(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Operating Income | 17.60 | 16.00 | 11.60 | 0.20 | 42.50 |
Software Services & Operating Revenues | 17.60 | 16.00 | 11.60 | 0.20 | 42.50 |
Job Work/ Contract Receipts | | | | | |
Sale of Equipments & licenses | | | | | |
Processing Charges / ServiceIncome | | | | | |
Other Operational Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 17.60 | 16.00 | 11.60 | 0.20 | 42.50 |
EXPENDITURE : | | | | | |
Stock Adjustments | 1.10 | | | | 0.00 |
Raw Material Consumed | | | | | |
Opening Raw Materials | | | | | |
Purchases Raw Materials | | | | | |
Closing Raw Materials | | | | | |
Other Direct Purchases / Brought in cost | | | | | |
Others raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 0.10 | 0.10 | 0.00 | 0.10 | 0.20 |
Electricity & Power | 0.10 | 0.10 | 0.00 | 0.10 | 0.20 |
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 | 1.90 | 1.50 | 1.70 | 3.40 | 5.50 |
Salaries, Wages & Bonus | 1.90 | 1.40 | 1.50 | 3.10 | 5.50 |
Contributions to EPF & Pension Funds | 0.00 | 0.00 | 0.00 | 0.00 | |
Wheeling & Transmission Charges recoverable | | 0.10 | 0.10 | 0.30 | |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Cost of Software developments | | | | | 28.90 |
Software Purchase | | | | | |
Technical sub-contractors | | | | | |
Training Expenses | | | | | |
Software License cost | | | | | |
Other software development expenses | 0.00 | 0.00 | 0.00 | 0.00 | 28.90 |
Operating Expenses | 11.00 | 18.40 | 14.40 | 1.30 | |
Repairs and Maintenance | 0.90 | 0.50 | 0.40 | 0.40 | |
Travel Expenses | | | | | |
Overseas Group Health Insurance | | | | | |
Visa & Other Charges | | | | | |
Post contract support services | | | | | |
Packing Material Consumed | | | | | |
Other Operating Expenses | 10.10 | 17.90 | 14.00 | 1.00 | 0.00 |
General and Administration Expenses | 10.20 | 2.70 | 2.40 | 6.30 | 4.50 |
Rates & Taxes | 6.90 | 0.30 | 0.80 | 0.30 | 0.10 |
Insurance | | | | | |
Printing and stationery | 0.10 | 0.10 | 0.10 | 0.10 | 0.00 |
Professional and legal fees | 1.80 | 1.40 | 1.10 | 0.80 | 2.70 |
Other Administration | 1.00 | 0.70 | 0.30 | 5.10 | 1.50 |
Selling and Marketing Expenses | 0.10 | | | | |
Advertisement & Sales Promotion | 0.10 | | | | |
Commission, Brokerage & Discounts | | | | | |
Freight outwards | | | | | |
Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Miscellaneous Expenses | 10.10 | 0.00 | 0.00 | 3.70 | 2.90 |
Bad debts /advances written off | 9.90 | | | 3.00 | 2.90 |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | | | 0.60 | |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 0.30 | 0.00 | 0.00 | 0.10 | 0.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 34.60 | 22.70 | 18.60 | 14.80 | 41.90 |
Operating Profit (Excl OI) | -16.90 | -6.70 | -7.00 | -14.60 | 0.60 |
Other Income | 12.20 | 1.10 | 0.50 | 0.90 | 0.50 |
Interest Received | 0.80 | 0.50 | 0.00 | 0.40 | 0.00 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 10.70 | 0.10 | | | |
Profits on sale of Investments | | | | | |
Provision Written Back | 0.30 | | | | |
Foreign Exchange Gains | | | | | |
Others | 0.40 | 0.50 | 0.50 | 0.50 | 0.50 |
Operating Profit | -4.80 | -5.60 | -6.50 | -13.70 | 1.10 |
Interest | 0.30 | 0.30 | 0.40 | 0.40 | 0.60 |
InterestonDebenture / Bonds | | | | | |
Intereston Term Loan | 0.30 | 0.30 | 0.40 | 0.30 | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 0.00 | 0.00 | | 0.10 | 0.00 |
Other Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.50 |
PBDT | -5.10 | -5.90 | -6.90 | -14.10 | 0.60 |
Depreciation | 0.40 | 0.50 | 0.50 | 0.90 | 0.90 |
Profit Before Taxation & Exceptional Items | -5.50 | -6.40 | -7.40 | -15.00 | -0.30 |
Exceptional Income / Expenses | -527.80 | | | | |
Profit Before Tax | -533.30 | -6.40 | -7.40 | -15.00 | -0.30 |
Provision for Tax | | | | | |
Current Income Tax | | | | | |
Deferred Tax | | | | | |
Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | -533.30 | -6.40 | -7.40 | -15.00 | -0.30 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | -533.30 | -6.40 | -7.40 | -15.00 | -0.30 |
Adjustments to PAT | | | | | |
Profit Balance B/F | -95.90 | -89.50 | -82.10 | -67.20 | -66.80 |
Appropriations | -629.20 | -95.90 | -89.50 | -82.10 | -67.20 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | -629.20 | -95.90 | -89.50 | -82.10 | -67.20 |
Equity Dividend % | | | | | |
Earnings Per Share | -4.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Adjusted EPS | -4.00 | 0.00 | 0.00 | 0.00 | 0.00 |