Ai Champdany Statements
53
Ai Champdany 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
147.67
100
106.53
72.6
41.137
27.4
—
0
69.19
44.1
139.24
99.4
-98.101
-72.05
-8.602
-9.7
82.225
65.9
-24.478
-15.8
35.129
-2.8
-59.511
-13
-1.96
30.102
284.89
100
410.5
210.9
-125.61
-110.9
—
0
106.96
33.3
254.83
94.7
-380.44
-205.6
-35.906
-11.2
580.69
323.4
164.34
106.6
-34.678
-19.2
198.88
125.6
6.012
30.963
202.22
100
142.57
81.7
59.65
18.3
—
0
63.157
25.9
127.1
49.5
-67.446
-31.2
-27.438
-9.7
40.915
19.7
-53.969
-21.3
-4.209
-1.9
-49.582
-19.3
-1.64
30.241
287.77
100
143.73
44.7
144.04
55.3
—
0
72.784
16.6
131.73
36.4
12.309
19
-28.047
-9.4
7.473
-10.2
-9.329
-1.4
-38.067
-27.2
29.133
26
0.884
30.596
252.81
100
160.75
63.5
92.062
36.5
—
0
116.52
46
209.54
83.4
-117.48
-46.9
-45.492
-19.6
75.676
26.4
-87.293
-40.1
-0.322
-0.2
-86.853
-39.8
-2.892
30.312
475.9
100
276.77
57.9
199.14
42.1
—
0
195.12
51.3
306.11
83.5
-106.97
-41.5
-31.475
-8.5
40.02
15.8
-98.425
-35.4
28.447
9.9
-126.91
-45.3
-4.238
30.235
194.26
100
73.273
29.6
120.99
70.4
—
0
106.17
58.5
180.57
88.8
-59.582
-18.3
-27.527
-9.5
12.998
4.7
-74.111
-23.1
-26.617
-17
-47.557
-6.2
-1.555
30.646
680.34
100
288.45
43.7
391.88
56.3
—
0
225.69
28.3
373.55
50.5
18.33
5.8
-25.838
-3.3
8.976
-2.3
1.468
0.2
6.225
1.5
-4.884
-1.4
-0.153
26.086
603.15
100
277.66
44.5
325.49
55.5
—
0
191.43
31.5
297.77
50.6
27.72
4.9
-39.805
-6.8
15.174
2.4
3.089
0.5
0.224
0.3
2.802
0.2
0.091
30.754