MSR Statements
50
MSR 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
1.35
0
37.825
0
-37.825
0
—
0
—
0
3.391
0
—
0
3.391
0
0.054
62.88
0.038
100
—
0
0.038
0
—
0
1.35
0
8.526
0
-8.488
0
-2.878
0
0.037
0
6.031
0
3.472
0
2.559
0
0.102
43.545
7.244
100
23.721
241.7
-16.477
-141.7
—
0
5.808
87.1
41.983
677.1
-58.46
-818.8
-43.659
-403.2
0.153
2.9
113.98
2784.6
-111.91
-2075
225.89
4859.5
3.546
62.976
38.155
100
36.128
0
2.027
100
—
0
6.56
0
19.358
320.7
-17.331
-220.7
-3.795
-71.3
0.31
0
-20.816
-292
—
0
-20.816
-292
-0.11
201.72
68.654
100
49.517
81.4
19.137
18.6
—
0
15.336
18.8
38.893
51.6
-19.756
-32.9
-16.598
-30.5
10.299
25.7
0.415
30.1
-13.743
-35.3
14.158
65.3
0.23
62.483
58.183
100
30.288
66.9
27.895
33.1
—
0
15.42
25.6
45.795
46.4
-17.9
-13.3
-15.503
-25.8
0.545
0.9
-32.858
-38.2
—
0
-32.858
-38.2
-0.26
200.88
154.01
100
456.04
476.8
-302.03
-376.8
—
0
17.937
13.6
138.02
162.5
-440.05
-539.3
-20.382
-15.1
0.828
1.1
-459.61
-553.3
-112.64
-165.5
-346.97
-387.8
-5.518
62.88
141.24
100
120.03
100.3
21.207
-0.3
—
0
18.536
7.2
59.806
42.1
-38.599
-42.5
-19.567
-10.8
0.548
0.06
-57.618
-53.3
-0.157
-0.2
-57.463
-53.08
-0.914
62.88
231.68
100
43.581
-41.2
188.09
141.2
—
0
25.594
12.2
172.6
135.6
15.495
5.6
-19.598
-10.2
0.749
0.7
-3.354
-4
-0.01
-0.01
-3.344
-4
-0.053
62.88
269.64
100
204.06
68.3
65.584
31.7
—
0
28.068
8.8
89.083
24.5
-23.499
7.2
-17.096
-5.8
0.268
0.03
-40.327
1.4
—
0
-40.327
1.4
-0.641
62.88
843.7
100
770.5
75.2
73.2
24.8
—
0
20.7
0
50.3
27.4
23
-2.6
-6.2
0.5
0.3
0.04
17.1
-2.1
3.1
-1.1
14
-1.03
0.22
63.85