Vippy Spin Statements
51
Vippy Spin Income Statement
B
M
INR (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
1 233.43
100
983.91
78.5
249.53
21.5
—
0
21.444
1.7
191.88
14.7
57.646
6.7
-15.749
-1.6
5.987
0.6
47.884
5.8
12.441
1.4
35.443
4.4
6.04
5.865
1 262.82
100
1 022.96
79.3
239.87
20.7
—
0
22.271
1.9
218.59
18.6
21.276
2.1
-13.301
-1.007
2.886
0.4
10.861
1.5
2.755
0.4
8.106
1.1
1.38
5.874
801.05
100
657.85
84.4
143.2
15.6
—
0
22.785
2.6
123.91
14.9
19.296
0.7
-3.654
-0.8
6.424
0.8
22.066
0.7
6.156
0.3
15.91
0.5
2.714
5.866
762.18
100
522.65
65.7
239.53
34.3
—
0
22.258
3.7
120.82
18.8
118.71
15.5
-1.566
-0.01
4.802
1.1
121.94
16.7
30.706
4.2
91.238
12.5
15.54
5.871
710.55
100
528.07
72.8
182.49
27.2
—
0
19.24
2.7
108.66
15.8
73.829
11.4
-0.539
-0.03
8.234
1.2
81.524
12.5
20.987
3.3
60.537
9.2
10.313
5.87
683.73
100
484.15
66.4
199.57
33.6
—
0
18.333
2.7
118.21
17.9
81.363
15.7
-2.045
-0.5
2.458
0.5
81.776
15.7
20.624
4
61.152
11.7
10.42
5.869
573.7
100
410.98
71.1
162.72
28.9
—
0
18.094
3
104.51
16.6
58.203
12.2
-0.792
-0.2
2.437
0.3
59.848
12.3
14.859
3.4
44.988
8.9
7.648
5.881
302.04
100
222.51
70.1
79.532
29.9
—
0
16.107
5.1
84.055
26.4
-4.523
3.5
-2.336
-0.2
1.351
0.6
-5.508
3.8
-0.197
-0.05
-5.311
3.9
-0.9
5.873
505.98
100
384.91
76.4
121.07
23.6
—
0
18.985
3.5
100.21
19.2
20.861
4.4
-2.004
-0.6
2.652
0.5
21.509
4.3
1.602
-0.5
19.907
4.8
3.39
5.873
600.62
100
466.72
76.8
133.9
23.2
—
0
17.26
3
107.77
19.1
26.128
4.1
-5.966
-0.5
3.654
0.3
23.816
3.9
5.861
0.9
17.955
2.9
3.06
5.866