Omega Statements
OF
Omega 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
24.62
100
9.398
38.2
15.222
61.8
0.984
4
8.955
36.4
9.939
40.4
5.283
21.5
0.609
2.5
-0.031
-0.1
5.861
23.8
1.387
5.6
4.496
18.3
0.445
10.094
25.216
100
10.117
40.1
15.099
59.9
0.931
3.7
9.11
36.1
10.041
39.8
5.058
20.1
0.546
2.2
-0.029
-0.1
5.575
22.1
1.375
5.5
4.219
16.7
0.418
10.094
28.147
100
11.157
39.6
16.99
60.4
1.014
3.6
9.863
35
10.877
38.6
6.113
21.7
0.521
1.9
0.032
0.1
6.666
23.7
1.811
6.4
4.889
17.4
0.484
10.094
27.5
100
10.55
38.4
16.95
61.6
0.99
3.6
9.1
33.1
10.09
36.7
6.86
24.9
0.5
1.8
-0.04
-0.1
7.32
26.6
1.75
6.4
5.58
20.3
0.55
10.09
25.84
100
10.04
38.9
15.8
61.1
0.91
3.5
9.37
36.3
10.27
39.7
5.52
21.4
0.4
1.5
0.02
0.08
5.94
23
1.39
5.4
4.56
17.6
0.45
10.09
29.99
100
11.36
37.9
18.63
62.1
0.96
3.2
10.37
34.6
11.32
37.7
7.31
24.4
0.28
0.9
0.03
0.1
7.62
25.4
1.88
6.3
5.74
19.1
0.57
10.09
30.82
100
12.18
39.5
18.64
60.5
1.22
4
9.75
31.6
10.97
35.6
7.67
24.9
0.12
0.4
0.16
0.5
7.95
25.8
1.77
5.7
6.18
20.1
0.61
10.09
31.63
100
11.87
37.5
19.76
62.5
1.1
3.5
10.02
31.7
11.12
35.2
8.64
27.3
0.03
0.09
-0.21
-0.7
8.46
26.7
1.92
6.1
6.54
20.7
0.65
10.09
31.75
100
10.96
34.5
20.79
65.5
1.2
3.8
12.25
38.6
13.45
42.4
7.34
23.1
0.01
0.03
-0.14
-0.4
7.22
22.7
1.76
5.5
5.45
17.2
0.54
10.09
31.29
100
12.18
38.9
19.12
61.1
1.22
3.9
10.53
33.7
11.75
37.6
7.37
23.6
0.01
0.03
-0.03
-0.1
7.35
23.5
1.88
6
5.45
17.4
0.54
10.09
35.46
100
13.22
37.3
22.24
62.7
1.28
3.6
10.95
30.9
12.24
34.5
10
28.2
0.01
0.03
0.02
0.06
10.02
28.3
2.42
6.8
7.6
21.4
0.75
10.09
31.73
100
11.69
36.8
20.04
63.2
1.11
3.5
10.6
33.4
11.71
36.9
8.33
26.3
0.01
0.03
-0.02
-0.06
8.32
26.2
2.16
6.8
6.15
19.4
0.61
10.09
31.97
100
12.27
38.4
19.7
61.6
1.21
3.8
10.07
31.5
11.28
35.3
8.42
26.3
0.01
0.03
0.01
0.03
8.43
26.4
2.23
7
6.18
19.3
0.61
10.09
30.86
100
11.3
36.6
19.56
63.4
1
3.2
10.24
33.2
11.24
36.4
8.32
27
0.01
0.03
0.02
0.06
8.35
27.1
2.05
6.6
6.27
20.3
0.62
10.09
31.63
100
11.37
35.9
20.25
64
1.11
3.5
9.6
30.4
10.71
33.9
9.54
30.2
0.01
0.03
0.06
0.2
9.61
30.4
2.41
7.6
7.18
22.7
0.71
10.09
27.09
100
9.82
36.2
17.27
63.8
0.95
3.5
9.94
36.7
10.89
40.2
6.38
23.6
0.01
0.04
0.02
0.07
6.4
23.6
1.58
5.8
4.82
17.8
0.48
10.09
21.82
100
8.56
39.2
13.26
60.8
1.02
4.7
7.36
33.7
8.37
38.4
4.89
22.4
-0.1
-0.5
-0.02
-0.09
4.77
21.9
1.2
5.5
3.57
16.4
0.35
10.09
25.27
100
9.5
37.6
15.77
62.4
1.12
4.4
8.8
34.8
9.92
39.3
5.85
23.1
0.05
0.2
-0.11
-0.4
5.78
22.9
1.42
5.6
4.34
17.2
0.43
10.09
29.73
100
10.63
35.8
19.1
