Add-Shop Statements
54
Add-Shop 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
1 153.76
100
1 069.21
104.9
84.553
-4.9
—
0
13.423
1.6
120.26
11.7
-35.708
-16.6
-5.522
-0.5
—
0
-41.23
-17.09
3.419
-5.1
-44.649
-12
-1.585
28.293
876.87
100
673.15
79.7
203.72
20.3
—
0
11.7
1.1
97.168
11.9
106.55
8.4
-4.695
-0.6
0.001
0.0002
101.86
7.8
25.636
2
76.22
5.8
2.69
28.321
996.29
100
773.52
78.9
222.77
21.1
—
0
16.969
2.2
96.611
6.2
126.16
14.9
-6.846
-0.1
-0.019
-0.004
119.3
14.8
47.601
9.5
71.696
5.3
2.955
24.155
1 002.55
100
741.38
73.5
261.17
26.5
—
0
7.641
0.9
102.48
10.6
158.68
15.9
-3.136
-0.4
—
0
155.55
15.5
35.618
3.5
119.93
11.9
3.989
31.545
894.84
100
674.11
74
220.73
26
—
0
9.262
1.2
79.783
10.2
140.94
15.8
-7.118
-0.9
—
0
133.82
14.9
24.542
2.8
109.28
12.1
5.961
19.531
701.69
100
522.46
73.6
179.23
26.4
—
0
6.172
0.9
75.699
11.7
103.53
14.7
-2.83
-0.2
—
0
100.7
14.5
19.118
2.7
81.585
11.8
3.315
24.611
528.13
100
396.68
79.8
131.45
20.2
—
0
7.206
1.5
49.668
4.1
81.783
16
-8.332
-2.3
—
0
73.451
13.7
17.849
3.2
55.602
10.5
2.887
19.262
257.58
100
159.11
67.3
98.475
32.7
—
0
4.582
1.7
68.316
21.4
30.159
11.3
-1.505
-0.4
—
0
28.654
10.9
7.489
2.9
21.165
8
1.418
15.307
374.32
100
245.34
65.5
128.98
34.5
—
0
11.454
3.1
104.49
27.9
24.491
6.5
-7.367
-2
—
0
17.124
4.6
5.086
1.4
12.038
3.2
1.063
11.33
152.99
100
101.3
66.2
51.686
33.8
—
0
2.214
1.4
43.781
28.6
7.905
5.2
-0.82
-0.5
—
0
7.085
4.6
1.771
1.2
5.314
3.5
0.619
8.591