Cindrella Statements
52
Cindrella 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
41.627
11.828
29.799
—
16.367
30.579
-0.78
-0.63
0.156
-1.254
-0.341
-0.913
-0.25
3.648
39.611
100
9.422
20
30.189
80
—
0
10.118
28.6
26.814
73.6
3.375
6.5
-0.016
-0.1
0.64
1.3
3.999
7.7
-3.477
2.1
7.477
5.6
2.1
3.53
44
100
9.635
24.3
34.365
75.7
—
0
13.1
29.8
33.757
79.1
0.608
-3.4
-0.103
-0.3
27.048
2.2
27.553
-1.5
4.54
17.4
23.012
-18.9
6.46
3.566
36.023
100
9.031
21.9
26.992
78.1
—
0
8.068
22.7
22.522
66.2
4.47
11.9
-0.298
-0.7
0.21
0.7
4.382
11.9
1.624
1.4
2.758
10.6
0.78
3.532
35.369
100
8.18
20.4
27.188
79.6
—
0
8.904
22.9
22.223
64.8
4.966
14.8
-0.672
-2.01
0.31
0.7
4.604
13.5
-2.074
-9.03
6.678
22.5
1.869
3.576
18.37
100
5.221
31
13.149
69
—
0
5.741
29.3
15.197
78
-2.048
-9
-0.587
-3.2
0.525
2.6
-2.11
-9.5
0.888
-5.6
-2.998
-4
-0.84
3.59
21.143
100
5.211
22.1
15.932
77.9
—
0
6.578
31
15.564
64.8
0.368
13.1
-0.39
-1.7
0.586
2.7
0.564
14.1
-0.25
-2.08
0.814
16.2
0.229
3.591
3.677
100
1.246
35.3
2.431
64.7
—
0
4.083
86.8
11.332
258.8
-8.901
-194.09
-0.425
-9.06
0.546
12.6
-8.78
-190.6
0.253
6.3
-9.033
-196.8
-2.53
3.571
28.713
100
4.294
13.8
24.418
86.2
—
0
7.757
23.8
20.16
64
4.258
22.2
-0.292
-1.4
-12.918
-78.7
4.66
22.9
1.08
5.4
3.58
17.5
1.007
3.537
19.188
100
4.504
22.3
14.684
77.7
—
0
8.46
73.2
17.546
136
-2.862
-58.3
—
0
14.435
7
11.573
-51.3
0.048
-14.3
11.525
-37
3.23
3.553