Chemcrux Statements
54
Chemcrux 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
403.43
100
160.56
34.6
242.87
65.4
—
0
40.714
10.9
184.07
54.2
58.8
11.2
-3.036
-0.7
9.111
1.9
64.875
12.4
16.137
0.4
48.738
11.9
3.29
14.817
604.07
100
256.05
41.4
348.02
58.6
—
0
74.324
12.5
264.63
45.4
83.392
13.2
-8.427
-1.4
6.089
1.1
81.054
13
18.956
2.8
62.098
10.2
4.195
14.807
405.04
100
158.5
37.5
246.54
62.5
—
0
34.802
8.8
156.39
39.8
90.143
22.7
-5.341
-2.3
4.902
0.9
89.704
21.2
24.685
6.6
65.019
14.6
4.395
14.794
546.49
100
271.41
47.5
275.08
52.5
—
0
44.33
9.9
171.08
33.3
104
19.2
-2.843
-0.5
5.62
1.2
106.78
19.9
28.213
5.3
78.565
14.5
5.31
14.796
560.78
100
289.24
51.6
271.55
48.4
—
0
32.206
5.7
151.87
27.1
119.67
21.3
-0.457
-0.08
6.515
1.2
125.73
22.4
30.488
5.4
95.242
17
6.431
14.809
391.92
100
189.46
48.3
202.46
51.7
—
0
30.985
7.9
131.22
33.5
71.239
18.2
-0.313
-0.08
3.468
0.9
74.394
19
20.447
5.2
53.947
13.8
3.643
14.809
245.63
100
96.391
39.2
149.24
60.8
—
0
25.548
10.4
94.774
38.6
54.465
22.2
-0.692
-0.3
3.73
1.5
57.503
23.4
14.591
5.9
42.912
17.5
2.899
14.802
287.68
100
111.42
38.7
176.26
61.3
—
0
35.673
12.4
116.76
40.6
59.505
20.7
-0.79
-0.3
4.234
1.5
62.949
21.9
16.525
5.7
46.424
16.1
3.133
14.816
295.21
100
105.18
35.6
190.03
64.4
—
0
25.566
8.7
115.59
39.2
74.435
25.2
-2.006
-0.7
5.415
1.8
77.83
26.4
18.639
6.3
59.191
20.1
3.997
14.811
579.83
100
223.87
36.5
355.97
63.5
—
0
51.271
11.6
223.47
41.3
132.49
22.2
-2.838
-0.4
7.026
1.2
136.68
22.9
40.22
6
96.46
16.9
6.514
14.809
138.8
100
51.6
37.2
87.2
62.8
—
0
13.7
9.9
74.7
53.8
12.5
9
-1.8
-1.3
1.3
0.9
12.1
8.7
3.6
2.6
8.5
6.1
9.44
0.9
136.2
100
55.1
40.5
81.1
59.5
—
0
14.2
10.4
65
47.7
16.1
11.8
-1.8
-1.3
2.1
1.5
16.5
12.1
10
7.3
6.5
4.8
1.31
4.9