Nimbus Statements
51
Nimbus 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
49.172
100
12.282
25
36.89
75
—
0
5.478
11.1
11.403
23.2
25.487
51.8
-8.029
-16.3
7.998
16.3
25.456
51.8
6.655
13.5
18.802
38.2
1.74
10.861
9.526
100
3.36
0
6.166
100
—
0
5.11
93.1
12.264
174.7
-6.098
-74.7
-42.62
-1211.01
34.402
500.3
-14.316
-785.5
4.389
59.5
-18.705
-845.002
-1.72
10.837
17.887
100
11.679
65.3
6.208
34.7
—
0
4.235
23.7
13.246
74.1
-7.038
-39.3
-2.326
-13.004
2.666
14.9
-6.698
-37.4
0.692
3.9
-7.391
-41.3
-0.681
10.835
4.78
100
—
0
4.78
100
—
0
4.725
99.3
10.138
207.9
-5.358
-107.9
59.517
-909.6
174.05
-342.8
228.21
-1360.4
0.025
0.5
228.18
-1360.9
21.05
10.833
33.481
100
2.919
47.9
30.562
52.1
—
0
4.686
39
10.861
95
19.701
-42.9
174.78
-180.4
9.225
71.5
203.7
-151.8
4.35
-13.8
199.35
-138.09
19.843
10.455
5.14
100
—
0
5.14
100
—
0
4.319
85.6
9.565
220.7
-4.425
-120.7
-63.111
-1108.2
10.007
230.6
-57.529
-998.3
-0.581
-15.01
-56.948
-983.3
-5.88
10.2
5.101
100
-2.322
0.005
7.422
100
—
0
4.275
75.7
11.19
258.5
-3.767
-158.5
-98.634
-1711.5
8.739
179.9
-93.663
-1690.2
0.285
15.4
-93.948
-1705.6
-12.621
7.444
41.058
100
26.132
71.7
14.926
28.3
—
0
3.554
5.2
9.792
19.8
5.134
8.5
-140.28
-125.9
8.301
-0.02
-126.84
-117.4
1.194
2.6
-128.04
-120
-17.21
7.44
18.625
100
11.049
65
5.961
35
—
0
4.822
12.9
7.193
29.3
0.383
5.7
-130.87
-608.5
475.8
2729.1
345.31
2126.3
-0.488
-3.4
345.77
2129.5
46.452
7.445
76.45
100
24.371
19.3
52.079
80.7
—
0
4.689
4.1
10.003
9.4
42.076
71.3
-175.7
-136.3
19.141
16.9
-114.49
-48.1
9.39
16.4
-123.88
-64.5
-16.65
7.442