(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME : | | | | | |
Operating Income | 787.80 | 654.00 | 574.60 | 415.70 | 579.47 |
Software Services & Operating Revenues | 787.80 | 654.00 | 574.60 | 415.70 | 579.47 |
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) | 787.80 | 654.00 | 574.60 | 415.70 | 579.47 |
EXPENDITURE : | | | | | |
Stock Adjustments | | | | | |
Raw Material Consumed | 117.20 | 88.40 | 61.70 | 47.50 | 62.19 |
Opening Raw Materials | | | | | |
Purchases Raw Materials | | | | | |
Closing Raw Materials | | | | | |
Other Direct Purchases / Brought in cost | 117.20 | 88.40 | 61.70 | 47.50 | 62.19 |
Others raw material cost | 234.30 | 176.80 | 123.50 | 95.10 | 124.38 |
Power & Fuel Cost | 2.50 | 2.40 | 1.60 | 1.30 | 1.34 |
Electricity & Power | 2.50 | 2.40 | 1.60 | 1.30 | 1.34 |
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 | 213.50 | 167.10 | 131.70 | 109.80 | 111.65 |
Salaries, Wages & Bonus | 202.20 | 157.90 | 122.50 | 102.10 | 105.38 |
Contributions to EPF & Pension Funds | 6.70 | 6.30 | 5.00 | 4.40 | 4.94 |
Wheeling & Transmission Charges recoverable | 1.80 | 0.90 | 1.10 | 0.10 | 0.95 |
Other Employees Cost | 2.70 | 1.90 | 3.00 | 3.20 | 0.38 |
Cost of Software developments | | | 1.00 | 5.90 | 30.50 |
Software Purchase | | | | | |
Technical sub-contractors | | | 1.00 | 5.90 | 30.50 |
Training Expenses | | | | | |
Software License cost | | | | | |
Other software development expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Operating Expenses | 27.00 | 17.50 | 7.40 | 6.90 | 167.25 |
Repairs and Maintenance | 1.00 | 1.00 | 0.60 | 0.40 | 1.31 |
Travel Expenses | | | | | |
Overseas Group Health Insurance | | | | | |
Visa & Other Charges | | | | | |
Post contract support services | | | | | |
Packing Material Consumed | | | | | |
Other Operating Expenses | 25.90 | 16.50 | 6.80 | 6.50 | 165.95 |
General and Administration Expenses | 186.60 | 144.20 | 207.70 | 121.70 | 47.83 |
Rates & Taxes | 2.80 | 9.30 | 0.60 | 0.70 | 0.54 |
Insurance | 2.20 | 2.20 | 1.90 | 1.70 | 1.10 |
Printing and stationery | 0.70 | 0.30 | 0.20 | 0.80 | 1.60 |
Professional and legal fees | 144.10 | 99.50 | 186.30 | 98.90 | 15.61 |
Other Administration | 36.50 | 32.90 | 18.40 | 16.40 | 21.27 |
Selling and Marketing Expenses | 8.80 | 6.90 | 2.60 | 4.00 | 3.51 |
Advertisement & Sales Promotion | 8.80 | 6.90 | 2.60 | 4.00 | 3.45 |
Commission, Brokerage & Discounts | | | | 0.00 | 0.06 |
Freight outwards | | | | | |
Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Miscellaneous Expenses | 17.30 | 32.50 | 6.80 | 6.80 | 12.76 |
Bad debts /advances written off | 0.40 | 9.40 | 0.50 | 3.70 | 6.16 |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | | | 0.40 | |
Losson foreign exchange fluctuations | 1.10 | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 15.80 | 23.00 | 6.30 | 2.70 | 6.61 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 572.80 | 458.90 | 420.50 | 304.00 | 437.05 |
Operating Profit (Excl OI) | 215.00 | 195.20 | 154.10 | 111.80 | 142.42 |
Other Income | 22.90 | 14.30 | 18.60 | 10.20 | 9.67 |
Interest Received | 10.70 | 6.00 | 4.60 | 5.10 | 5.38 |
Dividend Received | | | | 0.90 | 2.02 |
Profit on sale of Fixed Assets | | | | | |
Profits on sale of Investments | 2.90 | 1.00 | 1.30 | | |
Provision Written Back | 5.00 | 2.70 | 9.40 | 1.90 | |
Foreign Exchange Gains | | 0.90 | 0.80 | 0.10 | 0.49 |
Others | 4.30 | 3.70 | 2.40 | 2.20 | 1.79 |
Operating Profit | 237.90 | 209.50 | 172.70 | 122.00 | 152.09 |
Interest | 47.00 | 40.60 | 30.20 | 25.90 | 18.48 |
InterestonDebenture / Bonds | | | | | |
Intereston Term Loan | 35.70 | 32.40 | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 2.30 | 3.40 | 2.20 | 3.20 | 1.68 |
Other Interest | 9.10 | 4.80 | 28.00 | 22.80 | 16.80 |
PBDT | 190.90 | 168.90 | 142.50 | 96.00 | 133.61 |
Depreciation | 134.40 | 104.60 | 76.40 | 55.00 | 37.19 |
Profit Before Taxation & Exceptional Items | 56.40 | 64.30 | 66.10 | 41.00 | 96.41 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 56.40 | 64.30 | 66.10 | 41.00 | 96.41 |
Provision for Tax | 23.20 | 28.10 | 19.60 | 15.20 | 31.48 |
Current Income Tax | 32.80 | 27.00 | 19.40 | 13.00 | 33.00 |
Deferred Tax | -11.10 | -1.20 | 0.20 | 2.20 | -1.52 |
Other taxes | 1.50 | 2.30 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 33.20 | 36.20 | 46.50 | 25.80 | 64.93 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | 2.50 | 3.80 | 1.40 | 1.70 | -0.02 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 35.80 | 40.00 | 47.90 | 27.50 | 64.91 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 449.10 | 410.20 | 360.70 | 332.20 | 271.70 |
Appropriations | 484.90 | 450.20 | 408.50 | 359.70 | 336.61 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 484.90 | 450.20 | 408.50 | 359.70 | 336.61 |
Equity Dividend % | | | | | |
Earnings Per Share | 3.00 | 4.00 | 5.00 | 3.00 | 7.00 |
Adjusted EPS | 3.00 | 4.00 | 5.00 | 3.00 | 7.00 |