Kemistar Statements
53
Kemistar 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
87.537
100
60.345
64.1
27.192
35.9
—
0
6.914
11.6
24.007
32
3.185
3.8
0.557
2.6
0.611
-1.2
4.353
5.2
1.809
3.9
2.544
1.3
0.24
10.67
94.16
100
67.309
67.6
26.851
32.4
—
0
6.028
9.1
20.086
28.6
6.765
3.7
-0.983
-1.005
1.065
2.1
6.847
4.9
1.22
1.4
5.627
3.5
0.52
10.767
136
100
115.73
88.5
20.274
11.5
—
0
5.943
2.6
14.411
7.5
5.863
4.1
-0.766
-0.7
0.334
0.2
5.431
3.6
1.506
1.1
3.925
2.5
0.359
10.961
105.69
100
83.433
78.7
22.257
21.3
—
0
5.556
5.6
13.382
13.3
8.875
8
-0.655
-0.9
0.284
0.2
8.504
7.3
1.381
1.2
7.123
6.1
0.661
10.741
90.438
100
77.522
89.2
12.916
10.8
—
0
5.202
4.1
10.815
9.5
2.1
1.4
-0.534
-0.8
0.268
0.02
1.834
0.6
1.288
1.9
0.547
-1.3
0.057
10.696
49.894
100
38.85
81.6
11.044
18.4
—
0
4.505
7.9
7.042
12.1
4.002
6.3
-0.472
-1.5
0.46
0.8
3.99
5.6
0.103
0.4
3.888
5.2
0.361
10.759
76.665
100
63.748
76.7
12.917
23.3
—
0
4.145
4.1
9.938
14.2
2.979
9
0.295
0.7
0.861
-1.5
4.135
8.3
1.508
3.2
2.627
5.1
0.227
11.685
64.784
100
58.106
89.6
6.678
10.4
—
0
4.523
7.9
7.396
12.8
-0.718
-2.5
-0.159
-0.003
2.374
3.6
1.497
1.2
0.025
0.09
1.473
1.1
0.141
10.455