Suyog Statements
53
Suyog 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
870.79
100
69.922
5.1
800.87
94.9
—
0
79.976
8.6
365.09
55.2
435.78
39.7
-95.891
-9.1
39.097
5.5
378.99
36
30.736
1.3
348.25
34.6
32.66
10.663
795.35
100
103.44
12.5
691.91
87.5
—
0
90.908
12.6
295.33
38.8
396.59
48.8
-99.093
-13.6
37.511
7.3
335
42.5
50.131
2.7
284.87
39.8
27.1
10.508
758.91
100
86.759
7.4
672.15
92.6
—
0
77.155
9.9
368.84
54.7
303.31
37.9
-75.57
-14
34.221
3.4
261.96
27.4
34.445
-5.6
227.51
33.1
21.706
10.481
677.54
100
114.55
15.8
562.99
84.2
—
0
64.446
10.1
202.16
33.7
360.83
50.5
-84.951
-8.8
52.157
7.2
328.04
48.8
92.492
13.7
235.55
35.2
22.47
10.483
819.47
100
207.61
15.4
611.86
84.6
—
0
59.417
7
254.97
37.2
356.89
47.4
-101.83
-21.8
20.989
4.6
276.05
30.2
91.809
13.6
184.24
16.6
17.751
10.403
728.89
100
229.39
31.1
499.5
68.9
—
0
52.87
7.1
174.91
25.3
324.6
43.6
-36.569
-5
3.218
0.3
291.25
39
61.668
8.2
229.58
30.8
22.5
10.204
676.81
100
154.98
-1.01
521.82
101
—
0
164.53
43.1
309.86
75.4
211.96
25.6
-79.756
-19.9
18.45
5
150.65
10.7
81.162
14.4
69.493
-3.7
6.84
10.156
641.17
100
245.98
34.9
395.18
65.1
—
0
42.905
6.7
108.28
17
286.9
48.1
-24.123
-3.9
8.869
1.4
271.65
45.6
97.144
17
174.51
28.6
17.19
10.151
626.78
100
283.52
46.2
343.25
53.8
—
0
45.359
8.1
108.69
19.3
234.57
34.5
-33.804
-7.06
5.925
1
206.69
28.4
41.385
3.8
165.3
24.6
16.276
10.156
596.49
100
265.94
44.9
330.55
55.1
—
0
24.039
4
81.266
13.2
249.28
41.9
-26.549
-4.09
4.864
0.8
227.6
38.6
62.615
11.3
164.98
27.3
16.24
10.159
546.18
100
239.63
47.1
306.55
52.9
—
0
26.443
4.1
75.452
14.4
231.1
38.5
-30.807
-5.03
12.91
2.9
213.21
36.3
72.898
13.6
140.31
22.8
13.818
10.154
509.8
100
207.2
37.8
302.5
62.2
—
0
28.8
5.6
66.3
12.5
236.3
49.7
-38.8
-8.3
9.7
1.8
207.1
43.2
58.6
14
148.5
29.2
14.55
10.2