(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Operating Income | 327.50 | 216.70 | 344.20 | 353.35 | 468.02 |
Software Services & Operating Revenues | 291.20 | 193.00 | 247.70 | 240.29 | 456.71 |
Job Work/ Contract Receipts | | | | | |
Sale of Equipments & licenses | | | | | |
Processing Charges / ServiceIncome | | | | | |
Other Operational Income | 36.30 | 23.70 | 96.50 | 113.06 | 11.32 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 327.50 | 216.70 | 344.20 | 353.35 | 468.02 |
EXPENDITURE : | | | | | |
Stock Adjustments | | | | | |
Raw Material Consumed | 29.70 | 18.70 | 71.00 | 55.46 | 14.71 |
Opening Raw Materials | | | | | |
Purchases Raw Materials | | | | | |
Closing Raw Materials | | | | | |
Other Direct Purchases / Brought in cost | 29.70 | 18.70 | 7.60 | 6.46 | 14.71 |
Others raw material cost | 59.40 | 37.50 | 78.60 | 61.92 | 29.43 |
Power & Fuel Cost | 1.90 | 1.70 | 1.60 | 1.60 | 1.84 |
Electricity & Power | 1.90 | 1.70 | 1.60 | 1.60 | 1.84 |
Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Coals etc | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other power & fuel | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Employee Cost | 85.00 | 97.10 | 108.20 | 90.39 | 91.65 |
Salaries, Wages & Bonus | 83.30 | 94.70 | 106.80 | 89.03 | 88.77 |
Contributions to EPF & Pension Funds | 1.00 | 0.80 | 0.70 | 0.66 | 0.71 |
Wheeling & Transmission Charges recoverable | 0.70 | 0.70 | 0.40 | 0.33 | 1.49 |
Other Employees Cost | 0.00 | 1.00 | 0.20 | 0.37 | 0.68 |
Cost of Software developments | | | | | |
Software Purchase | | | | | |
Technical sub-contractors | | | | | |
Training Expenses | | | | | |
Software License cost | | | | | |
Other software development expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Operating Expenses | 29.20 | 21.10 | 20.90 | 21.64 | 292.00 |
Repairs and Maintenance | 0.10 | 0.40 | 0.70 | 0.63 | 1.38 |
Travel Expenses | | | | | |
Overseas Group Health Insurance | | | | | |
Visa & Other Charges | | | | | |
Post contract support services | | | | | |
Packing Material Consumed | | | | | |
Other Operating Expenses | 29.10 | 20.70 | 20.20 | 21.01 | 290.62 |
General and Administration Expenses | 47.20 | 54.60 | 89.90 | 124.60 | 31.86 |
Rates & Taxes | 0.80 | 2.00 | 2.50 | 7.32 | 8.16 |
Insurance | 1.20 | 1.00 | 1.10 | 0.81 | 0.77 |
Printing and stationery | 0.10 | 0.20 | 0.20 | 0.15 | 0.29 |
Professional and legal fees | 28.50 | 35.80 | 70.70 | 98.25 | 7.82 |
Other Administration | 14.70 | 13.80 | 13.80 | 16.50 | 10.75 |
Selling and Marketing Expenses | 1.20 | 1.50 | 1.00 | 1.02 | 0.90 |
Advertisement & Sales Promotion | 1.10 | 1.20 | 1.00 | 1.02 | 0.90 |
Commission, Brokerage & Discounts | 0.00 | 0.30 | | | |
Freight outwards | | | | | |
Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Miscellaneous Expenses | 1.50 | 12.30 | 0.50 | 23.39 | 2.61 |
Bad debts /advances written off | 1.20 | 12.10 | | 2.12 | 0.17 |
Provision for doubtful debts | | | | 20.37 | 2.32 |
Losson disposal of fixed assets(net) | 0.10 | | | 0.20 | |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 0.20 | 0.20 | 0.50 | 0.70 | 0.13 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 195.70 | 207.00 | 293.10 | 318.11 | 435.58 |
Operating Profit (Excl OI) | 131.80 | 9.70 | 51.20 | 35.24 | 32.45 |
Other Income | 1.40 | 13.70 | 3.00 | 0.72 | 13.71 |
Interest Received | 0.60 | 0.20 | 0.40 | 0.54 | 0.09 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 0.20 | 0.30 | | | 9.25 |
Profits on sale of Investments | | | | | |
Provision Written Back | | | | | |
Foreign Exchange Gains | | 0.00 | | -0.43 | 0.57 |
Others | 0.60 | 13.30 | 2.60 | 0.62 | 3.81 |
Operating Profit | 133.20 | 23.40 | 54.10 | 35.97 | 46.16 |
Interest | 10.30 | 10.40 | 12.60 | 15.37 | 17.16 |
InterestonDebenture / Bonds | | | | | |
Intereston Term Loan | 5.40 | 9.30 | 11.10 | 11.48 | 10.12 |
Intereston Fixed deposits | | | | | 0.08 |
Bank Charges etc | 0.30 | 0.30 | 0.60 | 0.51 | 5.83 |
Other Interest | 4.60 | 0.80 | 1.00 | 3.38 | 1.12 |
PBDT | 122.90 | 13.00 | 41.50 | 20.60 | 29.01 |
Depreciation | 9.90 | 9.90 | 9.50 | 12.07 | 6.59 |
Profit Before Taxation & Exceptional Items | 113.00 | 3.10 | 32.00 | 8.53 | 22.41 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 113.00 | 3.10 | 32.00 | 8.53 | 22.41 |
Provision for Tax | 31.50 | 5.30 | 6.30 | 17.94 | 6.94 |
Current Income Tax | 31.20 | 5.10 | 7.20 | 14.22 | 7.19 |
Deferred Tax | 0.00 | 0.20 | -0.50 | -0.62 | -0.26 |
Other taxes | 0.20 | 0.00 | -0.30 | 4.35 | 0.00 |
Profit After Tax | 81.50 | -2.20 | 25.60 | -9.41 | 15.48 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | 0.10 | 1.90 | 2.20 | 2.54 | 1.83 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 81.60 | -0.30 | 27.80 | -6.87 | 17.31 |
Adjustments to PAT | | | | | |
Profit Balance B/F | -4.00 | 2.80 | 57.30 | 67.03 | 34.54 |
Appropriations | 77.50 | 2.60 | 85.20 | 60.16 | 51.84 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 77.50 | 2.60 | 85.20 | 60.16 | 51.84 |
Equity Dividend % | 4.00 | 4.00 | | | |
Earnings Per Share | 3.00 | 0.00 | 2.00 | -1.00 | 2.00 |
Adjusted EPS | 3.00 | 0.00 | 1.00 | 0.00 | 1.00 |