(Rs.in Million)
Particulars
Mar 2025
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Gross Sales
69004.00
99778.00
79903.00
49742.00
28024.00
Job Work/ Contract Receipts
Processing Charges / Service Income
67408.00
98699.00
79044.00
49625.00
28024.00
Revenue from property development
Other Operational Income
1596.00
1079.00
859.00
117.00
0.00
Less: Excise Duty
128.00
68.00
51.00
19.00
11.00
Net Sales
68876.00
99710.00
79852.00
49723.00
28013.00
Increase/Decrease in Stock
Other Direct Purchases / Brought in cost
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
32881.00
45892.00
37783.00
24319.00
11849.00
Salaries, Wages & Bonus
23121.00
28781.00
21332.00
14848.00
10304.00
Contributions to EPF & Pension Funds
842.00
1006.00
731.00
499.00
290.00
Workmen and Staff Welfare Expenses
1.00
292.00
289.00
173.00
43.00
Other Employees Cost
8917.00
15813.00
15431.00
8799.00
1212.00
Other Manufacturing Expenses
21696.00
33476.00
30461.00
28417.00
19860.00
Sub-contracted / Out sourced services
449.00
672.00
884.00
879.00
692.00
Processing Charges
21247.00
32804.00
29577.00
27538.00
19168.00
Packing Material Consumed
Other Mfg Exp
0.00
0.00
0.00
0.00
0.00
General and Administration Expenses
16603.00
15335.00
14280.00
9949.00
7435.00
Rent , Rates & Taxes
276.00
142.00
164.00
208.00
170.00
Insurance
296.00
273.00
265.00
170.00
119.00
Professional and legal fees
1016.00
922.00
786.00
1139.00
739.00
Traveling and conveyance
516.00
636.00
483.00
130.00
56.00
Other Administration
15015.00
13998.00
13065.00
8432.00
6407.00
Selling and Distribution Expenses
8968.00
11787.00
12314.00
9221.00
5699.00
Advertisement & Sales Promotion
6594.00
9220.00
10764.00
8554.00
5325.00
Sales Commissions & Incentives
Freight and Forwarding
2374.00
2567.00
1550.00
667.00
374.00
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
4156.00
4804.00
1326.00
1194.00
813.00
Bad debts /advances written off
552.00
122.00
143.00
391.00
67.00
Provision for doubtful debts
Losson disposal of fixed assets(net)
Losson foreign exchange fluctuations
6.00
262.00
67.00
36.00
Losson sale of non-trade current investments
3272.00
1160.00
794.00
432.00
428.00
Other Miscellaneous Expenses
326.00
3260.00
389.00
304.00
282.00
Less: Expenses Capitalised
Total Expenditure
84304.00
111294.00
96164.00
73100.00
45656.00
Operating Profit (Excl OI)
-15428.00
-11584.00
-16312.00
-23377.00
-17643.00
Other Income
7618.00
5731.00
4097.00
2901.00
3844.00
Interest Received
5532.00
4614.00
3214.00
2613.00
2698.00
Profit on sale of Fixed Assets
9.00
30.00
25.00
7.00
18.00
Profits on sale of Investments
Provision Written Back
587.00
161.00
92.00
19.00
30.00
Foreign Exchange Gains
8.00
Others
1490.00
926.00
758.00
262.00
1098.00
Operating Profit
-7810.00
-5853.00
-12215.00
-20476.00
-13799.00
Interest
174.00
260.00
236.00
419.00
378.00
InterestonDebenture / Bonds
Interest on Term Loan
1.00
294.00
216.00
Intereston Fixed deposits
Bank Charges etc
13.00
17.00
3.00
25.00
30.00
Other Interest
161.00
243.00
232.00
100.00
132.00
PBDT
-7984.00
-6113.00
-12451.00
-20895.00
-14177.00
Depreciation
6726.00
7357.00
4853.00
2473.00
1785.00
Profit Before Taxation & Exceptional Items
-14710.00
-13470.00
-17304.00
-23368.00
-15962.00
Exceptional Income / Expenses
8233.00
-57.00
-24.00
-281.00
Profit Before Tax
-6452.00
-13904.00
-17429.00
-23851.00
-16983.00
Provision for Tax
180.00
320.00
336.00
113.00
27.00
Current Income Tax
198.00
358.00
351.00
151.00
34.00
Deferred Tax
-5.00
-30.00
-15.00
-38.00
-7.00
Other taxes
-13.00
-8.00
0.00
0.00
0.00
Profit After Tax
-6632.00
-14224.00
-17765.00
-23964.00
-17010.00
Extra items
0.00
0.00
0.00
0.00
0.00
Minority Interest
45.00
54.00
6.00
35.00
49.00
Consolidated Net Profit
-6587.00
-14170.00
-17759.00
-23929.00
-16961.00
Profit Balance B/F
-183347.00
-169664.00
-151833.00
-128717.00
-112012.00
Appropriations
-189934.00
-183834.00
-169592.00
-152646.00
-128973.00
Other Appropriation
-63313.00
-487.00
72.00
-813.00
-256.00
Earnings Per Share
-10.00
-22.00
-28.00
-37.00
-280.00
Adjusted EPS
-10.00
-22.00
-28.00
-37.00
-28.00