Machino Statements
52
Machino 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
1 654.16
100
840.75
49.9
813.41
50.1
—
0
218.43
13.9
748.14
46
65.272
4
-35.828
-2.6
0.269
0.03
29.713
1.5
6.314
-0.02
23.399
1.5
3.82
6.125
1 723.24
100
950.37
53.5
772.87
46.5
—
0
203.69
12.3
719.5
43.4
53.36
3.1
-30.992
-1.9
0.352
0.005
22.72
1.2
9.172
0.5
13.548
0.7
2.21
6.132
1 619.37
100
945.58
57.8
673.8
42.2
—
0
184.46
12
635.91
40.2
37.886
2.1
-33.815
-2.1
1.944
0.2
6.015
0.1
0.523
-0.09
5.492
0.2
0.895
6.136
1 693.3
100
993.83
59.3
699.47
40.7
—
0
174.44
10.8
653.84
38.5
45.632
2.2
-30.893
-1.9
0.661
0.06
15.4
0.4
4.937
0.4
10.463
0.009
1.702
6.141
1 497.5
100
882.16
59.4
615.34
40.6
—
0
155.34
10
594.19
38.5
21.155
2.1
-30.411
-1.9
1.733
0.2
-7.523
0.3
-9.74
-0.3
2.217
0.7
0.368
6.162
1 155.95
100
656.92
57.2
499.03
42.8
—
0
139.99
10.8
492.2
40.7
6.834
2.1
-33.91
-2.5
0.16
0.01
-26.916
-0.4
0.078
-0.03
-26.994
-0.4
-4.4
6.128
1 415.51
100
774.04
56
641.47
44
—
0
155.06
10
564.33
39
77.137
5
-33.693
-2.3
0.088
-0.03
43.532
2.7
-9.222
-1.06
52.75
3.8
8.592
6.139
686.98
100
363.79
53.4
323.18
46.6
—
0
116.85
14.1
387.46
46
-64.275
0.6
-38.063
-3.5
1.176
0.2
-101.16
-2.7
-7.355
-0.1
-93.807
-2.6
-15.29
6.132
1 201.19
100
646.42
54
554.77
46
—
0
152.45
12.7
538.63
44.2
16.142
1.8
-37.825
-3.2
4.059
0.5
-17.624
-0.9
-13.876
-1.8
-3.748
0.9
-0.61
6.135
1 218.9
100
671.42
54.3
547.48
45.7
—
0
164.29
13.4
577.18
47.3
-29.701
-1.6
-38.911
-3.3
1.089
0.05
-67.523
-4.9
-26.088
-4.4
-41.435
-0.5
-6.76
6.101
1 411.91
100
808.77
56.7
603.13
43.3
—
0
167.46
12.1
592.27
45
10.861
-1.6
-34.586
-2.8
4.652
0.6
-19.073
-3.8
-8.92
-2.3
-10.153
-1.5
-1.645
6.012
1 616.9
100
980.6
60.7
636.2
39.2
—
0
157.7
10.1
585.4
36.2
50.8
3.1
-30.9
-1.9
0.3
0.01
20.3
1.2
6
0.1
14.3
1.1
2.31
6.1