Varroc Statements
VA
Varroc 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
38 594.43
100
23 981.87
60.7
14 612.56
39.3
—
0
4 141.84
10.5
12 412.45
32.4
2 200.11
6.9
-596.53
-1.9
153.47
0.3
1 757.05
5.3
-2 665.42
2.4
4 395.4
2.9
28.607
156.3
36 792.15
100
23 351.4
63.3
13 440.75
36.7
—
0
3 950.37
10.7
11 551.82
31.3
1 888.93
5.4
-752.46
-1.9
255.08
0.4
1 391.55
3.9
284.07
1
864.84
2.9
5.65
152.81
34 068.29
100
21 930.44
63.3
12 137.85
36.7
—
0
3 722.07
11.2
11 090.59
33.3
1 047.26
3.4
-823.48
-2.3
302.08
1.3
525.86
2.4
-92.27
0.07
600.27
2.3
3.934
152.52
34 562.37
100
22 375.03
65
12 187.34
35
—
0
3 450.9
9.4
10 917.4
30.4
1 269.94
4.6
-1 243.73
-4
276.73
1
302.94
1.7
532.98
2.7
-8 798.62
-43.5
-57.57
152.82
89 791.52
100
59 649.67
65.9
30 141.85
34.1
—
0
10 746.14
10.6
31 771.23
33.2
-1 629.38
0.9
-1 675.88
-2.03
487.35
0.6
-2 817.91
-0.5
609.27
0.8
-13 750.36
-19
-89.99
152.81
59 741.57
100
40 656.56
68.5
19 085.01
31.5
—
0
9 342.08
15
23 784.83
39.8
-4 699.82
-8.3
-840.1
-1.4
252.77
0.3
-5 269.99
-9.4
-4.98
0.4
-5 285.64
-9.8
-34.59
152.81
49 970.48
100
33 038.03
66.2
16 932.45
33.8
—
0
5 681.06
10.2
16 327
29.9
604.45
3.9
-448.27
-1.08
566.38
2.3
722.56
5.1
545.68
2
-2 841.01
-9.7
-20.94
135.57
41 908
100
27 395
64.4
14 514
35.6
—
0
7 385
13.2
18 540
35.3
-4 027
0.4
-675
-1.2
367
0.8
-3 754
0.1
-280
1.5
-3 478
-1.4
-25.76
135
55 485
100
35 900
67.9
19 585
32.1
—
0
8 033
14.8
20 298
37.2
-712
-5.05
-752
-1.7
583
1.8
-881
-5
197
0.01
-1 088
-5.01
-8.07
135
55 733
100
33 961
61.4
21 772
38.6
—
0
7 897
13.7
20 169
36.5
1 603
2.1
-731
-1.5
406
0.4
1 277
0.9
173
0.1
1 091
0.8
8.1
135
61 084
100
38 620
65
22 464
35
—
0
7 869
12.8
20 089
31.5
2 375
3.5
-419
-0.7
463
0.9
2 420
3.7
130
-0.3
2 274
4.1
16.87
135
59 281
100
37 139
62.5
22 142
37.5
—
0
7 145
11.3
19 586
33
2 556
4.6
-236
-0.4
445
0.6
2 765
4.7
770
1.4
1 978
3.3
14.67
135
29 846
100
18 957
63.5
10 889
36.5
—
0
3 544
11.9
9 485
31.8
1 404
4.7
-89
-0.3
171
0.6
1 486
5
58
0.2
1 423
4.8
10.56
135
25 405
100
15 801
62.2
9 604
37.8
—
0
3 305
13
8 524
33.6
1 080
4.3
101
0.4
78
0.3
1 259
5
89
0.4
1 173
4.6
8.7
135