Amrapali Capital Statements
53
Amrapali Capital 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
139.5
97.88
41.618
—
4.755
44.121
-2.503
-14.416
25.952
9.033
1.251
7.782
0.8
9.727
535.01
100
517.44
96.7
17.565
3.3
—
0
2.569
0.5
31.628
5.9
-14.063
-2.6
-3.013
-0.6
19.287
3.6
2.211
0.4
0.646
0.1
1.565
0.3
0.16
9.781
81.71
100
54.869
67.2
26.842
32.8
—
0
4.054
5
59.31
72.6
-32.469
-39.7
-0.827
-1.01
28.438
34.8
-4.857
-5.9
5.101
6.2
-9.958
-12.2
-1.006
9.894
24.271
100
-1.203
-5
25.474
105
—
0
2.213
9.1
42.797
176.3
-17.323
-71.4
-0.884
-3.6
20.803
85.7
2.596
10.7
0.76
3.1
1.836
7.6
0.19
9.663
120.61
100
87.787
72.8
32.826
27.2
—
0
3.514
2.9
44.87
37.2
-12.044
-10
-11.033
-9.1
24.813
20.6
1.736
1.4
1.048
0.9
0.687
0.6
0.07
9.779
83.916
100
67.542
80.5
16.374
19.5
—
0
1.914
2.3
25.686
30.6
-9.312
-11.1
-3.99
-4.8
16.088
19.2
2.786
3.3
0.725
0.9
2.061
2.5
0.211
9.779
1 652.38
100
1 693.21
102.5
-40.838
-2.5
—
0
-1.214
-0.07
-18.393
-1.1
-22.445
-1.4
-21.526
-1.3
28.879
1.7
-15.093
-0.9
-4.078
-0.2
-11.015
-0.7
-1.116
9.867
218.12
100
164.02
75.2
54.1
24.8
—
0
7.021
3.2
73.67
33.8
-19.57
-9
-2.776
-1.3
25.304
11.6
2.958
1.4
0.923
0.4
2.035
0.9
0.21
9.69
179.29
100
153.53
85.6
25.763
14.4
—
0
3.522
2
18.41
10.3
7.353
4.1
-24.469
-13.6
34.356
19.2
17.24
9.6
1.294
0.7
15.946
8.9
1.638
9.735
615.52
100
625.27
101.6
-9.744
-1.6
—
0
2.086
0.3
21.976
3.6
-31.72
-5.2
-11.932
-1.9
33.248
5.4
-10.404
-1.7
0.008
0.001
-10.412
-1.7
-1.06
9.823
39 812.05
100
39 359.53
98.9
452.52
1.1
—
0
2.964
0.007
31.718
0.08
420.8
1.1
9.538
0.02
32.681
0.08
463.02
1.2
2.039
0.005
460.98
1.2
47.142
9.779
-173.29
100
240.84
-139
-414.13
239
—
0
1.85
-1.07
32.011
-18.5
-446.14
257.5
-20.718
12
11.663
-6.7
-455.19
262.7
—
0
-455.19
262.7
-46.55
9.779