(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 |
INCOME : | | | |
Operating Income | 249.70 | 140.80 | 65.50 |
Software Services & Operating Revenues | 249.70 | 140.80 | 65.50 |
Job Work/ Contract Receipts | | | |
Sale of Equipments & licenses | | | |
Processing Charges / ServiceIncome | | | |
Other Operational Income | 0.00 | 0.00 | 0.00 |
Less: Excise Duty | | | |
Operating Income (Net) | 249.70 | 140.80 | 65.50 |
EXPENDITURE : | | | |
Stock Adjustments | | | |
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 |
Power & Fuel Cost | | | |
Electricity & Power | | | |
Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 |
Coals etc | 0.00 | 0.00 | 0.00 |
Other power & fuel | 0.00 | 0.00 | 0.00 |
Employee Cost | 61.50 | 50.60 | 19.80 |
Salaries, Wages & Bonus | 46.30 | 44.90 | 18.00 |
Contributions to EPF & Pension Funds | 3.90 | 1.50 | 0.50 |
Wheeling & Transmission Charges recoverable | 1.70 | 2.10 | 1.30 |
Other Employees Cost | 9.70 | 2.20 | 0.00 |
Cost of Software developments | 8.50 | 6.80 | 20.50 |
Software Purchase | | | |
Technical sub-contractors | | | |
Training Expenses | | | |
Software License cost | | | |
Other software development expenses | 8.50 | 6.80 | 20.50 |
Operating Expenses | | | |
Repairs and Maintenance | | | |
Travel Expenses | | | |
Overseas Group Health Insurance | | | |
Visa & Other Charges | | | |
Post contract support services | | | |
Packing Material Consumed | | | |
Other Operating Expenses | 0.00 | 0.00 | 0.00 |
General and Administration Expenses | 41.70 | 19.60 | 10.90 |
Rates & Taxes | 1.10 | 0.30 | 0.50 |
Insurance | | | |
Printing and stationery | | | |
Professional and legal fees | 27.30 | 4.60 | 1.90 |
Other Administration | 10.90 | 11.00 | 7.60 |
Selling and Marketing Expenses | 27.20 | 11.80 | 3.20 |
Advertisement & Sales Promotion | 27.20 | 11.80 | 3.20 |
Commission, Brokerage & Discounts | | | |
Freight outwards | | | |
Other Selling Expenses | 0.00 | 0.00 | 0.00 |
Miscellaneous Expenses | 1.40 | 0.00 | 0.00 |
Bad debts /advances written off | | | |
Provision for doubtful debts | | | |
Losson disposal of fixed assets(net) | | 0.00 | |
Losson foreign exchange fluctuations | 0.30 | | 0.00 |
Losson sale of non-trade current investments | | | |
Other Miscellaneous Expenses | 1.10 | 0.00 | 0.00 |
Less: Expenses Capitalised | | | |
Total Expenditure | 140.40 | 88.80 | 54.50 |
Operating Profit (Excl OI) | 109.30 | 52.00 | 11.00 |
Other Income | 0.20 | 4.00 | 0.00 |
Interest Received | 0.20 | 0.00 | |
Dividend Received | | | |
Profit on sale of Fixed Assets | | | |
Profits on sale of Investments | | | |
Provision Written Back | | 3.90 | |
Foreign Exchange Gains | | 0.10 | 0.00 |
Others | 0.00 | 0.00 | 0.00 |
Operating Profit | 109.50 | 56.00 | 11.00 |
Interest | 3.40 | 0.50 | 0.20 |
InterestonDebenture / Bonds | | | |
Intereston Term Loan | 2.10 | 0.00 | 0.10 |
Intereston Fixed deposits | | | |
Bank Charges etc | 1.40 | 0.50 | 0.10 |
Other Interest | 0.00 | 0.00 | 0.00 |
PBDT | 106.10 | 55.50 | 10.80 |
Depreciation | 9.40 | 2.30 | 1.70 |
Profit Before Taxation & Exceptional Items | 96.70 | 53.30 | 9.10 |
Exceptional Income / Expenses | | | |
Profit Before Tax | 96.70 | 53.30 | 9.10 |
Provision for Tax | 22.70 | 10.50 | |
Current Income Tax | | | |
Deferred Tax | 22.70 | 9.50 | |
Other taxes | 22.70 | 10.50 | 0.00 |
Profit After Tax | 73.90 | 42.80 | 9.10 |
Extra items | 0.00 | 0.00 | 0.00 |
Minority Interest | 0.10 | | |
Share of Associate | | | |
Other Consolidated Items | | | |
Consolidated Net Profit | 74.00 | 42.80 | 9.10 |
Adjustments to PAT | | | |
Profit Balance B/F | 51.70 | 9.80 | 0.60 |
Appropriations | 125.70 | 52.50 | 9.80 |
General Reserves | | | |
Proposed Equity Dividend | | | |
Corporate dividend tax | | | |
Other Appropriation | 125.70 | 52.50 | 9.80 |
Equity Dividend % | | | |
Earnings Per Share | 3.00 | 2.00 | 737.00 |
Adjusted EPS | 3.00 | 2.00 | 1.00 |