Ooma Statements
OO
Ooma 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
64.129
100
25.429
39.7
38.7
60.3
13.64
21.3
26.656
41.6
40.296
62.8
-1.596
-2.5
-0.103
-0.2
—
0
-1.699
-2.6
0.438
0.7
-2.137
-3.3
-0.08
26.557
62.499
100
24.384
39
38.115
61
13.793
22.1
27.059
43.3
40.852
65.4
-2.737
-4.4
0.923
1.5
—
0
-1.814
-2.9
0.325
0.5
-2.139
-3.4
-0.082
26.224
61.676
100
23.923
38.8
37.753
61.2
13.674
22.2
26.46
42.9
40.134
65.1
-2.381
-3.9
-0.026
-0.04
—
0
-2.407
-3.9
0.658
1.1
-3.065
-5
-0.118
25.919
59.856
100
22.917
38.3
36.939
61.7
12.54
21
25.417
42.5
37.957
63.4
-1.018
-1.7
0.267
0.4
—
0
-0.751
-1.3
-3.036
-5.07
2.285
3.8
0.088
25.99
58.35
100
21.77
37.3
36.59
62.7
11.77
20.2
24.81
42.5
36.58
62.7
0.01
0.02
0.53
0.9
—
0
0.54
0.9
0.27
0.5
0.27
0.5
0.01
25.94
56.85
100
20.9
36.8
35.95
63.2
11.95
21
24.61
43.3
36.56
64.3
-0.61
-1.07
0.42
0.7
—
0
-0.19
-0.3
0.13
0.2
-0.33
-0.6
-0.01
25.18
56.5
100
20.54
36.4
35.96
63.6
11.82
20.9
24.53
43.4
36.35
64.3
-0.4
-0.7
0.19
0.3
—
0
-0.31
-0.5
0.11
0.2
-0.42
-0.7
-0.02
24.9
56.68
100
20.76
36.6
35.92
63.4
12.5
22.1
25.68
45.3
38.17
67.3
-2.26
-4
0.09
0.2
—
0
-2.76
-4.9
0.05
0.09
-2.81
-5
-0.11
24.61
52.65
100
18.84
35.8
33.82
64.2
11.12
21.1
23.54
44.7
34.66
65.8
-0.85
-1.6
0.02
0.04
—
0
-1.63
-3.1
-1.97
-3.7
0.34
0.6
0.01
24.39
50.34
100
18.39
36.5
31.95
63.5
10.5
20.9
22.21
44.1
32.71
65
-0.76
-1.5
0.03
0.06
—
0
-0.73
-1.5
0.04
0.08
-0.77
-1.5
-0.03
24.12
50.49
100
19.68
39
30.81
61
10
19.8
20.93
41.5
30.94
61.3
-0.13
-0.3
0.03
0.06
—
0
-0.1
-0.2
—
0
-0.1
-0.2
—
23.85
49.17
100
18.93
38.5
30.25
61.5
9.47
19.3
21.16
43
30.62
62.3
-0.38
-0.8
0.05
0.1
—
0
-0.33
-0.7
—
0
-0.33
-0.7
-0.01
23.62
47.06
100
17.75
37.7
29.3
62.3
9.42
20
20.35
43.2
29.77
63.3
-0.46
-1
0.02
0.04
—
0
-0.44
-0.9
—
0
-0.44
-0.9
-0.02
23.36
45.57
100
17.49
38.4
28.08
61.6
9.31
20.4
19.74
43.3
29.05
63.7
-0.97
-2.1
0.08
0.2
—
0
-0.89
-2
—
0
-0.89
-2
-0.04
23.05
44.26
100
16.82
38
27.44
62
9.23
20.9
18.77
42.4
28
63.3
-0.56
-1.3
0.05
0.1
—
0
-0.51
-1.2
0.09
0.2
-0.6
-1.4
-0.03
22.78
42.97
100
16.28
37.9
26.69
62.1
8.96
20.9
18.25
42.5
27.21
63.3
-0.52
-1.2
0.11
0.3
—
0
-0.41
-1
—
0
-0.41
-1
-0.02
22.53
41.41
100
15.91
38.4
25.5
61.6
9.05
21.9
17
41.1
26.05
62.9
-0.55
-1.3
0.18
0.4
—
0
-0.37
-0.9
—
0
-0.37
-0.9
-0.02
22.23
40.31
100
15.13
37.5
25.18
62.5
8.85
22
17.47
43.3
26.32
65.3
-1.15
-2.9
0.08
0.2
—
0
-1.07
