OSI Systems Inc
NASDAQ:OSIS
Income Statement
Earnings Waterfall
OSI Systems Inc
Revenue
|
1.4B
USD
|
Cost of Revenue
|
-880.4m
USD
|
Gross Profit
|
486.8m
USD
|
Operating Expenses
|
-314.8m
USD
|
Operating Income
|
172m
USD
|
Other Expenses
|
-58.4m
USD
|
Net Income
|
113.7m
USD
|
Income Statement
OSI Systems Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
869
N/A
|
875
+1%
|
907
+4%
|
919
+1%
|
940
+2%
|
952
+1%
|
958
+1%
|
940
-2%
|
879
-6%
|
875
-1%
|
830
-5%
|
851
+3%
|
896
+5%
|
930
+4%
|
961
+3%
|
997
+4%
|
1 032
+4%
|
1 054
+2%
|
1 089
+3%
|
1 098
+1%
|
1 124
+2%
|
1 161
+3%
|
1 182
+2%
|
1 207
+2%
|
1 209
+0%
|
1 198
-1%
|
1 166
-3%
|
1 130
-3%
|
1 101
-3%
|
1 092
-1%
|
1 147
+5%
|
1 171
+2%
|
1 172
+0%
|
1 179
+1%
|
1 183
+0%
|
1 172
-1%
|
1 191
+2%
|
1 203
+1%
|
1 278
+6%
|
1 290
+1%
|
1 367
+6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(561)
|
(568)
|
(602)
|
(608)
|
(621)
|
(630)
|
(633)
|
(621)
|
(582)
|
(580)
|
(553)
|
(574)
|
(604)
|
(623)
|
(638)
|
(651)
|
(667)
|
(677)
|
(698)
|
(702)
|
(719)
|
(742)
|
(752)
|
(773)
|
(775)
|
(765)
|
(745)
|
(713)
|
(692)
|
(688)
|
(727)
|
(748)
|
(751)
|
(759)
|
(759)
|
(760)
|
(782)
|
(794)
|
(848)
|
(848)
|
(880)
|
|
Gross Profit |
308
N/A
|
306
0%
|
305
0%
|
311
+2%
|
320
+3%
|
322
+1%
|
325
+1%
|
319
-2%
|
298
-7%
|
295
-1%
|
277
-6%
|
277
+0%
|
292
+5%
|
308
+5%
|
324
+5%
|
347
+7%
|
366
+5%
|
377
+3%
|
392
+4%
|
396
+1%
|
405
+2%
|
419
+3%
|
431
+3%
|
434
+1%
|
434
+0%
|
432
-1%
|
421
-3%
|
417
-1%
|
409
-2%
|
403
-1%
|
420
+4%
|
424
+1%
|
421
-1%
|
420
0%
|
424
+1%
|
413
-3%
|
409
-1%
|
410
+0%
|
431
+5%
|
442
+3%
|
487
+10%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(218)
|
(218)
|
(212)
|
(215)
|
(220)
|
(220)
|
(223)
|
(219)
|
(214)
|
(216)
|
(217)
|
(220)
|
(229)
|
(240)
|
(244)
|
(258)
|
(269)
|
(281)
|
(301)
|
(306)
|
(310)
|
(315)
|
(319)
|
(320)
|
(319)
|
(319)
|
(309)
|
(303)
|
(295)
|
(286)
|
(294)
|
(296)
|
(296)
|
(297)
|
(295)
|
(291)
|
(290)
|
(285)
|
(288)
|
(295)
|
(315)
|
|
Selling, General & Administrative |
(171)
|
(173)
|
(167)
|
(169)
|
(171)
|
(170)
|
(172)
|
(168)
|
(163)
|
(164)
|
(167)
|
(170)
|
(178)
|
(188)
|
(193)
|
(205)
|
(213)
|
(224)
|
(240)
|
(246)
|
(253)
|
(260)
|
(263)
|
(263)
|
(260)
|
(258)
|
(252)
|
(248)
|
(241)
|
(233)
|
(241)
|
(239)
|
(238)
|
(238)
|
(236)
|
(232)
|
(231)
|
(227)
|
(228)
|
(235)
|
(252)
|
|
Research & Development |
(47)
|
(46)
|
(45)
|
(47)
|
(49)
|
(51)
|
(52)
|
(51)
|
(51)
|
(51)
|
(50)
|
(50)
|
(50)
|
(52)
|
(51)
|
(54)
|
(56)
|
(57)
|
(61)
|
(60)
|
(58)
|
(55)
|
(57)
|
(57)
|
(59)
|
(61)
|
(57)
|
(55)
|
(54)
|
(53)
|
(54)
|
(56)
|
(58)
|
(59)
|
(60)
|
(59)
|
(59)
|
(59)
|
(59)
|
(61)
|
(63)
|
|
Operating Income |
90
N/A
|
89
-1%
|
93
+5%
|
96
+3%
|
100
+4%
|
102
+2%
|
102
+0%
|
100
-2%
|
84
-16%
|
80
-5%
|
60
-24%
|
57
-6%
|
63
+11%
