(Rs.in Million)
Particulars
Mar 2025
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Gross Sales
104140.00
87550.00
66740.00
46010.00
35660.00
Job Work/ Contract Receipts
Processing Charges / Service Income
91840.00
77360.00
59460.00
38410.00
27370.00
Revenue from property development
10040.00
8250.00
5790.00
6330.00
7490.00
Other Operational Income
2260.00
1920.00
1440.00
1050.00
800.00
Net Sales
104140.00
87550.00
66740.00
46010.00
35660.00
Increase/Decrease in Stock
-120.00
70.00
-470.00
50.00
170.00
Raw Material Consumed
3280.00
2080.00
2350.00
1450.00
940.00
Opening Raw Materials
650.00
620.00
670.00
650.00
440.00
Purchases Raw Materials
1840.00
970.00
910.00
950.00
1150.00
Closing Raw Materials
860.00
650.00
620.00
670.00
650.00
Other Direct Purchases / Brought in cost
1640.00
1130.00
1380.00
520.00
0.00
Other raw material cost
0.00
0.00
0.00
0.00
0.00
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
14860.00
12420.00
9690.00
7550.00
6910.00
Salaries, Wages & Bonus
13150.00
11030.00
8520.00
6610.00
6070.00
Contributions to EPF & Pension Funds
880.00
810.00
680.00
540.00
500.00
Workmen and Staff Welfare Expenses
640.00
440.00
370.00
280.00
230.00
Other Employees Cost
180.00
140.00
120.00
120.00
120.00
Other Manufacturing Expenses
39560.00
34870.00
28110.00
9470.00
9820.00
Sub-contracted / Out sourced services
990.00
660.00
720.00
1160.00
Processing Charges
3420.00
3020.00
1980.00
1250.00
1630.00
Repairs and Maintenance
4240.00
3700.00
3260.00
3290.00
3440.00
Packing Material Consumed
Other Mfg Exp
30920.00
27500.00
22140.00
3760.00
4750.00
General and Administration Expenses
6640.00
5810.00
6620.00
3870.00
3370.00
Rent , Rates & Taxes
1330.00
1060.00
880.00
520.00
440.00
Insurance
490.00
440.00
370.00
320.00
290.00
Printing and stationery
50.00
40.00
30.00
30.00
20.00
Professional and legal fees
2410.00
2230.00
3700.00
1930.00
1900.00
Traveling and conveyance
2030.00
1760.00
1400.00
850.00
550.00
Other Administration
2370.00
2040.00
1650.00
1070.00
730.00
Selling and Distribution Expenses
630.00
660.00
350.00
250.00
110.00
Advertisement & Sales Promotion
630.00
660.00
350.00
250.00
110.00
Sales Commissions & Incentives
Handling and Clearing Charges
0.00
0.00
0.00
0.00
0.00
Other Selling Expenses
0.00
0.00
0.00
0.00
0.00
Miscellaneous Expenses
1630.00
1980.00
3040.00
2350.00
6460.00
Bad debts /advances written off
Provision for doubtful debts
100.00
70.00
660.00
20.00
40.00
Losson disposal of fixed assets(net)
90.00
60.00
210.00
30.00
250.00
Losson foreign exchange fluctuations
30.00
0.00
760.00
Losson sale of non-trade current investments
Other Miscellaneous Expenses
1410.00
1850.00
2170.00
2310.00
5410.00
Less: Expenses Capitalised
Total Expenditure
66480.00
57890.00
49680.00
24980.00
27780.00
Operating Profit (Excl OI)
37660.00
29660.00
17060.00
21030.00
7880.00
Other Income
4220.00
4520.00
5950.00
3580.00
4310.00
Interest Received
2410.00
2840.00
3040.00
2470.00
2950.00
Profit on sale of Fixed Assets
Profits on sale of Investments
Provision Written Back
80.00
150.00
20.00
20.00
80.00
Foreign Exchange Gains
1800.00
820.00
Others
1730.00
1540.00
1090.00
270.00
1280.00
Operating Profit
41880.00
34180.00
23010.00
24610.00
12190.00
Interest
37050.00
29290.00
23380.00
20190.00
18030.00
InterestonDebenture / Bonds
Interest on Term Loan
29880.00
24990.00
20190.00
16680.00
14670.00
Intereston Fixed deposits
Bank Charges etc
1820.00
850.00
310.00
310.00
390.00
Other Interest
5350.00
3440.00
2880.00
3200.00
2970.00
PBDT
4830.00
4890.00
-370.00
4420.00
-5840.00
Depreciation
19100.00
14660.00
10380.00
8890.00
8860.00
Profit Before Taxation & Exceptional Items
-14280.00
-9770.00
-10750.00
-4470.00
-14700.00
Exceptional Income / Expenses
6070.00
1150.00
2540.00
-3880.00
Profit Before Tax
-6350.00
-6360.00
-7350.00
-7650.00
-15300.00
Provision for Tax
1820.00
1930.00
1130.00
-120.00
-2860.00
Current Income Tax
1120.00
1120.00
120.00
160.00
70.00
Deferred Tax
700.00
800.00
1010.00
-280.00
-2930.00
Other taxes
0.00
0.00
0.00
0.00
0.00
Profit After Tax
-8170.00
-8290.00
-8480.00
-7520.00
-12430.00
Extra items
0.00
10.00
80.00
-3790.00
-21850.00
Minority Interest
4240.00
2680.00
6610.00
1080.00
6300.00
Consolidated Net Profit
-3930.00
-5590.00
-1790.00
-10230.00
-27970.00
Adjustments to PAT
-30.00
-40.00
Profit Balance B/F
-23960.00
-17100.00
-13290.00
-126000.00
-132310.00
Appropriations
-27920.00
-22730.00
-15080.00
-136240.00
-160280.00
Other Appropriation
-2530.00
1230.00
2010.00
-122940.00
-34290.00
Earnings Per Share
0.00
-1.00
0.00
-2.00
-5.00
Adjusted EPS
0.00
-1.00
0.00
-2.00
-5.00