Sawaca Business Statements
53
Sawaca Business 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
60.337
100
59.546
98.7
0.791
1.3
—
0
1.133
0.8
4.74
5.9
-3.949
-4.6
5.237
4.5
—
0
1.288
-0.09
0.184
-0.2
1.105
0.1
0.008
131.45
5.106
100
2.003
0
3.103
100
—
0
1.466
13
3.105
35.2
-0.002
64.8
5.019
85.3
—
0
5.017
150.1
1.481
38.4
3.536
111.7
0.024
135.15
8.792
100
4.567
95.3
4.225
4.7
—
0
1.385
9.7
5.153
78.5
-0.928
-73.8
4.622
45.7
0.001
0.02
3.695
-28.2
0.015
-26.3
3.68
-1.8
0.032
112.63
18.032
100
16.401
94.1
1.631
5.9
—
0
3.023
5.9
4.123
11.2
-2.492
-5.3
4.806
20.8
—
0
2.314
15.5
0.538
3.8
1.776
11.7
0.015
124
25.512
100
20.58
80
4.932
20
—
0
2.038
3.7
3.962
7.7
0.97
12.3
0.989
4.2
—
0
4.466
16.5
1.596
7.4
2.87
9.1
0.026
110.44
3.771
100
3.677
97.5
0.094
2.5
—
0
2.243
23
4.021
46
-3.927
-43.5
-0.001
-0.03
5.169
68.2
1.241
24.6
0.05
1.5
1.191
23.2
0.01
116.85
15.502
100
14.942
96.5
0.56
3.5
—
0
2.183
8.7
5.842
30.1
-5.282
-26.6
—
0
4.784
15.5
-0.498
-11.1
0.766
1.9
-1.264
-13.08
0.034
60.718
11.173
100
10.849
97.1
0.324
2.9
—
0
1.309
5.9
2.163
8.8
-1.839
-5.9
—
0
5.284
23.7
3.445
17.8
—
0
3.445
17.8
0.341
10.067
2.545
100
2.472
96.4
0.073
3.6
—
0
5.49
4118
1.796
865.7
-1.723
-862.1
0.003
2.5
4.516
1918.4
2.796
1058.9
0.71
603.2
2.086
455.6
0.203
10.186
5.042
100
4.79
0
0.252
0
—
0
1.029
0
5.88
0
-5.628
0
-0.001
0
5.552
0
-0.077
0
—
0
-0.077
0
-0.01
10.443
2.719
100
16.776
3920600
-14.057
-3920500
—
0
5.619
1394355.6
-10.163
-3043761.1
-3.894
-876738.9
—
0
5.455
818172.2
1.561
-58566.7
0.73
202777.8
0.831
-261344.4
0.081
10.495
11.66
100
11.45
0
0.21
0
—
0
1.26
0
3.82
0
-3.61
0
—
0
4.79
0
1.16
0
—
0
1.16
0
0.12
10.78