Magnum Opus Acquisition Ltd
NYSE:OPA
Income Statement
Earnings Waterfall
Magnum Opus Acquisition Ltd
Revenue
|
0
USD
|
Operating Expenses
|
-4.9m
USD
|
Operating Income
|
-4.9m
USD
|
Other Expenses
|
20.4m
USD
|
Net Income
|
15.5m
USD
|
Income Statement
Magnum Opus Acquisition Ltd
Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|
Revenue | |||||||
Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
Operating Income | |||||||
Operating Expenses |
(5)
|
(5)
|
(6)
|
(7)
|
(5)
|
(5)
|
|
Other Operating Expenses |
(5)
|
(5)
|
(6)
|
(7)
|
(5)
|
(5)
|
|
Operating Income |
(5)
N/A
|
(5)
-11%
|
(6)
-14%
|
(7)
-20%
|
(5)
+27%
|
(5)
+11%
|
|
Pre-Tax Income | |||||||
Interest Income Expense |
7
|
(2)
|
12
|
17
|
21
|
20
|
|
Non-Reccuring Items |
(3)
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
11
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(1)
N/A
|
4
N/A
|
6
+56%
|
10
+55%
|
15
+59%
|
16
+2%
|
|
Net Income | |||||||
Income from Continuing Operations |
(1)
|
4
|
6
|
10
|
15
|
16
|
|
Net Income (Common) |
(1)
N/A
|
4
N/A
|
6
+56%
|
10
+55%
|
15
+59%
|
16
+2%
|
|
EPS (Diluted) |
-0.03
N/A
|
0.16
N/A
|
0.24
+50%
|
0.38
+58%
|
0.61
+61%
|
0.67
+10%
|