| Gross Sales | 79.63 | 59.96 | 56.59 | 46.37 |
| Other Operating Income | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Income | 1.03 | 0.91 | 1.14 | 0.84 |
| Total Income | 69.58 | 52.79 | 50.00 | 41.14 |
| Total Expenditure | 89.20 | 70.03 | 70.00 | 60.04 |
| PBIDT | -19.62 | -17.24 | -20.00 | -18.90 |
| Interest | 48.08 | 45.57 | 43.86 | 43.47 |
| PBDT | -67.70 | -62.81 | -63.86 | -62.37 |
| Depreciation | 0.67 | 0.47 | 3.33 | 1.13 |
| 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 | -68.37 | -63.28 | -67.19 | -63.50 |
| Extra-ordinary Items | 0.00 | 0.00 | 0.00 | 0.00 |
| Adjusted Profit After Extra-ordinary item | -68.37 | -63.28 | -67.19 | -63.50 |
| | | | | |
| EPS (Unit Curr.) | -0.65 | -0.60 | -0.64 | -0.61 |
| EPS (Adj) (Unit Curr.) | -0.65 | -0.60 | -0.64 | -0.61 |
| Calculated EPS (Unit Curr.) | -0.65 | -0.60 | -0.64 | -0.61 |
| Calculated EPS (Adj) (Unit Curr.) | -0.65 | -0.60 | -0.64 | -0.61 |
| Calculated EPS (Ann.) (Unit Curr.) | -2.61 | -2.42 | -2.57 | -2.43 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) | -2.61 | -2.42 | -2.57 | -2.43 |
| Book Value (Unit Curr.) | 0.00 | 0.00 | 0.00 | 0.00 |
| Dividend (%) | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity | 523.47 | 523.47 | 523.47 | 523.47 |
| Reserve & Surplus | 0.00 | 0.00 | 0.00 | 0.00 |
| Face Value | 5.00 | 5.00 | 5.00 | 5.00 |
| | | | | |
| 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(%) | -28.62 | -33.23 | -40.93 | -46.90 |
| PBDTM(%) | -98.76 | -121.07 | -130.70 | -154.76 |
| PATM(%) | -99.74 | -121.97 | -137.52 | -157.57 |