Valson Statements
53
Valson 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
675.04
100
496.52
73.1
178.52
26.9
—
0
71.446
11.1
169.48
25.6
9.042
1.4
-7.114
-1
2.516
0.3
4.444
0.7
-1.863
-0.4
6.307
1.1
0.82
7.684
653.46
100
338.51
28.9
314.95
71.1
—
0
73.165
11.2
311.61
70.6
3.347
0.4
-6.669
-1.02
2.682
0.4
3.025
0.9
3.249
0.2
-0.225
0.7
-0.039
7.783
651
100
479.67
72.9
171.34
27.1
—
0
69.386
11.9
163.37
26.5
7.961
0.7
-6.213
-1.04
2.473
0.5
0.556
0.07
0.182
0.05
0.373
0.02
0.05
6.613
648.21
100
482.18
74.8
166.03
25.2
—
0
64.583
10
161.84
24.9
4.196
0.3
-5.645
-0.8
4.056
0.8
2.607
0.3
-0.673
-0.1
3.278
0.4
0.43
7.621
495.3
100
375.02
76
120.28
24
—
0
51.053
9.4
133.27
25.5
-12.99
-1.5
-5.758
-1.03
2.659
0.4
-16.089
-2.2
-1.093
0.09
-14.997
-2.3
-1.96
7.649
475.79
100
338.46
70.3
137.32
29.7
—
0
55.701
12.4
139.64
29.7
-2.314
0.09
-5.956
-1.1
3.109
1.1
-5.161
0.06
-0.591
-0.4
-4.569
0.4
-0.597
7.649
159.5
100
126.18
72.4
33.322
27.6
—
0
28.513
14
73.092
37
-39.77
-9.4
-5.559
-2.6
0.7
0.5
-44.629
-11.5
0.833
1.7
-45.462
-13.2
-5.94
7.652
434.99
100
298.91
70
136.08
30
—
0
65.488
14.5
132.97
30.2
3.105
-0.2
-5.463
-1.3
3.562
1.1
1.204
-0.4
-2.018
-1.2
3.222
0.8
0.421
7.664
480.49
100
336.31
69.5
144.18
30.5
—
0
64.972
13.6
136.44
28.7
7.732
1.8
-5.317
-1.09
2.149
0.5
4.564
1.2
0.771
0.2
3.793
1
0.49
7.735
501.87
100
359.37
70.9
142.5
29.1
—
0
64.451
12.9
134.45
27.4
8.043
1.7
-4.278
-0.9
2.483
0.4
6.248
1.2
-0.011
0.8
6.26
0.4
0.822
7.635
546.4
100
378.9
70.2
167.5
29.8
—
0
69.2
12.3
147.7
26.1
19.8
3.7
-3.8
-0.7
2.4
0.4
18.2
3.4
2.6
0.5
15.7
2.9
2.05
7.6