Mehai Statements
54
Mehai 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
92.261
100
72.558
78.6
19.703
21.4
—
0
1.239
1.3
10.298
11.2
9.405
10.2
-6.049
-6.6
1.614
1.7
4.97
5.4
2.95
3.2
2.02
2.2
0.025
40.348
58.138
100
42.587
75.2
15.551
24.8
—
0
0.724
0.8
11.255
15.8
4.296
9.1
-2.661
-4
3.49
2.3
5.125
7.4
1.332
1.4
3.793
6.1
0.36
10.546
71.49
100
55.23
75.3
16.26
24.7
—
0
1.604
1.9
8.576
10.4
7.684
14.3
-0.31
-0.4
0.445
0.5
7.819
14.5
3.452
6.9
4.367
7.5
0.423
10.463
16.085
100
12.404
78.5
3.681
21.5
—
0
0.752
5.8
3.522
22.1
0.159
-0.6
-0.008
-0.06
0.888
7
1.039
6.3
0.262
1.6
0.777
4.7
0.08
9.712
42.395
100
35.394
80.9
7.001
19.1
—
0
0.456
2
5.814
19.1
1.187
-0.03
-0.052
-0.3
0.312
1
1.447
0.6
0.37
0.1
1.077
0.5
0.098
10.555
17.734
100
11.604
56.6
6.13
43.4
—
0
0.2
1.7
3.954
29.9
2.176
13.4
-0.002
-0.03
0.025
0.3
2.199
13.8
0.572
3.8
1.627
10
0.152
10.71
18.948
100
15.124
67.8
3.824
32.2
—
0
0.068
0.1
3.017
23.1
0.807
9.1
-0.012
0
0.198
2.2
0.993
11.3
0.332
3.9
0.661
7.3
0.06
11.22
31.88
100
26.194
90.3
5.686
9.7
—
0
0.08
0.2
5.61
9.8
0.076
-0.1
-0.007
-0.008
0.158
0.6
0.227
0.5
0.023
0.2
0.204
0.3
0.02
10.2
108.59
100
101.6
97.9
6.99
2.1
—
0
1.941
2.9
8.777
9.2
-1.787
-7.1
-1.223
-2.9
—
0
-3.01
-10.005
-1.116
-3.4
-1.893
-6.6
-0.546
7.601
139.49
100
134.14
91.8
5.35
8.2
—
0
1.115
0.8
3.236
2.7
2.114
5.5
-0.028
-0.02
—
0
2.086
5.5
0.896
1
1.19
4.4
0.11
10.648
113.22
100
107.13
94.6
6.086
5.4
—
0
1.94
1.7
7.769
6.9
-1.682
-1.5
-0.17
-0.1
3.38
3
1.528
1.3
0.697
0.6
0.832
0.7
0.11
7.527
94.972
100
88.691
93.4
6.282
6.6
—
0
1.128
1.2
3.65
3.8
2.631
2.8
-0.635
-0.7
—
0
1.996
2.1
0.615
0.6
1.382
1.5
0.13
10.63