Select year
(Rs.in Million)
Particulars
Mar 2025
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Gross Sales
21.80
67.30
121.70
134.37
193.38
Sales
18.50
64.50
118.10
125.03
183.65
Job Work/ Contract Receipts
3.20
2.80
3.56
8.94
9.48
Processing Charges / Service Income
NA
NA
NA
NA
NA
Revenue from property development
NA
NA
NA
NA
NA
Other Operational Income
0.10
0.00
0.03
0.40
0.25
Less: Excise Duty
NA
NA
NA
NA
NA
Net Sales
21.80
67.30
121.70
134.37
193.38
Increase/Decrease in Stock
NA
28.50
-1.87
-9.50
-7.90
Raw Material Consumed
15.20
40.80
97.80
107.00
134.79
Opening Raw Materials
17.70
24.60
27.92
30.35
30.24
Purchases Raw Materials
7.70
34.10
46.42
50.31
117.45
Closing Raw Materials
10.10
17.70
24.58
27.92
30.35
Other Direct Purchases / Brought in cost
NA
-0.20
48.04
54.26
17.45
Other raw material cost
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
0.30
0.50
0.71
0.61
0.89
Electricity & Power
0.30
0.50
0.71
0.61
0.89
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
4.30
10.70
30.95
27.55
23.87
Salaries, Wages & Bonus
3.90
10.00
27.18
22.81
20.88
Contributions to EPF & Pension Funds
0.20
0.50
1.51
1.28
0.86
Workmen and Staff Welfare Expenses
0.10
0.40
1.03
0.89
1.16
Other Employees Cost
0.00
-0.20
1.23
2.57
0.96
Other Manufacturing Expenses
2.70
7.80
14.99
12.93
12.55
Sub-contracted / Out sourced services
NA
NA
NA
NA
NA
Processing Charges
2.10
4.20
5.58
8.27
7.58
Repairs and Maintenance
0.40
1.30
3.88
0.48
1.81
Packing Material Consumed
0.00
1.60
4.75
3.02
1.92
Other Mfg Exp
0.20
0.70
0.78
1.16
1.25
General and Administration Expenses
3.30
10.40
36.90
26.42
27.23
Rent , Rates & Taxes
0.40
0.90
1.30
0.82
0.83
Printing and stationery
0.10
1.70
6.39
0.70
5.08
Professional and legal fees
1.30
3.30
16.66
9.82
12.19
Traveling and conveyance
0.20
0.40
2.99
2.41
2.91
Other Administration
1.50
4.60
12.56
15.08
9.13
Selling and Distribution Expenses
0.10
1.60
27.27
24.79
12.27
Advertisement & Sales Promotion
NA
1.00
26.13
24.56
7.75
Sales Commissions & Incentives
0.10
0.20
0.60
0.12
3.99
Freight and Forwarding
NA
0.30
0.54
0.11
0.53
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
0.90
4.20
0.16
8.27
0.48
Bad debts /advances written off
0.20
0.70
NA
NA
0.08
Provision for doubtful debts
0.00
0.30
0.12
NA
NA
Losson disposal of fixed assets(net)
NA
0.20
NA
NA
NA
Losson foreign exchange fluctuations
0.10
0.50
0.04
0.13
0.04
Losson sale of non-trade current investments
0.50
2.50
NA
NA
NA
Other Miscellaneous Expenses
0.00
0.00
0.00
8.14
0.36
Less: Expenses Capitalised
NA
NA
NA
NA
NA
Total Expenditure
26.90
104.40
206.90
198.06
204.18
Operating Profit (Excl OI)
-5.10
-37.10
-85.20
-63.70
-10.80
Other Income
6.40
16.10
3.12
3.02
42.72
Interest Received
0.70
0.30
0.33
0.33
0.49
Dividend Received
NA
0.00
0.01
0.01
0.59
Profit on sale of Fixed Assets
0.00
NA
NA
0.05
39.63
Profits on sale of Investments
NA
NA
NA
NA
NA
Provision Written Back
4.80
14.10
0.04
0.27
0.04
Foreign Exchange Gains
NA
NA
NA
NA
NA
Others
0.80
1.70
2.74
2.37
1.97
Operating Profit
1.40
-21.00
-82.09
-60.68
31.92
Interest
1.00
3.00
1.50
3.11
2.89
InterestonDebenture / Bonds
NA
NA
NA
NA
NA
Interest on Term Loan
NA
NA
NA
NA
NA
Intereston Fixed deposits
NA
NA
NA
NA
NA
Bank Charges etc
0.10
0.20
0.48
1.07
0.24
Other Interest
1.00
2.80
1.03
2.04
2.65
PBDT
0.30
-24.00
-83.59
-63.79
29.03
Depreciation
6.00
5.30
6.87
4.28
3.64
Profit Before Taxation & Exceptional Items
-5.70
-29.30
-90.46
-68.07
25.40
Exceptional Income / Expenses
-26.20
-3.80
NA
NA
NA
Profit Before Tax
-31.90
-33.10
-90.46
-68.07
25.40
Provision for Tax
-0.20
7.10
0.64
1.26
10.45
Current Income Tax
NA
NA
NA
0.58
10.11
Deferred Tax
-0.20
7.10
0.64
-0.68
0.34
Other taxes
-0.20
7.10
0.64
1.36
0.00
Profit After Tax
-31.70
-40.20
-91.10
-69.33
14.95
Extra items
0.00
0.00
0.00
0.00
0.00
Minority Interest
12.00
-5.50
NA
NA
NA
Share of Associate
NA
NA
NA
NA
NA
Other Consolidated Items
NA
NA
NA
NA
NA
Consolidated Net Profit
-19.70
-45.70
-91.10
-69.33
14.95
Adjustments to PAT
NA
NA
NA
NA
NA
Profit Balance B/F
-158.10
-115.00
-57.38
11.95
-12.33
Appropriations
-177.80
-160.70
-148.48
-57.38
2.62
General Reserves
NA
NA
NA
NA
NA
Proposed Equity Dividend
NA
NA
NA
NA
NA
Corporate dividend tax
NA
NA
NA
NA
NA
Other Appropriation
NA
-2.60
-33.53
NA
-9.33
Equity Dividend %
NA
NA
NA
NA
NA
Earnings Per Share
-4.00
-10.00
-19.00
-15.00
3.00
Adjusted EPS
-4.00
-10.00
-19.00
-15.00
3.00