Swadeshi Statements
50
Swadeshi 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
447.06
100
12.359
2.8
434.7
97.2
—
0
6.444
0.8
12.263
1.7
422.44
95.5
—
0
30.327
4.5
452.76
100
87.776
18.9
364.99
81.1
9.36
39.056
261.59
100
7.232
2.8
254.36
97.2
—
0
6.014
1.7
15.119
5.6
239.24
91.6
—
0
16.841
6.3
256.08
97.9
49.922
19.3
205.91
78.4
5.295
38.945
181.77
100
5.025
2.8
176.74
97.2
—
0
5.665
6.2
8.267
8.7
168.47
88.5
—
0
7.825
9.7
176.3
98.2
33.739
17.1
142.56
81.1
3.65
39.067
362.28
100
10.015
2.8
352.26
97.2
—
0
5.983
0.8
10.381
1.8
341.88
95.5
—
0
2.745
0.6
344.63
96.1
58.544
16.4
286.82
79.9
7.453
37.39
—
100
—
0
—
0
—
0
6.512
0
8.528
0
-8.528
0
—
0
1.964
0
-6.564
0
25
0
-31.564
0
-0.81
40.595
—
100
—
0
—
0
—
0
6.277
0
10.587
0
-10.587
0
—
0
0.741
0
-9.846
0
-0.754
0
-9.208
0
-0.224
40.458
95.083
100
3.398
3.6
91.685
96.4
—
0
3.176
3.3
6.076
6.4
85.609
90
-2.357
-2.5
0.723
0.8
83.975
88.3
10.507
11.1
90.952
95.7
2.33
39