Ovostar Union Statements
OV
Ovostar Union 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
47.304
100
18.615
39.4
28.689
60.6
—
0
3.3
7
3.231
6.8
25.458
53.8
0.44
0.9
—
0
9.018
19.1
0.041
0.09
8.937
18.9
1.49
6
45.341
100
20.416
45
24.925
55
—
0
3.88
8.6
3.706
8.2
21.219
46.8
0.533
1.2
—
0
4.193
9.2
0.495
1.1
3.733
8.2
0.622
6
33.71
100
18.408
54.6
15.302
45.4
—
0
4.684
13.9
4.66
13.8
10.642
31.6
-0.821
-2.4
—
0
20.377
60.4
0.009
0.03
20.338
60.3
3.39
6
28.867
100
24.138
83.6
4.729
16.4
—
0
4.384
15.2
4.897
17
-0.168
-0.6
0.348
1.2
—
0
-1.536
-5.3
—
0
-1.18
-4.09
-0.197
6
27.708
100
23.612
85.2
4.096
14.8
—
0
2.605
9.4
2.309
8.3
1.787
6.4
-0.757
-2.7
—
0
-16.443
-59.3
—
0
-16.645
-60.07
-2.774
6
39.002
100
29.622
75.9
9.38
24.1
—
0
3.661
9.4
3.639
9.3
5.741
14.7
-0.214
-0.5
—
0
-1.212
-3.1
-0.02
-0.05
-1.172
-3.005
-0.195
6
32.948
100
28.474
86.4
4.474
13.6
—
0
3.575
10.9
3.499
10.6
0.975
3
0.358
1.1
—
0
1.215
3.7
-0.012
-0.04
1.018
3.1
0.17
6
29.25
100
28
95.7
1.25
4.3
—
0
2.745
9.4
2.773
9.5
-1.523
-5.2
-0.089
-0.3
—
0
-3.095
-10.6
—
0
-2.877
-9.8
-0.479
6
32.166
100
25.127
78.1
7.039
21.9
—
0
2.54
7.9
2.522
7.8
4.517
14
0.351
1.1
—
0
4.725
14.7
0.01
0.03
4.721
14.7
0.787
6
31.08
100
24.1
77.5
6.98
22.5
—
0
3.51
11.3
3.45
11.1
3.53
11.4
-0.56
-1.8
—
0
-1.02
-3.3
0.14
0.5
-1.17
-3.8
-0.2
6
23.192
100
20.475
88.3
2.717
11.7
—
0
2.72
11.7
0.942
4.1
1.775
7.7
-0.447
-1.9
—
0
1.338
5.8
0.019
0.08
1.318
5.7
0.22
6
21.19
100
17.109
80.7
4.081
19.3
—
0
2.284
10.8
2.4
11.3
1.681
7.9
-0.402
-1.9
—
0
1.278
6
0.012
0.06
1.41
6.7
0.235
6
23.442
100
20.063
85.6
3.379
14.4
—
0
2.656
11.3
2.504
10.7
0.875
3.7
0.142
0.6
—
0
1.185
5.1
0.012
0.05
1.161
5
0.194
6
27.022
100
20.42
75.6
6.602
24.4
—
0
2.938
10.9
5.809
21.5
0.793
2.9
-0.279
-1.03
—
0
-22.898
-84.7
-0.278
-1.03
-22.458
-83.1
-3.743
6
23.647
100
22.102
93.5
1.545
6.5
—
0
2.465
10.4
2.611
11
-1.066
-4.5
-0.019
-0.08
—
0
-1.046
-4.4
0.014
0.06
-1.03
-4.4
-0.172
6
22.848
100
22.008
96.3
0.84
3.7
—
0
2.891
12.7
0
0
0.84
3.7
-0.491
-2.1
—
0
-0.819
-3.6
0.012
