| INCOME : | | | | | |
| Operating Income | 331830.00 | 261087.00 | 123698.00 | 108786.00 | 94458.00 |
| Software Services & Operating Revenues | 331830.00 | 261087.00 | 123698.00 | 108786.00 | 94458.00 |
| Job Work/ Contract Receipts | | | | | |
| Sale of Equipments & licenses | | | | | |
| Processing Charges / ServiceIncome | | | | | |
| Other Operational Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Less: Excise Duty | | | | | |
| Operating Income (Net) | 331830.00 | 261087.00 | 123698.00 | 108786.00 | 94458.00 |
| 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 | 508.00 | 398.00 | 208.00 | 329.00 | 310.00 |
| Electricity & Power | 508.00 | 398.00 | 208.00 | 329.00 | 310.00 |
| 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 | 208799.00 | 159892.00 | 74289.00 | 65166.00 | 54668.00 |
| Salaries, Wages & Bonus | 194093.00 | 148871.00 | 69168.00 | 60343.00 | 50627.00 |
| Contributions to EPF & Pension Funds | 12138.00 | 9115.00 | 4053.00 | 3698.00 | 3092.00 |
| Wheeling & Transmission Charges recoverable | 365.00 | 632.00 | 622.00 | 600.00 | 490.00 |
| Other Employees Cost | 2203.00 | 1274.00 | 446.00 | 525.00 | 459.00 |
| Cost of Software developments | 39679.00 | 32298.00 | 5701.00 | 4260.00 | 3639.00 |
| Software Purchase | 11393.00 | 8707.00 | | | |
| Technical sub-contractors | 28286.00 | 23591.00 | | | |
| Training Expenses | | | | | |
| Software License cost | | | | | |
| Other software development expenses | 0.00 | 0.00 | 5701.00 | 4260.00 | 3639.00 |
| Operating Expenses | 2380.00 | 2267.00 | 10846.00 | 10682.00 | 8677.00 |
| Repairs and Maintenance | | | 970.00 | 1135.00 | 885.00 |
| Travel Expenses | | | | | |
| Overseas Group Health Insurance | | | | | |
| Visa & Other Charges | | | | | |
| Post contract support services | | | | | |
| Packing Material Consumed | | | | | |
| Other Operating Expenses | 2380.00 | 2267.00 | 9876.00 | 9547.00 | 7792.00 |
| General and Administration Expenses | 14459.00 | 10401.00 | 4381.00 | 6481.00 | 7053.00 |
| Rates & Taxes | 1884.00 | 1069.00 | 383.00 | 260.00 | 294.00 |
| Insurance | 247.00 | 204.00 | 92.00 | 80.00 | 63.00 |
| Printing and stationery | | | 14.00 | 26.00 | 21.00 |
| Professional and legal fees | 3072.00 | 2985.00 | 1679.00 | 1187.00 | 916.00 |
| Other Administration | 7825.00 | 4893.00 | 1369.00 | 4198.00 | 3818.00 |
| Selling and Marketing Expenses | 978.00 | 609.00 | 169.00 | 331.00 | 219.00 |
| Advertisement & Sales Promotion | 978.00 | 609.00 | 124.00 | 304.00 | 219.00 |
| Commission, Brokerage & Discounts | | | 45.00 | 27.00 | |
| Freight outwards | | | | | |
| Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Miscellaneous Expenses | 4080.00 | 2937.00 | 984.00 | 1334.00 | 1082.00 |
| Bad debts /advances written off | 130.00 | 201.00 | 131.00 | 89.00 | 23.00 |
| Provision for doubtful debts | 695.00 | 470.00 | 232.00 | 236.00 | 253.00 |
| Losson disposal of fixed assets(net) | | | | | |
| Losson foreign exchange fluctuations | | | | | |
| Losson sale of non-trade current investments | | | | | |
| Other Miscellaneous Expenses | 3255.00 | 2266.00 | 621.00 | 1009.00 | 806.00 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 270883.00 | 208802.00 | 96578.00 | 88583.00 | 75648.00 |
| Operating Profit (Excl OI) | 60947.00 | 52285.00 | 27120.00 | 20203.00 | 18810.00 |
| Other Income | 5699.00 | 7859.00 | 2875.00 | 3381.00 | 3046.00 |
| Interest Received | 1736.00 | 868.00 | 162.00 | 64.00 | 19.00 |
| Dividend Received | | | | | |
| Profit on sale of Fixed Assets | | | | | |
| Profits on sale of Investments | | | | | |
| Provision Written Back | | | | | |
| Foreign Exchange Gains | 1025.00 | 4384.00 | 62.00 | 1889.00 | 1785.00 |
| Others | 2938.00 | 2607.00 | 2651.00 | 1428.00 | 1242.00 |
| Operating Profit | 66646.00 | 60144.00 | 29995.00 | 23584.00 | 21856.00 |
| Interest | 1504.00 | 1234.00 | 788.00 | 826.00 | 106.00 |
| InterestonDebenture / Bonds | | | | | |
| Intereston Term Loan | 25.00 | 7.00 | | | |
| Intereston Fixed deposits | 5.00 | 30.00 | 2.00 | 16.00 | 42.00 |
| Bank Charges etc | | | | | |
| Other Interest | 1474.00 | 1197.00 | 786.00 | 810.00 | 64.00 |
| PBDT | 65142.00 | 58910.00 | 29207.00 | 22758.00 | 21750.00 |
| Depreciation | 7227.00 | 5971.00 | 3325.00 | 2729.00 | 1472.00 |
| Profit Before Taxation & Exceptional Items | 57915.00 | 52939.00 | 25882.00 | 20029.00 | 20278.00 |
| Exceptional Income / Expenses | | | | | |
| Profit Before Tax | 57915.00 | 52939.00 | 25882.00 | 20029.00 | 20278.00 |
| Provision for Tax | 13812.00 | 13439.00 | 6500.00 | 4824.00 | 5123.00 |
| Current Income Tax | 14391.00 | 13598.00 | 6360.00 | 4008.00 | 4668.00 |
| Deferred Tax | -579.00 | -159.00 | -307.00 | -725.00 | -152.00 |
| Other taxes | 0.00 | 0.00 | 447.00 | 1541.00 | 607.00 |
| Profit After Tax | 44103.00 | 39500.00 | 19382.00 | 15205.00 | 15155.00 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | -20.00 | -17.00 | -21.00 | -4.00 | 4.00 |
| Share of Associate | | | | | |
| Other Consolidated Items | | | | | |
| Consolidated Net Profit | 44083.00 | 39483.00 | 19361.00 | 15201.00 | 15159.00 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | 123773.00 | 61565.00 | 47530.00 | 38659.00 | 28865.00 |
| Appropriations | 167856.00 | 101048.00 | 66891.00 | 53860.00 | 44024.00 |
| General Reserves | | | | | |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | 1569.00 | 405.00 |
| Other Appropriation | 167856.00 | 101048.00 | 66891.00 | 52291.00 | 43619.00 |
| Equity Dividend % | 6000.00 | 5500.00 | 4000.00 | 2800.00 | 2800.00 |
| Earnings Per Share | 149.00 | 224.00 | 111.00 | 87.00 | 87.00 |
| Adjusted EPS | 149.00 | 224.00 | 111.00 | 87.00 | 87.00 |
