Mega Nirman Statements
53
Mega Nirman 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
1.69
—
1.69
—
1.139
5.418
-3.728
-0.001
—
-3.729
—
-3.729
-1.11
3.364
0.706
100
—
0
0.706
100
—
0
0.825
147.9
2.316
353
-1.61
-253
—
0
0.001
0.3
-1.609
-252.7
—
0
-1.609
-252.7
-0.48
3.359
0.76
100
0
-0.03
0.761
100
—
0
0.606
96.3
1.041
196.8
-0.28
-96.7
-0.004
-1.2
—
0
-0.284
-98
0.042
13.3
-0.326
-111.2
-0.097
3.348
16.159
100
14.6
0
1.559
100
—
0
0.576
53.4
1.111
98.3
0.448
1.7
—
0
—
0
0.448
1.7
—
0
0.448
1.7
0.133
3.362
2.717
100
—
0
2.717
100
—
0
0.558
13.6
1.641
53.7
1.076
46.3
-0.003
-0.2
—
0
1.074
46.2
0.244
11.8
0.83
34.4
0.252
3.174
1.381
100
—
0
—
0
—
0
0.9
56.7
1.493
112.6
-0.112
-12.6
—
0
—
0
-0.112
-12.6
—
0
-0.112
-12.6
-0.04
2.733
1.429
100
—
0
1.429
100
—
0
0.68
73.3
1.571
181.7
-0.142
-81.7
—
0
—
0
-0.142
-81.7
0.16
26.7
-0.302
-108.3
-0.1
3.405
1.588
100
—
0
1.588
100
—
0
0.597
39.1
0.83
54.2
0.758
45.8
—
0
—
0
0.758
45.8
—
0
0.758
45.8
0.23
3.298
10.119
100
8.457
82.3
1.662
17.7
—
0
0.581
7.3
1.245
22.1
0.417
-4.5
-0.001
-0.02
—
0
0.416
-4.5
0.387
10.6
0.03
-15.1
0.007
3.396
11.362
100
9.086
81.2
2.276
18.8
—
0
0.668
5
0.954
7.9
1.322
11
—
0
—
0
1.322
11
—
0
1.322
11
0.4
3.306
5.75
100
4.61
80.2
1.14
19.8
—
0
0.43
7.5
0.57
9.9
0.56
9.7
—
0
—
0
0.56
9.7
—
0
0.56
9.7
0.17
3.32