(Rs. in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME : | | | | | |
Operating Income | 173.20 | 168.60 | 162.00 | 129.24 | 107.70 |
Software Services & Operating Revenues | 173.20 | 168.60 | 162.00 | 129.24 | 107.70 |
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) | 173.20 | 168.60 | 162.00 | 129.24 | 107.70 |
EXPENDITURE : | | | | | |
Stock Adjustments | | | | | |
Raw Material Consumed | 45.50 | 40.00 | 39.40 | 2.40 | 9.28 |
Opening Raw Materials | | | | | |
Purchases Raw Materials | | | | | |
Closing Raw Materials | | | | | |
Other Direct Purchases / Brought in cost | 45.50 | 40.00 | 39.40 | 2.40 | 9.28 |
Others raw material cost | 91.00 | 79.90 | 78.70 | 4.81 | 18.55 |
Power & Fuel Cost | 0.70 | 0.20 | 0.30 | 0.61 | 0.33 |
Electricity & Power | 0.60 | 0.20 | 0.30 | 0.61 | 0.33 |
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 | 0.10 | 0.00 | 0.00 | 0.00 | 0.00 |
Employee Cost | 104.30 | 93.30 | 86.00 | 31.97 | 29.20 |
Salaries, Wages & Bonus | 100.10 | 91.10 | 83.10 | 29.97 | 27.74 |
Contributions to EPF & Pension Funds | 3.40 | 1.60 | 2.50 | 0.55 | 0.84 |
Wheeling & Transmission Charges recoverable | 0.80 | 0.60 | 0.40 | 0.42 | 0.49 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 1.03 | 0.13 |
Cost of Software developments | | | | | 50.51 |
Software Purchase | | | | 0.00 | 0.00 |
Technical sub-contractors | | | | 0.00 | 50.51 |
Training Expenses | | | | | |
Software License cost | | | | | |
Other software development expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Operating Expenses | 14.80 | 12.30 | 16.60 | 83.52 | |
Repairs and Maintenance | | | | 0.00 | 0.00 |
Travel Expenses | | | | | |
Overseas Group Health Insurance | | | | | |
Visa & Other Charges | | | | | |
Post contract support services | | | | | |
Packing Material Consumed | | | | | |
Other Operating Expenses | 14.80 | 12.30 | 16.60 | 83.52 | 0.00 |
General and Administration Expenses | 18.80 | 16.00 | 19.00 | 9.68 | 8.10 |
Rates & Taxes | | | | | |
Insurance | 1.00 | 0.70 | 0.30 | 0.16 | 0.18 |
Printing and stationery | 0.20 | 0.00 | 0.00 | 0.14 | 0.16 |
Professional and legal fees | 6.70 | 6.00 | 9.60 | 2.02 | 2.13 |
Other Administration | 7.30 | 6.30 | 4.40 | 5.53 | 4.06 |
Selling and Marketing Expenses | | | 0.50 | 0.10 | 0.22 |
Advertisement & Sales Promotion | | | | 0.03 | 0.01 |
Commission, Brokerage & Discounts | | | 0.50 | 0.08 | 0.21 |
Freight outwards | | | | | |
Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Miscellaneous Expenses | 0.70 | 1.20 | 1.50 | 14.16 | 0.07 |
Bad debts /advances written off | | | 0.30 | 12.97 | |
Provision for doubtful debts | 0.20 | 0.60 | 0.40 | | |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | 0.40 | 0.40 | 0.50 | | |
Losson sale of non-trade current investments | | | | 0.18 | |
Other Miscellaneous Expenses | 0.10 | 0.20 | 0.30 | 1.01 | 0.07 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 184.80 | 163.00 | 163.30 | 142.45 | 97.70 |
Operating Profit (Excl OI) | -11.70 | 5.50 | -1.30 | -13.22 | 9.99 |
Other Income | 0.00 | 3.50 | 0.20 | 0.49 | 1.82 |
Interest Received | 0.00 | | 0.20 | 0.06 | 0.07 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | | | | | |
Profits on sale of Investments | | | | | 0.01 |
Provision Written Back | | | | | |
Foreign Exchange Gains | | | | 0.43 | 1.70 |
Others | 0.00 | 3.50 | 0.00 | 0.00 | 0.03 |
Operating Profit | -11.70 | 9.00 | -1.10 | -12.73 | 11.81 |
Interest | 0.60 | 0.20 | 0.30 | 0.30 | 0.23 |
InterestonDebenture / Bonds | | | | | |
Intereston Term Loan | | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 0.60 | 0.20 | 0.30 | 0.30 | 0.23 |
Other Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
PBDT | -12.30 | 8.80 | -1.30 | -13.03 | 11.58 |
Depreciation | 1.30 | 2.10 | 0.10 | 2.16 | 2.53 |
Profit Before Taxation & Exceptional Items | -13.60 | 6.70 | -1.40 | -15.19 | 9.05 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | -13.60 | 6.70 | -1.40 | -15.19 | 9.05 |
Provision for Tax | | 0.80 | 3.50 | -0.82 | 3.19 |
Current Income Tax | | 0.70 | 1.60 | 0.04 | 4.24 |
Deferred Tax | | 0.10 | 1.60 | -2.28 | -0.23 |
Other taxes | 0.00 | 0.00 | 0.30 | 1.42 | -0.82 |
Profit After Tax | -13.60 | 5.90 | -4.90 | -14.37 | 5.86 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | -0.09 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | -13.60 | 5.90 | -4.90 | -14.37 | 5.77 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 83.00 | 74.20 | 80.30 | 90.40 | 81.07 |
Appropriations | 69.40 | 80.10 | 75.40 | 76.03 | 86.84 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 69.40 | 80.10 | 75.40 | 76.03 | 86.84 |
Equity Dividend % | | | | | |
Earnings Per Share | -4.00 | 2.00 | -1.00 | -4.00 | 2.00 |
Adjusted EPS | -4.00 | 2.00 | -1.00 | -4.00 | 2.00 |