| Gross Sales | 145.76 | 191.44 | 194.07 | 239.35 |
| Other Operating Income | 1.11 | 14.46 | 8.84 | 22.97 |
| Other Income | 0.00 | 6.92 | 0.01 | 0.03 |
| Total Income | 146.87 | 212.82 | 202.93 | 262.36 |
| Total Expenditure | 213.39 | 300.36 | 247.69 | 284.71 |
| PBIDT | -66.52 | -87.54 | -44.77 | -22.35 |
| Interest | 0.00 | 0.10 | 0.02 | 0.02 |
| PBDT | -66.53 | -87.64 | -44.78 | -22.37 |
| Depreciation | 9.53 | 9.36 | 8.39 | 8.20 |
| Tax | 0.00 | 0.00 | 0.00 | 0.00 |
| Fringe Benefit Tax | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 0.00 | 0.00 | 0.00 | 0.00 |
| Reported Profit After Tax | -76.06 | -97.00 | -53.17 | -30.56 |
| Extra-ordinary Items | 0.00 | 0.00 | 0.00 | 0.00 |
| Adjusted Profit After Extra-ordinary item | -76.06 | -97.00 | -53.17 | -30.56 |
| | | | | |
| EPS (Unit Curr.) | -5.39 | -6.87 | -3.77 | -2.17 |
| EPS (Adj) (Unit Curr.) | -5.39 | -6.87 | -3.77 | -2.17 |
| Calculated EPS (Unit Curr.) | -5.39 | -6.87 | -3.77 | -2.17 |
| Calculated EPS (Adj) (Unit Curr.) | -5.39 | -6.87 | -3.77 | -2.17 |
| Calculated EPS (Ann.) (Unit Curr.) | -21.56 | -27.50 | -15.07 | -8.66 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) | -21.56 | -27.50 | -15.07 | -8.66 |
| Book Value (Unit Curr.) | 0.00 | 0.00 | 0.00 | 0.00 |
| Dividend (%) | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity | 141.11 | 141.11 | 141.11 | 141.11 |
| Reserve & Surplus | 0.00 | 0.00 | 0.00 | 0.00 |
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 |
| | | | | |
| Public Shareholding (No. Of Shares) | 0.00 | 0.00 | 0.00 | 0.00 |
| Public Shareholding (% in Equity) | 0.00 | 0.00 | 0.00 | 0.00 |
| | | | | |
| Pledged/Encumbered - No. of Shares | 0.00 | 0.00 | 0.00 | 0.00 |
| Pledged/Encumbered - % in Total Promoters Holding | 0.00 | 0.00 | 0.00 | 0.00 |
| Pledged/Encumbered - % in Total Equity | 0.00 | 0.00 | 0.00 | 0.00 |
| | | | | |
| Non Encumbered - No. of Shares | 0.00 | 0.00 | 0.00 | 0.00 |
| Non Encumbered - % in Total Promoters Holding | 0.00 | 0.00 | 0.00 | 0.00 |
| Non Encumbered - % in Total Equity | 0.00 | 0.00 | 0.00 | 0.00 |
| | | | | |
| PBIDTM(%) | -45.64 | -45.73 | -23.07 | -9.34 |
| PBDTM(%) | -45.64 | -45.78 | -23.07 | -9.35 |
| PATM(%) | -52.18 | -50.67 | -27.40 | -12.77 |