(Rs.in Million)
Particulars
Mar 2025
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Gross Sales
102.59
134.65
152.94
115.00
82.50
Sales
102.56
120.33
135.62
115.00
82.30
Job Work/ Contract Receipts
Processing Charges / Service Income
0.03
2.10
12.67
Revenue from property development
Other Operational Income
0.00
12.23
4.64
0.00
0.20
Net Sales
102.59
134.65
152.94
115.00
82.50
Increase/Decrease in Stock
Raw Material Consumed
37.96
32.72
33.09
35.50
25.20
Opening Raw Materials
0.60
0.84
1.01
1.10
1.00
Purchases Raw Materials
38.08
32.49
32.92
35.40
25.30
Closing Raw Materials
0.72
0.60
0.84
1.00
1.10
Other Direct Purchases / Brought in cost
Other raw material cost
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
9.90
6.71
5.64
5.10
3.60
Electricity & Power
9.74
6.29
5.59
5.00
3.60
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
0.16
0.43
0.05
0.10
0.00
Employee Cost
34.58
27.52
32.59
25.40
19.90
Salaries, Wages & Bonus
34.43
27.39
28.72
22.60
17.90
Contributions to EPF & Pension Funds
3.10
2.00
1.50
Workmen and Staff Welfare Expenses
0.15
0.13
0.77
0.70
0.50
Other Employees Cost
0.00
0.00
0.00
0.00
0.00
Other Manufacturing Expenses
11.01
12.11
9.11
5.90
7.80
Sub-contracted / Out sourced services
1.30
4.50
Processing Charges
0.02
1.19
0.09
0.10
0.80
Repairs and Maintenance
1.11
1.85
0.97
2.60
1.10
Packing Material Consumed
7.13
7.27
6.35
Other Mfg Exp
2.75
1.80
1.70
1.90
1.40
General and Administration Expenses
43.97
33.36
33.01
29.50
18.10
Rent , Rates & Taxes
30.37
23.61
24.19
23.30
14.90
Insurance
0.12
0.12
0.10
0.30
0.20
Printing and stationery
0.46
0.34
0.81
Professional and legal fees
9.31
4.42
2.85
1.70
1.70
Traveling and conveyance
0.65
4.33
4.63
0.30
0.90
Other Administration
3.71
4.87
5.06
4.20
1.30
Selling and Distribution Expenses
16.84
14.65
9.62
10.70
6.10
Handling and Clearing Charges
0.00
0.00
0.00
0.00
0.00
Other Selling Expenses
1.17
0.00
0.00
0.00
0.00
Miscellaneous Expenses
0.86
0.45
1.05
0.50
0.50
Bad debts /advances written off
Provision for doubtful debts
Losson disposal of fixed assets(net)
Losson foreign exchange fluctuations
Losson sale of non-trade current investments
Other Miscellaneous Expenses
0.86
0.45
1.05
0.50
0.50
Less: Expenses Capitalised
Total Expenditure
155.12
127.52
124.11
112.60
81.30
Operating Profit (Excl OI)
-52.53
7.13
28.83
2.50
1.20
Other Income
0.54
0.22
0.23
0.20
0.10
Interest Received
0.54
0.22
0.02
0.00
0.00
Profit on sale of Fixed Assets
Profits on sale of Investments
Provision Written Back
0.21
0.10
0.10
Others
0.00
0.00
0.00
0.10
0.00
Operating Profit
-51.99
7.35
29.06
2.60
1.30
Interest
4.12
7.64
2.30
1.10
1.00
InterestonDebenture / Bonds
Interest on Term Loan
3.06
2.23
1.11
Intereston Fixed deposits
Bank Charges etc
0.01
0.53
0.30
0.00
0.00
Other Interest
1.05
4.88
0.90
1.10
1.00
PBDT
-56.11
-0.29
26.75
1.60
0.30
Depreciation
4.78
2.03
1.63
1.20
0.60
Profit Before Taxation & Exceptional Items
-60.89
-2.32
25.12
0.30
-0.40
Exceptional Income / Expenses
Profit Before Tax
-60.89
-2.32
25.12
0.30
-0.40
Provision for Tax
-13.40
0.05
5.21
Deferred Tax
-13.40
0.05
-0.81
Other taxes
-13.40
0.05
0.00
0.00
0.00
Profit After Tax
-47.50
-2.38
19.91
0.30
-0.40
Extra items
0.00
0.00
0.00
0.00
0.00
Consolidated Net Profit
-47.50
-2.38
19.91
0.30
-0.40
Profit Balance B/F
2.61
19.98
0.07
-0.30
0.10
Appropriations
-44.89
17.61
19.98
0.10
-0.30
Other Appropriation
-151.01
15.00
Earnings Per Share
-9.00
-1.00
1991.00
35.00
-36.00
Adjusted EPS
-9.00
-1.00
13.00
0.00
0.00