| (Rs.in Million) |
| Particulars | Mar 2025 |
| INCOME : | |
| Gross Sales | 1617.90 |
| Sales | 1590.50 |
| Job Work/ Contract Receipts | |
| Processing Charges / Service Income | |
| Revenue from property development | |
| Other Operational Income | 27.40 |
| Less: Excise Duty | |
| Net Sales | 1617.90 |
| EXPENDITURE : | |
| Increase/Decrease in Stock | -100.80 |
| Raw Material Consumed | 977.80 |
| Opening Raw Materials | |
| Purchases Raw Materials | |
| Closing Raw Materials | |
| Other Direct Purchases / Brought in cost | 977.80 |
| Other raw material cost | 0.00 |
| Power & Fuel Cost | 4.40 |
| Electricity & Power | 4.40 |
| Oil, Fuel & Natural gas | 0.00 |
| Coals etc | 0.00 |
| Other power & fuel | 0.00 |
| Employee Cost | 334.50 |
| Salaries, Wages & Bonus | 276.70 |
| Contributions to EPF & Pension Funds | 19.70 |
| Workmen and Staff Welfare Expenses | 38.10 |
| Other Employees Cost | 0.00 |
| Other Manufacturing Expenses | 152.90 |
| Sub-contracted / Out sourced services | |
| Processing Charges | 48.90 |
| Repairs and Maintenance | 4.40 |
| Packing Material Consumed | 74.60 |
| Other Mfg Exp | 25.00 |
| General and Administration Expenses | 116.90 |
| Rent , Rates & Taxes | 17.20 |
| Insurance | 6.60 |
| Printing and stationery | |
| Professional and legal fees | |
| Traveling and conveyance | 78.00 |
| Other Administration | 93.20 |
| Selling and Distribution Expenses | 150.50 |
| Advertisement & Sales Promotion | 20.00 |
| Sales Commissions & Incentives | 45.30 |
| Freight and Forwarding | 85.20 |
| Handling and Clearing Charges | 0.00 |
| Other Selling Expenses | 0.00 |
| Miscellaneous Expenses | 82.90 |
| Bad debts /advances written off | |
| Provision for doubtful debts | 8.90 |
| Losson disposal of fixed assets(net) | 0.80 |
| Losson foreign exchange fluctuations | 0.30 |
| Losson sale of non-trade current investments | |
| Other Miscellaneous Expenses | 72.80 |
| Less: Expenses Capitalised | |
| Total Expenditure | 1719.20 |
| Operating Profit (Excl OI) | -101.30 |
| Other Income | 51.10 |
| Interest Received | 4.40 |
| Dividend Received | |
| Profit on sale of Fixed Assets | |
| Profits on sale of Investments | 46.70 |
| Provision Written Back | |
| Foreign Exchange Gains | |
| Others | 0.00 |
| Operating Profit | -50.20 |
| Interest | 58.90 |
| InterestonDebenture / Bonds | |
| Interest on Term Loan | |
| Intereston Fixed deposits | |
| Bank Charges etc | 0.80 |
| Other Interest | 58.10 |
| PBDT | -109.20 |
| Depreciation | 40.30 |
| Profit Before Taxation & Exceptional Items | -149.50 |
| Exceptional Income / Expenses | 124.90 |
| Profit Before Tax | -24.70 |
| Provision for Tax | 0.40 |
| Current Income Tax | |
| Deferred Tax | -8.00 |
| Other taxes | 0.40 |
| Profit After Tax | -25.10 |
| Extra items | 0.00 |
| Minority Interest | |
| Share of Associate | |
| Other Consolidated Items | |
| Consolidated Net Profit | -25.10 |
| Adjustments to PAT | |
| Profit Balance B/F | 166.40 |
| Appropriations | 141.30 |
| General Reserves | |
| Proposed Equity Dividend | |
| Corporate dividend tax | |
| Other Appropriation | |
| Equity Dividend % | |
| Earnings Per Share | -5.00 |
| Adjusted EPS | -5.00 |