25
1.22
2.71
3.93
-4.18
-0.21
—
-4.4
—
-4.37
-48.55
0.09
1.54
1.97
-0.43
-0.08
3.12
3.04
-3.47
-0.06
0.19
-3.35
—
-3.28
-36.44
0.09
0.37
0.39
-0.02
0.9
3.23
4.14
-4.15
0.05
—
-3.31
—
-3.21
-40.12
0.08
0.2
0.19
0.01
0.79
1.77
2.56
-2.55
0.03
—
-2.52
-1.75
-0.74
-12.33
0.06
0.46
0.46
—
1.61
1.81
3.42
-3.42
0.11
—
-3.31
—
-3.27
-54.5
0.06
0.46
0.46
—
1.27
2.55
3.82
-3.82
0.02
—
-3.8
—
-3.75
-75
0.05
0.41
0.36
0.04
1.86
2.27
4.14
-4.09
-0.09
—
-4.17
—
-4.13
-82.6
0.05
0.87
0.89
-0.02
0.6
2.37
2.97
-2.99
0.04
—
-2.95
-1.45
-1.47
-29.4
0.05