NCL Research Statements
53
NCL Research 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
84.079
65.617
18.462
—
4.601
20.325
-1.863
12.981
4.507
15.625
2.69
12.935
0.012
1 126.61
22.529
100
1.751
4.5
20.777
95.5
—
0
2.936
13.5
8.721
51.7
12.056
43.8
-6.452
-55.1
-1.354
-7.9
4.25
-19.2
1.079
-5.09
3.171
-14.2
0.003
902.07
22.602
100
5.716
38.5
16.886
61.5
—
0
2.358
16.9
4.393
26.9
12.493
34.6
-1.033
-12.9
1.932
22.7
13.392
44.4
2.018
-4.8
11.374
49.1
0.011
1 049.49
13.655
100
7.939
66.4
5.716
33.6
—
0
1.484
8.3
11.321
21.7
-5.605
11.9
0.208
14.6
0.03
0
-5.367
26.5
-0.035
-0.4
-5.332
26.9
-0.005
1 138.31
11.982
100
-10.138
-102.2
22.12
202.2
—
0
1.574
12
14.155
116
7.965
86.2
—
0
0.029
0.4
7.994
86.6
-0.521
-15.4
8.515
102
0.013
613.08
6.793
100
0.487
0.5
6.306
99.5
—
0
3.106
54.2
4.585
76.7
1.721
22.8
—
0
0.88
26.3
2.601
49.1
0.677
12.8
1.924
36.3
0.003
644.57
8.338
100
2.219
201.2
6.119
-101.2
—
0
7.568
130.6
10.012
170.9
-3.893
-272.04
—
0
0.06
1.3
-3.833
-270.7
-0.996
-70.4
-2.838
-200.4
-0.004
631.41
10.121
100
1.307
20.3
8.814
79.7
—
0
3.485
40.8
4.829
56.3
3.985
23.5
—
0
—
0
3.985
23.5
1.036
6.1
2.949
17.4
0.015
377.13
7.954
100
4.085
-14.1
3.869
114.1
—
0
2.41
42.2
4.202
77.3
-0.333
36.8
—
0
0.12
4.4
-0.213
41.2
-0.055
2.1
-0.159
39.1
0.001
139.19
16.373
100
11.223
206.6
5.151
-106.6
—
0
2.888
27.1
4.725
47.4
0.425
-154.008
—
0
—
0
0.425
-154.008
0.112
-40.02
0.314
-114
0.002
144.78