Ocean Power Technologies Inc
F:RUOC
Income Statement
Earnings Waterfall
Ocean Power Technologies Inc
Income Statement
Ocean Power Technologies Inc
| Jan-2007 | Apr-2007 | Jul-2007 | Oct-2007 | Jan-2008 | Apr-2008 | Jul-2008 | Oct-2008 | Jan-2009 | Apr-2009 | Jul-2009 | Oct-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue |
2
N/A
|
3
+41%
|
3
+10%
|
4
+41%
|
5
+20%
|
5
+2%
|
6
+26%
|
5
-17%
|
5
-9%
|
4
-11%
|
4
-12%
|
3
-3%
|
3
-3%
|
5
+51%
|
5
+1%
|
6
+25%
|
7
+10%
|
7
-6%
|
7
+8%
|
7
-5%
|
6
-9%
|
6
-9%
|
5
-16%
|
5
-3%
|
5
-1%
|
4
-21%
|
3
-14%
|
2
-29%
|
2
-30%
|
2
-2%
|
3
+71%
|
4
+50%
|
4
+3%
|
4
+3%
|
3
-35%
|
1
-47%
|
1
-23%
|
1
-36%
|
1
+14%
|
0
-40%
|
1
+44%
|
1
+22%
|
1
N/A
|
1
-10%
|
1
-29%
|
1
-6%
|
0
-33%
|
0
+15%
|
1
+69%
|
1
-5%
|
1
+27%
|
1
+8%
|
1
+53%
|
2
+27%
|
2
-2%
|
2
-5%
|
1
-26%
|
1
+4%
|
1
+9%
|
1
+10%
|
2
+11%
|
2
+10%
|
2
+25%
|
2
+3%
|
3
+11%
|
3
+9%
|
3
+20%
|
4
+18%
|
5
+27%
|
6
+12%
|
6
+1%
|
7
+28%
|
6
-14%
|
6
-4%
|
6
-2%
|
4
-35%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2)
|
(4)
|
(5)
|
(5)
|
(7)
|
(8)
|
(9)
|
(9)
|
(7)
|
(5)
|
(4)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(6)
|
(7)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(2)
|
(3)
|
(5)
|
(5)
|
(5)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
|
| Gross Profit |
(0)
N/A
|
(1)
-222%
|
(2)
-23%
|
(1)
+20%
|
(2)
-35%
|
(3)
-66%
|
(3)
+3%
|
(4)
-15%
|
(3)
+25%
|
(1)
+70%
|
(0)
+58%
|
0
N/A
|
0
-38%
|
1
+208%
|
0
-61%
|
0
+13%
|
0
-29%
|
0
+76%
|
1
+50%
|
1
-9%
|
1
-13%
|
0
-90%
|
0
-20%
|
0
+200%
|
0
-8%
|
0
+27%
|
0
-7%
|
0
-85%
|
0
+150%
|
(0)
N/A
|
(0)
-4 300%
|
(1)
-57%
|
(1)
-9%
|
(1)
+24%
|
(0)
+75%
|
0
N/A
|
0
+45%
|
0
-75%
|
0
+200%
|
0
+33%
|
0
-88%
|
(0)
N/A
|
(0)
-90%
|
(0)
+42%
|
0
N/A
|
(0)
N/A
|
(0)
-36%
|
(1)
-182%
|
(1)
-14%
|
(1)
+39%
|
(1)
-9%
|
(0)
+58%
|
(0)
+55%
|
(0)
+21%
|
(0)
N/A
|
(0)
-18%
|
(1)
-323%
|
(1)
-95%
|
(1)
+1%
|
(1)
+4%
|
(1)
+26%
|
(0)
+86%
|
0
N/A
|
0
+38%
|
1
+74%
|
0
-60%
|
1
+198%
|
1
+64%
|
2
+59%
|
3
+54%
|
3
-8%
|
3
+12%
|
2
-21%
|
2
-28%
|
1
-28%
|
(1)
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(10)
|
(11)
|
(12)
|
(13)
|
(15)
|
(16)
|
(16)
|
(18)
|
(18)
|
(18)
|
(17)
|
(18)
|
(20)
|
(22)
|
(25)
|
(25)
|
(22)
|
(22)
|
(21)
|
(19)
|
(18)
|
(17)
|
(16)
|
(17)
|
(17)
|
(16)
|
(16)
|
(14)
|
(14)
|
(14)
|
(12)
|
(13)
|
(13)
|
(14)
|
(15)
|
(14)
|
(15)
|
(14)
|
(14)
|
(14)
|
(13)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(12)
|
(12)
|
(12)
|
(11)
|
(12)
|
(11)
|
(11)
|
(13)
|
(14)
|
(16)
|
(19)
|
(21)
|
(23)
|
(24)
|
(26)
|
(29)
|
(31)
|
(33)
|
(34)
|
(32)
|
(29)
|
(26)
|
(23)
|
(23)
|
(26)
|
(30)
|
|
| Selling, General & Administrative |
