Vivanza Statements
53
Vivanza 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
109.84
100
103.91
94.6
5.937
5.4
—
0
2.148
2
4.584
4.2
1.353
1.2
-1.938
-1.8
-0.116
-0.1
-0.701
-0.6
1.479
1.3
-2.08
-1.9
-0.05
41.3
168.51
100
155.6
93.6
12.908
6.4
—
0
2.366
1.6
3.822
2.2
9.086
4.2
-2.191
-1.4
0.658
0.7
7.553
3.4
—
0
7.553
3.4
0.19
39.245
140.99
100
132.09
97.4
8.896
2.6
—
0
1.694
1.1
3.348
2.6
5.548
-0.05
-2.164
-1.3
1.346
1.5
4.73
0.2
1.181
1.4
3.548
-1.3
0.089
39.935
37.082
100
32.972
90.8
4.11
9.2
—
0
1.814
6.6
3.062
10.6
1.048
-1.4
-2.022
-7.5
3.408
21.4
2.434
12.4
—
0
2.434
12.4
0.232
22.095
73.657
100
68.775
95.5
4.882
4.5
—
0
1.618
1.6
5.698
6.4
-0.816
-1.9
-1.951
-1.6
3.166
5
-2.472
-3.4
0.004
0.007
-2.476
-3.4
-0.623
3.972
30.345
100
27.761
94.6
2.584
5.4
—
0
1.344
2.6
2.666
4
-0.082
1.3
-2.105
-3.4
5.123
1
5.806
9.2
—
0
5.806
9.2
1.45
4.002
69.858
100
65.064
95.5
4.794
4.5
—
0
1.284
1.8
3.199
7.3
1.595
-2.7
-2.175
-3.6
1.437
3.5
0.857
-2.8
0.48
1.7
0.377
-4.4
0.09
4.036
29.028
100
26.467
89.7
2.561
10.3
—
0
2.107
4.5
3.297
6.1
-0.736
4.1
-2.502
-11
3.615
16.2
0.377
9.3
—
0
0.377
9.3
0.1
3.995
90.932
100
86.685
94.5
4.247
5.5
—
0
1.794
1.8
4.798
4.8
-0.551
0.7
-1.933
-1.4
5.704
8.8
3.22
8.2
—
0
3.22
8.2
0.817
4.009
5.278
100
6.238
1169.1
-0.96
-1069.1
—
0
1.187
597.9
1.898
980.9
-2.858
-2050
-2.418
-1202.1
—
0
-5.276
-3252.1
—
0
-5.276
-3252.1
-1.319
4
13.386
100
12.728
95.1
0.658
4.9
—
0
1.173
4.8
1.802
8
-1.144
-3.1
-2.265
-8.3
—
0
-3.409
-11.4
—
0
-3.409
-11.4
-0.854
3.99
12.55
100
9.62
77.5
2.93
22.5
—
0
0.06
0.5
1.28
34.2
1.66
-11.7
-1.92
-44.6
—
0
-0.26
-56.3
—
0
-0.26
-56.3
-0.06
3.97