Sagar Statements
54
Sagar 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
—
100
—
0
—
0
—
0
11.794
0
758.29
0
-758.29
0
-0.247
0
2.061
0
-756.48
0
16.419
0
-772.9
0
-61.13
12.644
14 188.83
100
10 600.55
74.7
3 588.28
25.3
—
0
26.375
0.2
84.699
0.6
3 503.59
24.7
-9.758
-0.07
-3 324.2
-23.4
169.63
1.2
43.929
0.3
125.7
0.9
9.939
12.647
40 561.06
100
44 958.22
110.8
-4 397.16
-10.8
—
0
11.078
0.03
53.729
0.1
-4 450.89
-11
-13.315
-0.03
4 554.97
11.2
90.765
0.2
15.804
0.04
74.961
0.2
5.93
12.641
30 667.17
100
32 764.6
106.8
-2 097.43
-6.8
—
0
12.331
0.04
52.86
0.2
-2 150.29
-7.01
-5.111
-0.02
2 328.73
7.6
173.34
0.6
35.559
0.1
137.78
0.4
10.897
12.644
31 907.18
100
31 701.39
99.4
205.79
0.6
—
0
9.337
0.03
26.789
0.08
179
0.6
-3.605
-0.01
1.418
0.004
176.81
0.6
23.82
0.07
152.99
0.5
12.1
12.644
19 916.55
100
19 837.89
99.6
78.662
0.4
—
0
10.678
0.05
-17.62
-0.09
96.283
0.5
-5.043
-0.03
2.04
0.01
93.279
0.5
18.538
0.09
74.742
0.4
5.918
12.63
8 435.33
100
8 055.86
95.5
379.47
4.5
—
0
7.243
0.09
359.72
4.3
19.753
0.2
-2.657
-0.03
0.002
0.00003
17.099
0.2
3.255
0.04
13.843
0.2
1.095
12.644
9 260.23
100
10 741.16
116
-1 480.92
-16
—
0
4.82
0.05
109.95
1.2
-1 590.88
-17.2
-3.529
-0.04
0.025
0.0003
-1 594.38
-17.2
-326.7
-3.5
-1 267.68
-13.7
-100.18
12.653
10 444.67
100
8 742.48
83.7
1 702.19
16.3
—
0
2.726
0.03
15.542
0.1
1 686.65
16.1
-0.288
-0.003
0.032
0.0003
1 686.39
16.1
344.07
3.3
1 342.33
12.9
106.11
12.65
10 632.61
100
10 775.53
101.3
-142.92
-1.3
—
0
8.597
0.08
-145.14
-1.4
2.227
0.02
-1.39
-0.01
-213.35
-2.007
-212.51
-2
-36.256
-0.3
-176.25
-1.7
-13.928
12.655
6 682.97
100
6 542.21
97.9
140.75
2.1
—
0
1.007
0.02
66.443
1
74.31
1.1
-0.501
-0.007
213.38
3.2
287.19
4.3
53.131
0.8
234.06
3.5
18.51
12.645
926.13
100
896.94
97.3
29.191
2.7
—
0
1.567
0.1
13.728
1.3
15.463
1.4
-5.721
-0.8
16.043
1.9
25.785
2.5
2.35
-0.2
23.435
2.7
1.844
12.644