Calcom Statements
51
Calcom 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
879.48
100
702.71
79.9
176.77
20.1
—
0
94.113
10.7
147.13
16.7
29.642
3.4
-26.544
-3.02
12.234
1.4
15.332
1.7
6.831
0.8
8.501
1
0.62
12.962
722.51
100
551.85
76.4
170.65
23.6
—
0
103.87
15.2
143.84
20.5
26.811
3.1
-22.595
-3.02
2.071
0.1
6.287
0.2
1.582
0.04
4.705
0.1
0.35
14.148
909.74
100
716.78
79.9
192.96
20.1
—
0
92.095
9.4
131.38
13.8
61.581
6.2
-18.419
-2.05
6.425
1.2
49.587
5.3
16.448
2.2
33.139
3.1
2.531
13.088
690.93
100
536.05
77.1
154.89
22.9
—
0
79.586
11.5
112.69
15.9
42.194
7
-13.438
-2.1
2.411
0.4
31.167
5.3
7.844
1.3
23.323
3.9
1.8
12.922
684.65
100
555.95
81.8
128.69
18.2
—
0
69.618
7.9
99.762
11.9
28.931
6.3
-12.098
-1.4
0.501
0.1
17.334
5
4.969
1.3
12.365
3.7
1.075
11.165
316
100
240.66
77.5
75.332
22.5
—
0
48.838
12.8
70.18
17.8
5.152
4.7
-10.37
-2.4
1.391
0.08
-3.827
2.4
—
0
-3.827
2.4
-0.37
10.546
399.98
100
292.44
72.9
107.55
27.1
—
0
53.936
12.4
75.456
17.1
32.09
10
-10.569
-2.5
1.193
0.5
22.714
7.9
2.93
1.3
19.785
6.6
1.775
10.992
176.82
100
134.24
75.2
42.585
24.8
—
0
31.334
13.3
48.492
20.1
-5.907
4.7
-6.357
-2.3
0.063
0.002
-12.201
2.3
—
0
-12.201
2.3
-1.15
10.48
168.77
100
122.87
74.1
45.898
25.9
—
0
34.465
17.9
52.066
27.1
-6.168
-1.3
-8.21
-4.4
0.639
0.4
-13.739
-5.3
-1.813
-2.3
-11.926
-3.04
-1.128
10.629
304.85
100
214.08
69.6
90.772
30.4
—
0
43.278
14.5
67.082
22.3
23.69
8.1
-7.853
-2.9
0.674
0.3
16.511
5.5
—
0
16.511
5.5
1.57
10.517
256.45
100
181.77
71.6
74.68
28.4
—
0
34.104
13.1
54.43
20.9
20.25
7.5
-5.739
-2.8
0.777
0.7
15.288
5.4
—
0
15.288
5.4
1.45
10.549
266.8
100
189.5
70.6
77.3
29.4
—
0
36.4
13.1
56.5
20.7
20.8
8.7
-6.3
-2.7
0.3
0
14.9
6.1
—
0
14.9
6.1
1.41
10.55