0.05
-0.918
-4.02
-0.153
6
31.137
100
23.11
74.2
8.027
25.8
—
0
3.185
10.2
3.28
10.5
4.747
15.2
-0.062
-0.2
—
0
4.51
14.5
0.015
0.05
4.392
14.1
0.732
6
30.304
100
22.601
74.6
7.703
25.4
—
0
3.022
10
3.206
10.6
4.497
14.8
-0.356
-1.2
—
0
3.589
11.8
-0.025
-0.08
3.395
11.2
0.566
6
31.205
100
24.721
79.2
6.484
20.8
—
0
2.778
8.9
2.867
9.2
3.617
11.6
0.713
2.3
—
0
3.466
11.1
0.027
0.09
3.472
11.1
0.579
6
29.6
100
22.6
76.4
7.01
23.7
—
0
2.81
9.5
2.83
9.6
4.17
14.1
-0.51
-1.7
-0.02
-0.07
3.09
10.4
0.01
0.03
3.34
11.3
0.56
6
33.85
100
21.13
62.4
12.72
37.6
—
0
2.35
6.9
2.39
7.1
10.34
30.5
-1.4
-4.1
-0.04
-0.1
7.43
21.9
0.1
0.3
7.23
21.4
1.21
6
38.52
23.18
15.33
—
2.26
1.95
13.38
0.95
-0.5
14.57
-0.4
14.63
2.44
6
23.69
17.13
6.56
—
2.41
2.3
4.26
-0.34
-0.19
4.08
0.01
3.94
0.66
6
16.68
13.69
2.99
—
1.38
1.43
1.56
-1.58
-0.02
-0.37
0.04
-0.39
-0.07
6
19.8
14.07
5.73
—
1.42
1.47
4.26
-0.15
-0.01
4.3
—
4.28
0.71
6
24.08
13.18
10.9
—
1.15
0.6
10.3
1.1
-0.59
10.37
0.05
10.14
1.69
6
19.21
15.01
4.21
—
1.65
1.45
2.75
0.19
-0.25
3.18
0.02
3.11
0.52
6
16.7
13.07
3.63
—
1.27
1.21
2.42
-0.05
-0.12
2.99
0.03
2.94
0.49
6
17.76
11.04
6.72
—
1.26
1.41
5.3
-0.18
-0.04
6.17
0.07
5.97
0.99
6
22.83
13
9.83
—
1.79
0.81
9.02
0.44
-1.38
10.18
0.57
9.35
1.56
6
19.27
11.88
7.39
—
0.85
0.07
7.32
-1.3
-1.06
6.48
0.05
6.12
1.02
6
16.45
10.87
5.57
—
0.69
-0.27
5.85
0.28
-1.06
6.82
0.05
6.59
1.1
6
17.06
9.85
7.22
—
0.63
-0.34
7.56
0.85
-1.07
9.17
0.05
8.9
1.48
6
21.41
15.82
5.58
—
0.18
-1.61
7.19
-0.1
-0.63
7.13
0.13
6.83
1.14
6
18.16
12.12
6.03
—
0.86
0.43
5.61
0.87
-0.7
7.6
—
7.48
1.25
6
15.14
12.57
2.57
—
0.89
0.1
2.47
0.06
-0.88
3.37
0.01
3.32
0.55
6
19.09
10.91
8.17
—
1.11
0.93
7.24
-0.2
-0.35
7.91
0.04
7.71
1.28
6
26.31
15.62
10.69
—
0.4
-1.97
12.66
-1.07
0
16.2
-0.12
15.98
2.66
6
20.94
14.83
6.11
—
1.53
0.35
5.76
—
-0.99
8.23
0.06
7.99
1.33
6
15.44
11.6
3.84
—
1.66
1.84
2
-0.03
-0.44
1.65
0.01
1.62
0.27
6
17.66
12.43
5.23
—
1.63
1.97
3.26
-0.04
-0.07
5.12
0.03
5
0.83
6
20.04
15.14
4.9
—
1.81
2.09
2.81
0.02
-0.14
9.96
0.23
9.52
1.59
6