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(9)
|
(10)
|
(11)
|
(11)
|
(10)
|
(8)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Research & Development |
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(8)
|
(8)
|
(9)
|
(11)
|
(13)
|
(16)
|
(16)
|
(14)
|
(13)
|
(12)
|
(11)
|
(10)
|
(8)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(5)
|
(6)
|
(5)
|
(3)
|
(3)
|
(3)
|
(4)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(7)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(21)
|
(23)
|
(24)
|
(26)
|
(29)
|
(31)
|
(33)
|
(34)
|
(32)
|
(29)
|
(26)
|
(23)
|
(23)
|
(25)
|
(30)
|
|
| Operating Income |
(10)
N/A
|
(13)
-23%
|
(14)
-14%
|
(15)
-4%
|
(17)
-15%
|
(19)
-13%
|
(20)
-2%
|
(21)
-10%
|
(21)
+3%
|
(19)
+10%
|
(18)
+6%
|
(18)
-1%
|
(20)
-12%
|
(21)
-7%
|
(24)
-14%
|
(24)
-1%
|
(22)
+9%
|
(21)
+4%
|
(20)
+5%
|
(18)
+8%
|
(18)
+3%
|
(17)
+7%
|
(16)
+5%
|
(17)
-6%
|
(16)
+1%
|
(16)
+1%
|
(16)
+3%
|
(14)
+10%
|
(14)
+3%
|
(14)
0%
|
(13)
+8%
|
(14)
-6%
|
(14)
-4%
|
(14)
-1%
|
(15)
-6%
|
(14)
+8%
|
(14)
-2%
|
(14)
+4%
|
(14)
+2%
|
(14)
+0%
|
(13)
+5%
|
(12)
+9%
|
(11)
+3%
|
(11)
+3%
|
(11)
-2%
|
(12)
-3%
|
(12)
-5%
|
(13)
-11%
|
(14)
-5%
|
(13)
+5%
|
(13)
+2%
|
(12)
+5%
|
(12)
+5%
|
(11)
+3%
|
(12)
-3%
|
(11)
+2%
|
(12)
-2%
|
(14)
-16%
|
(15)
-12%
|
(17)
-14%
|
(20)
-14%
|
(22)
-9%
|
(23)
-5%
|
(24)
-5%
|
(25)
-6%
|
(29)
-16%
|
(31)
-5%
|
(32)
-4%
|
(32)
-2%
|
(29)
+10%
|
(26)
+10%
|
(23)
+14%
|
(21)
+8%
|
(22)
-3%
|
(25)
-16%
|
(31)
-25%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
3
|
3
|
4
|
5
|
5
|
5
|
3
|
1
|
1
|
0
|
1
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
1
|
1
|
2
|
2
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
1
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
1
|
2
|
2
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
|
| Pre-Tax Income |
(7)
N/A
|
(10)
-36%
|
(10)
-8%
|
(10)
+4%
|
(12)
-25%
|
(15)
-18%
|
(16)
-10%
|
(20)
-26%
|
(20)
+2%
|
(18)
+8%
|
(16)
+10%
|
(16)
+6%
|
(18)
-13%
|
(19)
-9%
|
(23)
-22%
|
(24)
-1%
|
(22)
+8%
|
(21)
+4%
|
(20)
+6%
|
(18)
+8%
|
(17)
+3%
|
(16)
+7%
|
(16)
+4%
|
(17)
-6%
|
(16)
+2%
|
(16)
0%
|
(16)
+4%
|
(14)
+9%
|
(14)
+3%
|
(13)
+6%
|
(12)
+3%
|
(14)
-9%
|
(14)
-6%
|
(14)
+0%
|
(15)
-5%
|
(14)
+9%
|
(14)
-2%
|
(15)
-5%
|
(14)
+2%
|
(12)
+14%
|
(12)
+7%
|
(10)
+12%
|
(9)
+11%
|
(11)
-18%
|
(11)
+0%
|
(11)
-6%
|
(12)
-5%
|
(13)
-11%
|
(14)
-5%
|
(13)
+5%
|
(13)
+2%
|
(12)
+5%
|
(12)
+4%
|
(11)
+3%
|
(12)
-3%
|
(11)
+1%
|
(12)
-2%
|
(15)
-26%
|
(15)
-5%
|
(18)
-14%
|
(20)
-13%
|
(21)
-4%
|
(22)
-8%
|
(22)
+1%
|
(23)
-4%
|
(27)
-16%
|
(28)
-4%
|
(30)
-9%
|
(32)
-5%
|
(29)
+9%
|
(26)
+9%
|
(23)
+13%
|
(22)
+5%
|