|
67
+7%
|
80
+19%
|
88
+11%
|
97
+9%
|
96
0%
|
91
-6%
|
91
0%
|
95
+4%
|
103
+9%
|
112
+8%
|
114
+2%
|
116
+1%
|
113
-2%
|
111
-2%
|
114
+2%
|
114
+0%
|
118
+4%
|
126
+6%
|
128
+2%
|
125
-2%
|
123
-2%
|
129
+5%
|
122
-6%
|
120
-2%
|
125
+4%
|
143
+15%
|
147
+3%
|
172
+17%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(7)
|
(8)
|
(11)
|
(14)
|
(16)
|
(19)
|
(20)
|
(21)
|
(22)
|
(22)
|
(21)
|
(20)
|
(19)
|
(19)
|
(18)
|
(18)
|
(17)
|
(17)
|
(15)
|
(13)
|
(11)
|
(9)
|
(10)
|
(13)
|
(17)
|
(20)
|
(22)
|
(24)
|
|
Non-Reccuring Items |
(12)
|
(12)
|
(12)
|
(9)
|
(8)
|
(10)
|
(10)
|
(9)
|
(18)
|
(19)
|
(22)
|
(32)
|
(30)
|
(28)
|
(47)
|
(38)
|
(37)
|
(48)
|
(35)
|
(38)
|
(29)
|
(13)
|
(4)
|
3
|
2
|
(4)
|
(7)
|
(17)
|
(18)
|
(13)
|
(10)
|
(4)
|
(5)
|
(7)
|
(8)
|
(6)
|
(8)
|
(7)
|
(8)
|
(7)
|
(6)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
27
|
27
|
27
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
73
N/A
|
71
-2%
|
76
+7%
|
83
+9%
|
87
+6%
|
88
+1%
|
89
+1%
|
88
-1%
|
63
-28%
|
58
-8%
|
36
-39%
|
22
-39%
|
28
+30%
|
35
+23%
|
26
-25%
|
40
+55%
|
46
+16%
|
30
-35%
|
37
+23%
|
33
-12%
|
46
+40%
|
69
+51%
|
86
+25%
|
95
+11%
|
97
+2%
|
90
-8%
|
86
-4%
|
79
-9%
|
79
N/A
|
88
+12%
|
99
+12%
|
109
+10%
|
108
-1%
|
133
+23%
|
140
+6%
|
132
-6%
|
126
-5%
|
101
-20%
|
115
+14%
|
117
+2%
|
143
+22%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(26)
|
(34)
|
(28)
|
(30)
|
(31)
|
(24)
|
(24)
|
(23)
|
(16)
|
(15)
|
(9)
|
(6)
|
(7)
|
(9)
|
(5)
|
(9)
|
(11)
|
(7)
|
(24)
|
(20)
|
(24)
|
(30)
|
(21)
|
(19)
|
(19)
|
(12)
|
(11)
|
(15)
|
(16)
|
(26)
|
(25)
|
(25)
|
(24)
|
(25)
|
(25)
|
(25)
|
(22)
|
(18)
|
(24)
|
(24)
|
(29)
|
|
Income from Continuing Operations |
46
|
38
|
48
|
53
|
56
|
65
|
65
|
65
|
47
|
43
|
26
|
16
|
21
|
25
|
21
|
31
|
35
|
24
|
13
|
12
|
22
|
39
|
65
|
76
|
78
|
78
|
75
|
64
|
63
|
62
|
74
|
84
|
84
|
108
|
115
|
108
|
104
|
83
|
92
|
94
|
114
|
|
Net Income (Common) |
46
N/A
|
38
-19%
|
48
+27%
|
53
+10%
|
56
+7%
|
65
+15%
|
65
+1%
|
65
-1%
|
47
-28%
|
43
-8%
|
26
-38%
|
16
-39%
|
21
+29%
|
25
+23%
|
21
-17%
|
31
+45%
|
(21)
N/A
|
(33)
-54%
|
(29)
+11%
|
(30)
-3%
|
36
N/A
|
53
+47%
|
65
+22%
|
76
+17%
|
78
+2%
|
78
N/A
|
75
-3%
|
64
-15%
|
63
-2%
|
62
-1%
|
74
+19%
|
84
+13%
|
84
0%
|
108
+29%
|
115
+7%
|
108
-7%
|
104
-3%
|
83
-20%
|
92
+10%
|
94
+2%
|
114
+22%
|
|
EPS (Diluted) |
2.26
N/A
|
1.83
-19%
|
2.33
+27%
|
2.57
+10%
|
2.73
+6%
|
3.15
+15%
|
3.17
+1%
|
3.15
-1%
|
2.27
-28%
|
2.14
-6%
|
1.3
-39%
|
0.81
-38%
|
1.05
+30%
|
1.3
+24%
|
1.07
-18%
|
1.55
+45%
|
-1.12
N/A
|
-1.71
-53%
|
-1.56
+9%
|
-1.59
-2%
|
1.94
N/A
|
2.84
+46%
|
3.46
+22%
|
4.02
+16%
|
4.17
+4%
|
4.21
+1%
|
4.05
-4%
|
3.49
-14%
|
3.45
-1%
|
3.4
-1%
|
4.03
+19%
|
4.57
+13%
|
4.61
+1%
|
6.07
+32%
|
6.45
+6%
|
6.25
-3%
|
6.08
-3%
|
4.82
-21%
|
5.34
+11%
|
5.43
+2%
|
6.58
+21%
|