| Gross Sales | 13.86 | 21.18 | 23.95 | 47.69 |
| Other Operating Income | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Income | 6.39 | 8.49 | 10.19 | 10.73 |
| Total Income | 20.25 | 29.67 | 34.14 | 58.42 |
| Total Expenditure | 116.48 | 112.65 | 126.13 | 137.26 |
| PBIDT | -96.23 | -82.98 | -91.99 | -78.84 |
| Interest | 0.26 | 0.26 | 0.26 | 0.21 |
| PBDT | -96.49 | -83.24 | -92.25 | -79.05 |
| Depreciation | 3.16 | 3.18 | 3.10 | 2.94 |
| 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 | -99.65 | -86.42 | -95.35 | -81.99 |
| Extra-ordinary Items | 0.00 | 0.00 | 0.00 | 0.00 |
| Adjusted Profit After Extra-ordinary item | -99.65 | -86.42 | -95.35 | -81.99 |
| | | | | |
| EPS (Unit Curr.) | -3.07 | -2.66 | -2.94 | -2.55 |
| EPS (Adj) (Unit Curr.) | -3.07 | -2.66 | -2.94 | -2.55 |
| Calculated EPS (Unit Curr.) | -3.07 | -2.66 | -2.94 | -2.53 |
| Calculated EPS (Adj) (Unit Curr.) | -3.07 | -2.66 | -2.94 | -2.53 |
| Calculated EPS (Ann.) (Unit Curr.) | -12.28 | -10.65 | -11.75 | -10.11 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) | -12.28 | -10.65 | -11.75 | -10.11 |
| Book Value (Unit Curr.) | 0.00 | 0.00 | 0.00 | 0.00 |
| Dividend (%) | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity | 32.45 | 32.45 | 32.45 | 32.45 |
| Reserve & Surplus | 0.00 | 0.00 | 0.00 | 0.00 |
| Face Value | 1.00 | 1.00 | 1.00 | 1.00 |
| | | | | |
| 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(%) | -694.30 | -391.78 | -384.09 | -165.32 |
| PBDTM(%) | -696.18 | -393.01 | -385.18 | -165.76 |
| PATM(%) | -718.98 | -408.03 | -398.12 | -171.92 |