Dhabriya Statements
53
Dhabriya 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
1 067.92
100
543.75
50.8
524.17
49.2
—
0
182.01
16.2
396.76
36.8
127.41
12.4
-25.449
-2.4
3.553
0.4
105.51
10.4
31.524
2.9
73.959
7.4
6.83
10.828
1 048.41
100
624.44
58.9
423.97
41.1
—
0
146.01
14.2
310.23
30.2
113.74
10.9
-25.422
-2.3
1.653
0.2
89.972
8.8
23.146
2.2
66.854
6.6
6.17
10.835
906.33
100
541.37
60.4
364.96
39.6
—
0
131.75
13.3
271.85
29
93.105
10.6
-20.901
-2.2
1.69
0.3
73.894
8.7
16.838
1.9
57.028
6.8
5.276
10.814
805.39
100
531.73
64.4
273.67
35.6
—
0
117.62
14.7
220.34
27.7
53.327
7.9
-19.217
-2.3
1.285
0.1
35.395
5.7
7.57
0.8
27.843
4.9
2.58
10.785
741.73
100
461.95
63
279.78
37
—
0
103.64
12.4
206.83
25.5
72.955
11.5
-17.89
-2.2
1.866
0.3
56.931
9.6
10.403
1.4
46.525
8.2
4.316
10.8
594.66
100
383.72
66.3
210.94
33.7
—
0
94.596
12.8
180.71
26.1
30.234
7.5
-20.813
-2.6
1.239
0.1
10.66
5.1
6.315
1.1
4.343
3.9
0.4
10.814
656.5
100
375.68
59.2
280.82
40.8
—
0
101.54
15.5
204.73
29.9
76.091
10.9
-20.529
-2.7
2.289
0.3
57.851
8.5
12.196
2.3
45.622
6.2
4.208
10.844
407.85
100
229.74
57
178.11
43
—
0
74.062
15.9
153.75
34.2
24.363
8.8
-23.241
-4.07
2.988
0.8
4.11
5.5
5.04
1.4
-0.91
4.1
-0.08
10.827
546.99
100
285.24
54.3
261.74
45.7
—
0
96.701
17.6
199.26
35.7
62.487
10
-29.833
-6.5
3.256
1
35.91
4.5
11.832
2.2
24.044
2.2
2.217
10.85
572.66
100
333.83
57.7
238.82
42.3
—
0
100.46
17.7
189.93
33.4
48.897
9
-24.199
-4.1
1.596
0.2
26.294
5.1
6.251
0.9
20.065
4.2
1.85
10.839
304.1
100
171.4
56.4
132.7
43.6
—
0
53.7
17.7
102.6
33.7
30.1
9.9
-10.9
-3.6
1.7
0.6
20.9
6.9
6.6
2.2
14.3
4.7
1.32
10.8