Olympic Statements
ZE
Olympic 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
526.25
100
440.79
83.8
85.46
16.2
—
0
64.123
12.2
71.35
13.6
14.11
2.7
-4.393
-0.8
-0.021
-0.004
10.696
2
3.036
0.6
7.66
1.5
0.657
11.662
526.64
100
440.03
83.6
86.611
16.4
—
0
62.939
12
70.273
13.3
16.338
3.1
-4.01
-0.8
-0.019
-0.004
11.909
2.3
3.212
0.6
8.697
1.7
0.746
11.663
489.41
100
401.5
82
87.904
18
—
0
61.771
12.6
69.355
14.2
18.549
3.8
-3.627
-0.7
-0.011
-0.002
9.653
2
2.245
0.5
7.408
1.5
0.639
11.599
526.4
100
441.4
83.9
85
16.1
—
0
55.9
10.6
62.1
11.8
22.9
4.4
-4
-0.8
—
0
16.9
3.2
4.7
0.9
12.2
2.3
1.06
11.6
569.3
100
472.4
83
96.9
17
—
0
63.6
11.2
70.1
12.3
26.8
4.7
-4.2
-0.7
—
0
21.5
3.8
6.5
1.1
15
2.6
1.3
11.6
573.1
100
481.2
84
91.9
16
—
0
63.3
11
71.6
12.5
20.3
3.5
-4.2
-0.7
—
0
13.5
2.4
3.6
0.6
9.9
1.7
0.85
11.6
520
100
455.8
87.7
64.2
12.3
—
0
50.8
9.8
56
10.8
8.3
1.6
-2.8
-0.5
—
0
4.9
0.9
0.9
0.2
4
0.8
0.34
11.6
634.4
100
554.9
87.5
79.6
12.5
—
0
55.8
8.8
60.5
9.5
19.1
3
-3
-0.5
—
0
16.1
2.5
4
0.6
12
1.9
1.04
11.6
709.2
100
588.2
82.9
121
17.1
—
0
62.2
8.8
67.1
9.5
53.9
7.6
-2.3
-0.3
—
0
51.6
7.3
14
2
37.6
5.3
3.26
11.5
696.3
100
579.2
83.2
117.2
16.8
—
0
59.1
8.5
64
9.2
53.1
7.6
-2
-0.3
—
0
51.1
7.3
13.8
2
37.3
5.4
3.23
11.6
624.6
100
514.8
82.4
109.8
17.6
—
0
58.6
9.4
63.6
10.2
46.2
7.4
-2
-0.3
—
0
34.3
5.5
9.4
1.5
24.9
4
2.16
11.5
668.5
100
540.1
80.8
128.4
19.2
—
0
50.9
7.6
55.7
8.3
72.7
10.9
-1.9
-0.3
—
0
60.2
9
15.7
2.3
44.5
6.7
3.87
11.5
556.1
100
451.2
81.1
104.8
18.8
—
0
53.1
9.5
58.4
10.5
46.4
8.3
-2
-0.4
—
0
40.4
7.3
10.8
1.9
29.6
5.3
2.58
11.5
463.1
100
377.1
81.4
86.1
18.6
—
0
48.2
10.4
53.4
11.5
32.6
7
-1.7
-0.4
—
0
29.9
6.5
7.9
1.7
22
4.8
1.91
11.5
331.5
100
281.3
84.9
50.3
15.2
—
0
40
12.1
44.9
13.5
5.4
1.6
-1.6
-0.5
—
0
3.8
1.1
2
0.6
1.8
0.5
0.16
11.4
299.9
100
259.4
86.5
40.5
13.5
—
0
36.1
12
40.9
13.6
-0.4
-0.1
-1.7
-0.6
—
0
-2.1
-0.7
-0.6
-0.2
-1.5
-0.5
-0.13
11.5
248.3
100
215.9
87
32.4
13
—
0
35
14.1
39.9
16.1
-7.5
-3.02
-1.9
-0.8
—
0
-9.4
-3.8
-2.9
-1.2
-6.5
-2.6
-0.56
11.4
354.4
100
305.6
86.2
48.8
13.8
—
0
40.8
11.5
45.7
12.9
3.1
0.9
-2.2
-0.6
—
0
0.8
0.2
0.2
0.06
0.6
0.2
0.05
11.5
319.7
100
274.6
85.9
45.1
14.1
—
0
39.3
