| INCOME : | | | | | |
| Operating Income | 738.40 | 344.20 | 233.10 | 229.60 | 204.00 |
| Software Services & Operating Revenues | 733.50 | 338.20 | 181.00 | 131.50 | 103.00 |
| Job Work/ Contract Receipts | | | | | |
| Sale of Equipments & licenses | | | | | |
| Processing Charges / ServiceIncome | 4.90 | 6.00 | 52.10 | 98.10 | 101.00 |
| Other Operational Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Less: Excise Duty | | | | | |
| Operating Income (Net) | 738.40 | 344.20 | 233.10 | 229.60 | 204.00 |
| EXPENDITURE : | | | | | |
| Stock Adjustments | | | | | |
| Raw Material Consumed | | | | | |
| Opening Raw Materials | | | | | |
| Purchases Raw Materials | | | | | |
| Closing Raw Materials | | | | | |
| Other Direct Purchases / Brought in cost | | | | | |
| Others raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 1.40 | 1.30 | 1.30 | 1.30 | 1.00 |
| Electricity & Power | 1.40 | 1.30 | 1.30 | 1.30 | 1.00 |
| 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 | 263.40 | 229.90 | 204.10 | 211.10 | 206.00 |
| Salaries, Wages & Bonus | 226.40 | 199.90 | 172.60 | 197.00 | 172.00 |
| Contributions to EPF & Pension Funds | 9.80 | 9.20 | 8.80 | 8.70 | 8.00 |
| Wheeling & Transmission Charges recoverable | 5.50 | 2.70 | 3.10 | 2.60 | 2.00 |
| Other Employees Cost | 21.70 | 18.10 | 19.60 | 2.80 | 24.00 |
| Cost of Software developments | 60.20 | 17.90 | 22.80 | 32.90 | 43.00 |
| Software Purchase | | | | | |
| Technical sub-contractors | | | | | |
| Training Expenses | | | | | |
| Software License cost | | | | | |
| Other software development expenses | 60.20 | 17.90 | 22.80 | 32.90 | 43.00 |
| Operating Expenses | 13.80 | 1.60 | 1.90 | 1.60 | 2.00 |
| Repairs and Maintenance | | | | | |
| Travel Expenses | | | | | |
| Overseas Group Health Insurance | | | | | |
| Visa & Other Charges | | | | | |
| Post contract support services | | | | | |
| Packing Material Consumed | | | | | |
| Other Operating Expenses | 13.80 | 1.60 | 1.90 | 1.60 | 2.00 |
| General and Administration Expenses | 192.50 | 147.70 | 86.10 | 81.70 | 55.00 |
| Rates & Taxes | 8.00 | 10.60 | 8.20 | 4.20 | 5.00 |
| Insurance | 1.90 | 1.90 | 1.60 | 0.80 | 1.00 |
| Printing and stationery | 0.80 | 0.50 | 0.80 | 0.50 | |
| Professional and legal fees | 140.80 | 91.40 | 38.60 | 47.60 | 26.00 |
| Other Administration | 41.00 | 43.30 | 36.90 | 28.60 | 19.00 |
| Selling and Marketing Expenses | 418.60 | 166.70 | 69.80 | 18.30 | 12.00 |
| Advertisement & Sales Promotion | 311.10 | 165.10 | 69.80 | 18.30 | 12.00 |
| Commission, Brokerage & Discounts | 107.50 | 1.60 | | | |
| Freight outwards | | | | | |
| Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Miscellaneous Expenses | 157.30 | 66.90 | 1257.90 | 333.50 | 316.00 |
| Bad debts /advances written off | | | 84.60 | | |
| Provision for doubtful debts | 12.00 | | 8.10 | 1.10 | 2.00 |
| Losson disposal of fixed assets(net) | | | | | |
| Losson foreign exchange fluctuations | | | 1.10 | | |
| Losson sale of non-trade current investments | | | | | |
| Other Miscellaneous Expenses | 145.30 | 66.90 | 1164.10 | 332.40 | 314.00 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 1107.20 | 632.00 | 1643.90 | 680.40 | 635.00 |
| Operating Profit (Excl OI) | -368.80 | -287.80 | -1410.80 | -450.80 | -431.00 |
| Other Income | 1084.10 | 664.40 | 530.20 | 267.50 | 126.00 |
| Interest Received | 249.10 | 463.00 | 273.70 | 71.20 | 10.00 |
| Dividend Received | | | | | |
| Profit on sale of Fixed Assets | 0.70 | | | | |
| Profits on sale of Investments | 115.80 | 114.50 | 82.20 | 30.00 | 15.00 |
| Provision Written Back | 8.90 | 0.60 | 87.00 | 4.50 | 20.00 |
| Foreign Exchange Gains | 199.50 | 1.60 | | 4.30 | 2.00 |
| Others | 510.10 | 84.70 | 87.30 | 157.50 | 79.00 |
| Operating Profit | 715.30 | 376.60 | -880.60 | -183.30 | -305.00 |
| Interest | 36.30 | 9.50 | 15.20 | 1.30 | 3.00 |
| InterestonDebenture / Bonds | | | | | |
| Intereston Term Loan | | | 8.70 | | |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | | | | | |
| Other Interest | 36.30 | 9.50 | 6.50 | 1.30 | 3.00 |
| PBDT | 679.00 | 367.10 | -895.80 | -184.60 | -308.00 |
| Depreciation | 213.20 | 49.60 | 24.00 | 27.30 | 38.00 |
| Profit Before Taxation & Exceptional Items | 465.80 | 317.50 | -919.80 | -211.90 | -346.00 |
| Exceptional Income / Expenses | -9897.90 | | | | |
| Profit Before Tax | -9432.10 | 317.50 | -919.80 | -211.90 | -346.00 |
| Provision for Tax | -82.40 | 37.10 | 55.20 | 27.60 | -8.00 |
| Current Income Tax | 32.50 | 57.60 | 23.90 | 2.70 | |
| Deferred Tax | -115.20 | -33.10 | 29.90 | 28.00 | -13.00 |
| Other taxes | 0.30 | 12.60 | 1.40 | -3.10 | -8.00 |
| Profit After Tax | -9349.70 | 280.40 | -975.00 | -239.50 | -338.00 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | | | | | |
| Share of Associate | | | | | |
| Other Consolidated Items | | | | | |
| Consolidated Net Profit | -9349.70 | 280.40 | -975.00 | -239.50 | -338.00 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | -800.50 | -1081.00 | -106.70 | 131.80 | 471.00 |
| Appropriations | -10150.20 | -800.60 | -1081.70 | -107.70 | 133.00 |
| General Reserves | | | | | |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | |
| Other Appropriation | -10150.20 | -800.60 | -1081.70 | -107.70 | 133.00 |
| Equity Dividend % | | | | | |
| Earnings Per Share | -25.00 | 3.00 | -13.00 | -4.00 | -10.00 |
| Adjusted EPS | -25.00 | 1.00 | -3.00 | -1.00 | -1.00 |