(23)
-3%
|
(25)
-13%
|
(32)
-27%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
2
|
2
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
|
| Income from Continuing Operations |
(7)
|
(10)
|
(10)
|
(10)
|
(12)
|
(15)
|
(16)
|
(20)
|
(20)
|
(18)
|
(16)
|
(16)
|
(18)
|
(19)
|
(23)
|
(24)
|
(21)
|
(20)
|
(19)
|
(18)
|
(16)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(14)
|
(13)
|
(12)
|
(11)
|
(11)
|
(12)
|
(13)
|
(13)
|
(14)
|
(13)
|
(12)
|
(13)
|
(13)
|
(11)
|
(11)
|
(9)
|
(8)
|
(10)
|
(9)
|
(10)
|
(11)
|
(12)
|
(13)
|
(12)
|
(12)
|
(11)
|
(12)
|
(10)
|
(11)
|
(11)
|
(11)
|
(15)
|
(14)
|
(17)
|
(19)
|
(19)
|
(22)
|
(21)
|
(22)
|
(26)
|
(28)
|
(30)
|
(30)
|
(27)
|
(25)
|
(22)
|
(22)
|
(22)
|
(24)
|
(31)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(7)
N/A
|
(10)
-36%
|
(10)
-8%
|
(10)
+4%
|
(12)
-25%
|
(15)
-18%
|
(16)
-10%
|
(20)
-26%
|
(20)
+2%
|
(18)
+8%
|
(17)
+10%
|
(16)
+6%
|
(18)
-13%
|
(19)
-9%
|
(23)
-22%
|
(24)
-1%
|
(21)
+10%
|
(20)
+4%
|
(19)
+6%
|
(18)
+8%
|
(16)
+7%
|
(15)
+7%
|
(14)
+4%
|
(15)
-6%
|
(15)
+5%
|
(15)
0%
|
(14)
+4%
|
(13)
+10%
|
(12)
+6%
|
(11)
+8%
|
(11)
+4%
|
(12)
-10%
|
(13)
-13%
|
(13)
0%
|
(14)
-7%
|
(13)
+10%
|
(12)
+2%
|
(13)
-6%
|
(13)
+3%
|
(11)
+16%
|
(11)
-1%
|
(9)
+13%
|
(8)
+12%
|
(10)
-19%
|
(9)
+5%
|
(10)
-7%
|
(11)
-6%
|
(12)
-12%
|
(13)
-8%
|
(12)
+6%
|
(12)
+2%
|
(11)
+6%
|
(12)
-3%
|
(10)
+11%
|
(11)
-4%
|
(11)
+2%
|
(11)
-2%
|
(15)
-37%
|
(14)
+2%
|
(17)
-15%
|
(19)
-14%
|
(19)
+0%
|
(22)
-15%
|
(21)
+2%
|
(22)
-3%
|
(26)
-20%
|
(28)
-5%
|
(30)
-9%
|
(30)
-1%
|
(27)
+9%
|
(25)
+9%
|
(22)
+13%
|
(22)
-1%
|
(22)
+1%
|
(24)
-14%
|
(31)
-28%
|
|
| EPS (Diluted) |
-236.66
N/A
|
-321.33
-36%
|
-208.39
+35%
|
-199.6
+4%
|
-248.6
-25%
|
-293.2
-18%
|
-322
-10%
|
-407
-26%
|
-399.2
+2%
|
-366.4
+8%
|
-330.6
+10%
|
-312
+6%
|
-352.99
-13%
|
-383.4
-9%
|
-466.79
-22%
|
-472.99
-1%
|
-427.2
+10%
|
-408.8
+4%
|
-383.39
+6%
|
-350.99
+8%
|
-327.2
+7%
|
-302.8
+7%
|
-289.79
+4%
|
-307.2
-6%
|
-293.19
+5%
|
-293.59
0%
|
-282
+4%
|
-210.33
+25%
|
-198.16
+6%
|
-182.83
+8%
|
-116.66
+36%
|
-128.88
-10%
|
-145
-13%
|
-145.66
0%
|
-155.55
-7%
|
-140.66
+10%
|
-138.11
+2%
|
-145.88
-6%
|
-116.36
+20%
|
-56.52
+51%
|
-37.58
+34%
|
-45.19
-20%
|
-13.65
+70%
|
-15.29
-12%
|
-10.41
+32%
|
-13.19
-27%
|
-11.79
+11%
|
-12.94
-10%
|
-13.53
-5%
|
-9.49
+30%
|
-1.99
+79%
|
-1.81
+9%
|
-1.84
-2%
|
-1.44
+22%
|
-0.68
+53%
|
-0.52
+24%
|
-0.31
+40%
|
-0.49
-58%
|
-0.27
+45%
|
-0.31
-15%
|
-0.36
-16%
|
-0.35
+3%
|
-0.41
-17%
|
-0.39
+5%
|
-0.4
-3%
|
-0.47
-17%
|
-0.49
-4%
|
-0.52
-6%
|
-0.52
N/A
|
-0.47
+10%
|
-0.3
+36%
|
-0.19
+37%
|
-0.14
+26%
|
-0.17
-21%
|
-0.14
+18%
|
-0.19
-36%
|
|