-2.7
—
0
-1.07
-2.7
-0.05
21.9
40.65
100
16.06
39.5
24.59
60.5
8.65
21.3
18.41
45.3
27.06
66.6
-2.47
-6.08
0.11
0.3
—
0
-2.36
-5.8
-0.06
-0.1
-2.29
-5.6
-0.11
21.59
39.6
100
15.27
38.6
24.32
61.4
10.01
25.3
18.17
45.9
28.18
71.2
-3.85
-9.7
0.13
0.3
—
0
-6.81
-17.2
-0.03
-0.08
-6.78
-17.1
-0.32
21.27
37.34
100
15.02
40.2
22.32
59.8
9.6
25.7
18
48.2
27.6
73.9
-5.28
-14.1
0.28
0.7
—
0
-5
-13.4
-0.02
-0.05
-4.98
-13.3
-0.24
20.85
34.01
100
13.57
39.9
20.43
60.1
8.88
26.1
16.57
48.7
25.46
74.9
-5.02
-14.8
0.26
0.8
—
0
-4.76
-14
-0.02
-0.06
-4.74
-13.9
-0.23
20.48
34.72
100
15.01
43.2
19.71
56.8
8.35
24
15.19
43.8
23.54
67.8
-3.83
-11.03
0.23
0.7
—
0
-3.6
-10.4
-0.11
-0.3
-3.49
-10.05
-0.17
20.23
32.61
100
12.54
38.5
20.07
61.5
8.59
26.3
15.34
47
23.93
73.4
-3.86
-11.8
0.22
0.7
—
0
-3.64
-11.2
-0.15
-0.5
-3.49
-10.7
-0.18
19.96
31.68
100
12.91
40.8
18.77
59.2
8.44
26.6
14.49
45.7
22.94
72.4
-4.16
-13.1
0.2
0.6
—
0
-3.97
-12.5
-0.06
-0.2
-3.9
-12.3
-0.2
19.67
30.22
100
12.28
40.6
17.94
59.4
8.52
28.2
13.35
44.2
21.87
72.4
-3.93
-13.005
0.18
0.6
—
0
-3.75
-12.4
-0.07
-0.2
-3.69
-12.2
-0.19
19.32
30.22
100
11.91
39.4
18.31
60.6
7.97
26.4
13.45
44.5
21.42
70.9
-3.11
-10.3
0.19
0.6
-0.01
-0.03
-2.93
-9.7
—
0
-2.93
-9.7
-0.15
19.06
28.51
11.34
17.17
7.48
13.02
20.49
-3.33
0.16
-0.01
-3.18
—
-3.18
-0.17
18.73
28.19
11.61
16.58
7.26
13.11
20.37
-3.79
0.14
0.03
-3.62
—
-3.62
-0.2
18.36
27.58
11.55
16.03
6.62
12.91
19.53
-3.5
0.12
-0.02
-3.39
—
-3.39
-0.19
18.13
27.56
11.78
15.79
6.42
12.29
18.7
-2.91
0.11
-0.03
-2.83
—
-2.83
-0.16
17.95
27.01
11.66
15.34
6.24
12.01
18.26
-2.91
0.1
-0.01
-2.82
—
-2.82
-0.16
17.65
25.49
10.95
14.55
5.84
12.12
17.96
-3.41
0.1
-0.03
-3.34
—
-3.34
-0.19
17.28
24.46
10.81
13.65
5.74
11.95
17.69
-4.04
0.06
0.02
-3.96
—
-3.96
-0.23
17.06
24.31
11.15
13.16
5.17
11.18
16.35
-3.19
0.02
-0.01
-3.18
—
-3.18
-0.19
17.07
23.48
10.99
12.48
4.95
11.04
15.99
-3.5
-0.01
-0.02
-3.53
—
-3.53
-0.21
16.7
21.14
9.89
11.24
4.28
10.02
14.31
-3.06
-0.33
-0.01
-3.4
—
-3.4
-0.8
4.23
19.85
9.83
10.02
4.1
8.86
12.95
-2.93
-1
—
-3.94
—
-3.94
-0.23
16.83
20.91
11.06
9.85
3.69
9.63
13.32
-3.47
-0.59
-0.04
-4.09
—
-4.09
-0.24
16.83
16.7
8.18
8.53
2.93
7.12
10.04
-1.52
-0.08
—
-1.6
-0.5
-1.1
-0.07
16.83
16.3
8.59
7.71
2.3
4.66
6.96
0.75
-0.24
-0.01
0.5
—
0.5
0.03
16.83
15.1
8.83
6.28
2.04
4.98
7.02
-0.75
-0.17
-0.01
-0.92
—
-0.92
-0.05
16.83