Nikhil Statements
52
Nikhil 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
2 783.06
100
2 238.41
80.4
544.64
19.6
—
0
96.458
3.5
414.51
14.9
130.14
4.7
-38.589
-1.4
1.533
0.06
93.082
3.3
25.821
0.9
67.261
2.4
1.47
45.74
2 858.87
100
2 381.8
83.5
477.07
16.5
—
0
94.104
3.2
361.79
12.2
115.29
4.2
-31.051
-1.1
1.955
0.05
86.19
3.1
20.945
0.7
65.245
2.4
1.42
45.94
3 224.93
100
2 712.15
82.9
512.79
17.1
—
0
91.504
3
383.34
12.5
129.45
4.5
-36.193
-1.2
1.886
0.06
95.143
3.4
29.866
1.2
65.277
2.3
1.419
46
4 209.69
100
3 605.63
85.6
604.06
14.4
—
0
99.189
2.6
439.76
10.9
164.3
3.5
-26.87
-0.7
2.867
0.07
140.3
2.9
35.184
0.7
105.12
2.2
2.288
45.941
4 391.75
100
3 853.58
87.2
538.16
12.8
—
0
74.877
1.9
350.2
8.3
187.96
4.5
-29.799
-0.7
4.096
0.1
162.26
3.9
42.811
1.1
119.45
2.8
2.6
45.941
3 745.62
100
3 251.5
86.3
494.12
13.7
—
0
61.23
1.6
288.94
8.2
205.18
5.4
-29.229
-0.7
1.715
0.05
177.67
4.8
44.476
1.2
133.19
3.6
2.899
45.944
3 550.05
100
3 010.72
86.1
539.33
13.9
—
0
61.7
1.4
304.09
7.9
235.25
6
-35.192
-0.9
2.697
0.1
202.75
5.2
53.269
1.4
149.48
3.8
32.525
4.596
1 360
100
1 130.12
84
229.88
16
—
0
55.336
2.6
189.59
10.7
40.291
5.3
-31.479
-1.4
0.197
0.02
9.009
3.9
1.951
1
7.058
2.9
1.689
4.583
2 157.63
100
1 795.72
82.9
361.9
17.1
—
0
60.963
2.7
283.66
14.3
78.246
2.8
-33.01
-1.3
0.239
0.02
45.475
1.5
12.408
0.2
33.068
1.3
7.46
4.43
3 114.74
100
2 662.19
85
452.55
15
—
0
82.761
2.8
327.28
10.9
125.27
4.1
-67.798
-2.2
10.053
0.4
67.522
2.2
16.1
0.4
51.42
1.8
10.924
4.676
2 327.53
100
2 052.45
89
275.08
11
—
0
50.937
1.9
189.58
6.8
85.497
4.2
-45.841
-1.8
4.29
0.008
43.946
2.4
13.34
0.8
30.606
1.6
6.697
4.6
2 134.8
100
1 868.6
88.6
266.2
11.4
—
0
46.8
2.1
206.6
9
59.6
2.4
-33.6
-1.7
4.4
0.4
30.3
1.1
8.8
0.3
21.5
0.8
4.68
4.6