(Rs.in Million) |
Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
INCOME : | | | | | |
Operating Income | 28496.00 | 25363.00 | 23457.00 | 15890.00 | 11280.00 |
Software Services & Operating Revenues | 28496.00 | 25363.00 | 23457.00 | 15890.00 | 11280.00 |
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) | 28496.00 | 25363.00 | 23457.00 | 15890.00 | 11280.00 |
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 | 0.00 | 0.00 |
Power & Fuel Cost | 98.00 | 90.00 | 74.00 | 41.00 | 32.00 |
Electricity & Power | 98.00 | 90.00 | 74.00 | 41.00 | 32.00 |
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 | 12353.00 | 11282.00 | 10973.00 | 7463.00 | 5674.00 |
Salaries, Wages & Bonus | 11130.00 | 9990.00 | 9423.00 | 6342.00 | 5050.00 |
Contributions to EPF & Pension Funds | 321.00 | 287.00 | 262.00 | 200.00 | 189.00 |
Wheeling & Transmission Charges recoverable | 233.00 | 205.00 | 202.00 | 111.00 | 72.00 |
Other Employees Cost | 670.00 | 800.00 | 1086.00 | 811.00 | 362.00 |
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 | 265.00 | 257.00 | 206.00 | 148.00 | 128.00 |
Repairs and Maintenance | 166.00 | 180.00 | 118.00 | 86.00 | 80.00 |
Travel Expenses | | | | | |
Overseas Group Health Insurance | | | | | |
Visa & Other Charges | | | | | |
Post contract support services | | | | | |
Packing Material Consumed | | | | | |
Other Operating Expenses | 99.00 | 78.00 | 88.00 | 62.00 | 49.00 |
General and Administration Expenses | 1506.00 | 1429.00 | 1360.00 | 655.00 | 573.00 |
Rates & Taxes | 5.00 | 6.00 | 5.00 | 3.00 | 61.00 |
Insurance | 13.00 | 10.00 | 8.00 | 5.00 | 4.00 |
Printing and stationery | | | | | |
Professional and legal fees | 470.00 | 466.00 | 416.00 | 278.00 | 170.00 |
Other Administration | 930.00 | 879.00 | 742.00 | 361.00 | 312.00 |
Selling and Marketing Expenses | 3731.00 | 3425.00 | 4595.00 | 2861.00 | 1826.00 |
Advertisement & Sales Promotion | 3731.00 | 3425.00 | 4082.00 | 2861.00 | 1826.00 |
Commission, Brokerage & Discounts | | | 513.00 | | |
Freight outwards | | | | | |
Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Miscellaneous Expenses | 582.00 | 462.00 | 455.00 | 262.00 | 184.00 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | | 39.00 | 3.00 | 2.00 |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 582.00 | 462.00 | 416.00 | 259.00 | 182.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 18535.00 | 16946.00 | 17663.00 | 11430.00 | 8417.00 |
Operating Profit (Excl OI) | 9960.00 | 8418.00 | 5794.00 | 4460.00 | 2863.00 |
Other Income | 10741.00 | 4143.00 | 3929.00 | 4404.00 | 1494.00 |
Interest Received | 2699.00 | 2290.00 | 1608.00 | 1559.00 | 1208.00 |
Dividend Received | | | | | 3.00 |
Profit on sale of Fixed Assets | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
Profits on sale of Investments | | | | | |
Provision Written Back | 10.00 | 10.00 | | | 2.00 |
Foreign Exchange Gains | | | | | |
Others | 8032.00 | 1842.00 | 2319.00 | 2844.00 | 281.00 |
Operating Profit | 20701.00 | 12561.00 | 9722.00 | 8864.00 | 4357.00 |
Interest | 364.00 | 354.00 | 183.00 | 114.00 | 109.00 |
InterestonDebenture / Bonds | | | | | |
Intereston Term Loan | 31.00 | 39.00 | 3.00 | 0.00 | 0.00 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 122.00 | 131.00 | 110.00 | 68.00 | 51.00 |
Other Interest | 211.00 | 184.00 | 70.00 | 46.00 | 58.00 |
PBDT | 20337.00 | 12207.00 | 9539.00 | 8749.00 | 4249.00 |
Depreciation | 1131.00 | 1011.00 | 730.00 | 449.00 | 448.00 |
Profit Before Taxation & Exceptional Items | 19206.00 | 11196.00 | 8809.00 | 8300.00 | 3801.00 |
Exceptional Income / Expenses | 1470.00 | -1106.00 | -5093.00 | 111747.00 | 14341.00 |
Profit Before Tax | 19446.00 | 8780.00 | 1406.00 | 142001.00 | 16023.00 |
Provision for Tax | 6347.00 | 2835.00 | 2111.00 | 13179.00 | 1843.00 |
Current Income Tax | 2869.00 | 2896.00 | 2279.00 | 1530.00 | 822.00 |
Deferred Tax | 273.00 | -62.00 | -169.00 | 11649.00 | 1021.00 |
Other taxes | 3206.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 13099.00 | 5946.00 | -705.00 | 128822.00 | 14180.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -3478.00 | -193.00 | -370.00 | -1227.00 | -17.00 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 9621.00 | 5752.00 | -1074.00 | 127596.00 | 14163.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 155334.00 | 138327.00 | 142977.00 | 25076.00 | 10925.00 |
Appropriations | 164955.00 | 144079.00 | 141903.00 | 152671.00 | 25088.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 164955.00 | 144079.00 | 141903.00 | 152671.00 | 25088.00 |
Equity Dividend % | 300.00 | 220.00 | 190.00 | 130.00 | 80.00 |
Earnings Per Share | 74.00 | 45.00 | -8.00 | 991.00 | 110.00 |
Adjusted EPS | 15.00 | 9.00 | -2.00 | 198.00 | 22.00 |