64.2
1.06
3.6
11.23
37.8
12.29
41.3
6.81
22.9
0.19
0.6
0.11
0.4
7.11
23.9
1.53
5.1
5.55
18.7
0.55
10.1
28.03
100
10.33
36.9
17.7
63.1
1.16
4.1
12.17
43.4
13.33
47.6
4.37
15.6
0.23
0.8
-0.06
-0.2
4.55
16.2
1.15
4.1
3.37
12
0.33
10.09
26.81
100
10.07
37.6
16.74
62.4
1.15
4.3
10.44
38.9
11.6
43.3
5.14
19.2
0.24
0.9
-0.03
-0.1
5.35
20
1.33
5
3.98
14.8
0.39
10.09
26.79
100
9.84
36.7
16.95
63.3
1.34
5
10.01
37.4
11.36
42.4
5.59
20.9
0.22
0.8
0.04
0.1
5.85
21.8
1.42
5.3
4.38
16.3
0.43
10.09
28.87
100
10.57
36.6
18.3
63.4
1.45
5
9.02
31.2
10.47
36.3
7.83
27.1
0.21
0.7
-0.05
-0.2
8
27.7
1.95
6.8
6.02
20.9
0.6
10.09
27.2
100
10.65
39.2
16.55
60.8
1.22
4.5
8.65
31.8
9.87
36.3
6.68
24.6
0.13
0.5
-0.04
-0.1
6.77
24.9
1.56
5.7
5.18
19
0.51
10.09
26.85
100
10.63
39.6
16.21
60.4
1.11
4.1
8.75
32.6
9.86
36.7
6.36
23.7
0.09
0.3
-0.08
-0.3
6.38
23.8
1.56
5.8
4.78
17.8
0.47
10.09
25.4
100
10.36
40.8
15.03
59.2
1.03
4.1
8.5
33.5
9.54
37.6
5.5
21.7
0.05
0.2
0.04
0.2
5.59
22
1.38
5.4
4.16
16.4
0.41
10.09
27.46
10.38
17.08
0.83
8.59
9.42
7.67
0.04
-0.02
7.69
3.27
4.48
0.43
10.09
24.92
9.72
15.21
0.8
8.5
9.29
5.91
0.03
—
5.94
1.9
4.01
0.4
10.09
23.81
9.66
14.14
0.86
8.85
9.71
4.44
0.03
0.02
4.48
1.39
3.03
0.3
10.09
25.61
10.27
15.34
0.81
8.32
9.13
6.2
0.02
-0.04
6.19
2.01
4.14
0.41
10.09
25.64
9.72
15.93
0.89
8.7
9.59
6.34
0.03
-0.19
6.18
2
4.13
0.41
10.09
23.94
9.17
14.78
0.81
8.12
8.93
5.85
0.03
-0.11
5.77
1.85
3.89
0.39
10.09
23.84
9.15
14.69
0.78
8.22
9
5.69
0.02
-0.13
5.58
1.82
3.71
0.37
10.09
20.63
8.13
12.49
0.71
7.76
8.48
4.02
0.02
-0.05
4
1.31
2.64
0.26
10.09
26.11
9.98
16.13
0.64
8.45
9.1
7.04
0.02
—
7.05
2.27
4.74
0.47
10.09
24.56
9.27
15.29
0.69
8.22
8.91
6.38
0.02
-0.01
6.39
2.11
4.23
0.42
10.09
21.64
8.3
13.34
0.72
7.23
7.95
5.38
0.02
0.05
5.45
1.73
3.67
0.36
10.09
20.97
8.58
12.39
0.63
7.05
7.69
4.71
0.02
-0.05
4.68
1.49
3.14
0.31
10.09
24.92
9.94
14.98
0.8
7.19
7.99
6.99
0.02
-0.06
6.95
2.56
4.34
0.43
10.09
23.84
9.52
14.32
0.76
7.46
8.22
6.1
0.01
-0.03
6.07
2
4.04
0.4
10.09
19.87
8.42
11.45
0.66
6.5
7.16
4.3
0.01
0.02
4.32
1.39
2.9
0.29
10.09
16.59
7.31
9.28
0.7
5.31
6.01
3.27
0.01
-0.01
3.26
1.04
2.2
0.22
10.09
21.86
9.77
12.09
0.74
6.75
7.49
4.6
0.01
-0.01
4.6
1.37
3.21
0.32
10.09
19.99
9.01
10.98
0.67
6.22
6.89
4.09
—
0.06
4.16
1.42
2.71
0.27
10.09
18.89
8.67
10.22
0.63
5.7
6.33
3.89
—
-0.04
3.85
1.3
2.54
0.25
10.09
16.38
7.78
8.6
0.72
5.42
6.14
2.46
—
-0.08
2.38
0.79
1.58
0.16
10.09
18.43
8.73
9.7
0.67
7.57
8.24
1.46
0.01
—
1.47
0.75
0.77
0.076
10.09