12.3
44.1
13.8
1
0.3
-2.3
-0.7
—
0
-1.3
-0.4
-0.4
-0.1
-0.9
-0.3
-0.08
11.5
384.2
100
336.3
87.5
47.9
12.5
—
0
39.7
10.3
44.3
11.5
3.6
0.9
-2.6
-0.7
—
0
1
0.3
0.4
0.1
0.6
0.2
0.05
11.4
429.2
100
376.6
87.7
52.5
12.2
—
0
41.8
9.7
46.6
10.9
5.9
1.4
-3.2
-0.7
-0.1
-0.02
2.7
0.6
0.6
0.1
2.1
0.5
0.18
11.4
445.9
100
392
87.9
53.9
12.1
—
0
43.1
9.7
47.8
10.7
6.1
1.4
-3.2
-0.7
—
0
2.8
0.6
0.8
0.2
2.1
0.5
0.18
11.5
429.6
100
381.7
88.9
47.9
11.1
—
0
41.3
9.6
46.1
10.7
1.8
0.4
-3.1
-0.7
-0.2
-0.05
-1.5
-0.3
-0.2
-0.05
-1.3
-0.3
-0.12
11.4
457
100
390.7
85.5
66.3
14.5
—
0
43.5
9.5
47.7
10.4
18.6
4.1
-2.9
-0.6
—
0
15.7
3.4
4.1
0.9
11.6
2.5
1.01
11.4
452.9
100
379.9
83.9
73
16.1
—
0
44.3
9.8
48.7
10.8
24.3
5.4
-2.7
-0.6
-0.1
-0.02
21.6
4.8
5.7
1.3
15.8
3.5
1.39
11.4
375.6
100
318.2
84.7
57.4
15.3
—
0
40.8
10.9
45.1
12
12.3
3.3
-2
-0.5
—
0
10.3
2.7
2.7
0.7
7.6
2
0.67
11.4
308.2
269.9
38.2
—
35.9
40.3
-2
-2.1
—
-4.2
-14.6
4.2
0.36
11.4
331.4
285.9
45.6
—
36.2
40.3
5.3
-2
—
3.3
1
2.3
0.2
11.4
356.2
304.9
51.3
—
37.1
41.7
9.6
-1.8
—
7.8
3
4.8
0.42
11.4
334.9
282
52.9
—
37.4
41.8
11.1
-1.6
—
9.4
1.7
7.7
0.68
11.4
254.9
221.5
33.4
—
31.5
36.1
-2.7
-1.4
—
-4
-1.9
-2.1
-0.19
11.2
268.3
231.1
37.2
—
32.8
37.1
—
-1.3
—
-1.3
0.5
-1.8
-0.16
11.2
273.6
226.7
46.9
—
33.8
38.6
8.3
-1.3
-0.1
7
3.5
3.6
0.32
11.2
258.3
220.3
38
—
33.3
38
—
-1.3
—
-1.3
-0.5
-0.8
-0.07
11.2
237.5
208.2
29.3
—
31.3
36
-6.7
-1.3
—
-8.4
-3.4
-5
-0.45
11.2
276.9
239.4
37.5
—
32.4
37.1
0.5
-1.4
-0.1
-1
-0.4
-0.6
-0.05
11.2
315.3
277.6
37.7
—
32.8
37.5
0.1
-1.5
—
-25.9
-3.6
-22.3
-1.99
11.2
345.9
302.5
43.4
—
35.2
40
3.3
-1.6
—
1.8
0.7
1.1
0.1
11.2
326.7
290.4
36.3
—
34.3
39.2
-2.9
-1.6
-0.1
-28.4
-1.5
-26.9
-2.42
11.1
376.6
330
46.6
—
37.9
42.5
4.1
-1.6
—
2.5
0.9
1.6
0.14
11.1
386
335.2
50.8
—
38
43.7
7.1
-1.8
—
5.3
1.8
3.5
0.32
11.1
346.9
296.8
50.1
—
38.2
43.9
6.2
-1.8
—
4.5
1.7
2.8
0.25
11.1
290.5
251.5
38.9
—
33.2
39.1
-0.1
-1.6
—
-1.8
-0.4
-1.4
-0.12
11.1
304
261.9
42.1
—
32.5
37.9
4.2
-1.7
—
2.5
1.1
1.3
0.12
11.1
330.8
283.4
47.4
—
35.8
41.4
6
-1.7
—
4.3
1.8
2.5
0.23
11.1
338.1
286.7
51.4
—
36.3
41.8
9.6
-1.7
—
7.9
2.7
5.2
0.47
11.1
291.7
255.3
36.4
—
32.5
38
-1.6
-1.9
—
-10.2
-0.1
-10.1
-0.918
11