Futuristic Statements
53
Futuristic 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
25.17
100
7.139
5.1
18.031
94.9
—
0
1.287
3.1
2.813
8.3
15.218
86.7
-0.156
-0.09
2.43
6.4
17.492
93
5.05
26.2
12.441
66.7
1.19
10.362
5.224
100
1.633
31.4
3.591
68.6
—
0
1.335
12.7
3.646
43.2
-0.055
25.4
-0.133
-2.3
2.419
23.2
2.231
46.2
0.543
10.4
1.688
35.8
0.158
9.712
35.13
100
-0.028
0.006
35.158
100
—
0
0.933
1.3
2.034
3.2
33.124
96.8
-0.069
-0.2
1.246
1.9
34.301
98.5
7.026
20.1
27.275
78.5
2.604
10.473
0.478
100
-0.007
-5.6
0.485
105.6
—
0
0.89
212
1.985
489.4
-1.5
-383.8
—
0
0.98
240.7
-0.52
-143.06
0.023
10.6
-0.543
-153.7
-0.052
10.512
0.102
100
-0.003
-0.8
0.105
100.8
—
0
0.914
-69.7
2.145
-177.9
-2.04
278.7
—
0
1.6
-240.2
-0.44
38.4
-0.134
20.1
-0.305
18.2
-0.029
11.447
2.076
100
-0.004
0.3
2.08
99.7
—
0
1.181
49.5
2.157
102.3
-0.077
-2.5
—
0
0.142
3.7
0.065
1.2
0.069
6.3
-0.004
-5.1
0
10.473
2.576
100
-0.011
-0.2
2.587
100.2
—
0
1.163
53.8
2.181
100.3
0.406
-0.08
-0.494
-3.5
0.112
8.9
0.024
5.3
—
0
0.024
5.3
0.002
10.473
2.644
100
0.003
0.4
2.641
99.6
—
0
0.831
33.3
1.808
73.7
0.833
25.9
-1.078
-44.5
—
0
-0.245
-18.7
—
0
-0.245
-18.7
-0.023
10.473
1.108
100
0.235
21.2
0.873
78.8
—
0
0.94
84.8
2.08
187.7
-1.207
-108.9
-0.616
-55.6
0.016
1.4
-1.807
-163.09
0.116
10.5
-1.923
-173.6
-0.184
10.473