Williamson Magor Statements
WI
Williamson Magor 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
10.08
100
—
0
—
0
—
0
1.355
18.5
7.03
62.5
3.05
37.5
-0.52
-9.9
3.735
73.6
6.265
101.3
38.198
304.2
-31.933
-203
-2.91
10.969
239.9
100
—
0
—
0
—
0
1.4
0.7
6
2.2
233.9
97.7
-59.3
-23.9
—
0
174.7
73.9
101.9
77.2
72.8
-3.3
6.61
11.05
148.4
100
—
0
—
0
—
0
1.5
0.7
14.1
6.9
134.4
93.2
-336.7
-406.5
8.6
10.2
-193.8
-303.2
-146.9
-217.8
-46.9
-85.3
-4.27
10.95
111.3
100
—
0
—
0
—
0
1.2
1.1
8.5
9.4
102.8
90.6
-5
-5.4
—
0
97.9
85.4
196.2
175.9
-98.2
-90.5
-8.96
11
61.8
100
—
0
—
0
—
0
0.9
1.5
427
927
-365.2
-827.03
90.8
251.6
-553.3
-1216.3
-161
-326.4
408.8
898.5
-569.9
-1225.05
-51.81
11
140.2
100
—
0
—
0
—
0
1
0.7
18.3
13.7
121.8
86.2
-196.8
-116.8
—
0
599
875.3
-476.1
-639.9
1 075.1
1515.2
97.72
11
93.1
100
—
0
—
0
—
0
2
-1.4
551.1
-826.07
-458
926.1
-57.6
-330.8
11.9
-7.8
-1 325
1847.1
218.3
-334.8
-1 543.7
2193.7
-140.32
11
214.3
100
—
0
—
0
—
0
2.1
0.6
15.5
-6.8
198.7
106.6
-529
-529.9
562.1
1209.8
231.4
786.5
—
0
194.7
710.4
17.42
11.05