(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Operating Income | 2188.50 | 697.50 | 546.40 | 1492.90 | 922.20 |
Software Services & Operating Revenues | 2188.50 | 697.50 | 546.40 | 1492.90 | 922.20 |
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) | 2188.50 | 697.50 | 546.40 | 1492.90 | 922.20 |
EXPENDITURE : | | | | | |
Stock Adjustments | -199.00 | -114.50 | -14.10 | 110.30 | -116.10 |
Raw Material Consumed | 785.30 | 245.90 | 102.20 | 263.70 | 375.60 |
Opening Raw Materials | 60.10 | 66.70 | 74.40 | 182.80 | 61.60 |
Purchases Raw Materials | 826.80 | 239.20 | 94.50 | 155.40 | 496.80 |
Closing Raw Materials | 101.60 | 60.10 | 66.70 | 74.40 | 182.80 |
Other Direct Purchases / Brought in cost | | | | | |
Others raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 9.10 | 6.20 | 5.80 | 7.60 | 7.30 |
Electricity & Power | 9.10 | 6.20 | 5.80 | 7.60 | 7.30 |
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 | 359.20 | 210.10 | 156.00 | 196.40 | 166.10 |
Salaries, Wages & Bonus | 330.20 | 194.40 | 142.00 | 175.90 | 141.00 |
Contributions to EPF & Pension Funds | 8.70 | 6.00 | 5.30 | 5.60 | 5.50 |
Wheeling & Transmission Charges recoverable | 9.30 | 3.90 | 3.80 | 8.60 | 18.40 |
Other Employees Cost | 10.90 | 5.80 | 4.90 | 6.30 | 1.30 |
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 | 169.80 | 96.80 | 86.10 | 123.50 | 85.20 |
Repairs and Maintenance | 39.10 | 16.70 | 13.80 | 32.10 | 23.40 |
Travel Expenses | 25.80 | 14.10 | 2.30 | 12.70 | 11.60 |
Overseas Group Health Insurance | | | | | |
Visa & Other Charges | | | | | |
Post contract support services | | | | | |
Packing Material Consumed | | | | | |
Other Operating Expenses | 104.80 | 66.00 | 70.10 | 78.70 | 50.30 |
General and Administration Expenses | 195.90 | 124.40 | 88.00 | 122.40 | 128.70 |
Rates & Taxes | 7.80 | 3.50 | 4.40 | 7.00 | 3.70 |
Insurance | 4.20 | 1.80 | 2.20 | 3.40 | 3.50 |
Printing and stationery | 1.90 | 0.80 | 0.80 | 1.60 | 2.90 |
Professional and legal fees | 66.20 | 50.30 | 28.70 | 33.20 | 46.00 |
Other Administration | 97.10 | 62.60 | 48.10 | 73.30 | 65.80 |
Selling and Marketing Expenses | 116.90 | 61.10 | 43.70 | 40.00 | 108.60 |
Advertisement & Sales Promotion | 62.20 | 44.00 | 42.00 | 32.60 | 102.30 |
Commission, Brokerage & Discounts | 46.40 | 9.90 | | | |
Freight outwards | 8.30 | 7.20 | 1.70 | 7.40 | 6.30 |
Other Selling Expenses | 8.30 | 7.20 | 1.70 | 7.40 | 6.30 |
Miscellaneous Expenses | 25.20 | 21.90 | 4.90 | 2.80 | |
Bad debts /advances written off | 0.30 | 1.60 | | | |
Provision for doubtful debts | 3.90 | 0.70 | | | |
Losson disposal of fixed assets(net) | | | | 1.10 | |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 21.00 | 19.60 | 4.90 | 1.60 | 0.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 1462.40 | 651.80 | 472.60 | 866.70 | 755.50 |
Operating Profit (Excl OI) | 726.10 | 45.70 | 73.80 | 626.10 | 166.70 |
Other Income | 72.50 | 53.80 | 30.20 | 20.40 | 31.10 |
Interest Received | 64.20 | 43.00 | 25.40 | 8.90 | 9.70 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 0.10 | | | | 0.40 |
Profits on sale of Investments | | | | | |
Provision Written Back | | | | | |
Foreign Exchange Gains | 2.20 | 5.00 | 1.70 | 5.10 | 5.10 |
Others | 5.90 | 5.80 | 3.10 | 6.40 | 15.80 |
Operating Profit | 798.60 | 99.50 | 104.10 | 646.50 | 197.80 |
Interest | 40.80 | 15.30 | 10.90 | 33.50 | 48.10 |
InterestonDebenture / Bonds | | | | | |
Intereston Term Loan | | | | 0.70 | 4.70 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 14.00 | 10.50 | 9.70 | 7.80 | 15.50 |
Other Interest | 26.80 | 4.80 | 1.20 | 25.00 | 28.00 |
PBDT | 757.80 | 84.20 | 93.10 | 613.00 | 149.70 |
Depreciation | 60.60 | 48.30 | 49.50 | 45.70 | 38.00 |
Profit Before Taxation & Exceptional Items | 697.30 | 35.80 | 43.60 | 567.30 | 111.70 |
Exceptional Income / Expenses | 20.00 | -2.80 | | | |
Profit Before Tax | 717.30 | 33.00 | 43.60 | 567.20 | 111.80 |
Provision for Tax | 217.60 | 6.90 | 15.90 | -19.10 | -21.40 |
Current Income Tax | 93.90 | 8.70 | 18.00 | 102.50 | 36.80 |
Deferred Tax | 62.70 | 3.40 | -2.70 | -121.60 | -58.30 |
Other taxes | 61.00 | -5.10 | 0.60 | 0.00 | 0.00 |
Profit After Tax | 499.70 | 26.10 | 27.70 | 586.30 | 133.20 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -72.30 | -6.20 | 3.40 | 1.30 | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 427.40 | 19.90 | 31.10 | 587.70 | 133.20 |
Adjustments to PAT | -0.10 | | | | |
Profit Balance B/F | 1342.20 | 1330.30 | 1331.30 | 771.50 | 647.70 |
Appropriations | 1769.40 | 1350.10 | 1362.40 | 1359.20 | 780.80 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 1769.40 | 1350.10 | 1362.40 | 1359.20 | 780.80 |
Equity Dividend % | 20.00 | 10.00 | 10.00 | 40.00 | 30.00 |
Earnings Per Share | 5.00 | 0.00 | 0.00 | 8.00 | 2.00 |
Adjusted EPS | 5.00 | 0.00 | 0.00 | 8.00 | 2.00 |