| Gross Sales | 3,166.00 | 3,000.00 | 2,693.00 | 2,400.00 |
| Other Operating Income | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Income | 118.00 | 109.00 | 131.00 | 160.00 |
| Total Income | 3,284.00 | 3,109.00 | 2,824.00 | 2,560.00 |
| Total Expenditure | 4,150.00 | 3,963.00 | 3,787.00 | 3,459.00 |
| PBIDT | -866.00 | -854.00 | -963.00 | -899.00 |
| Interest | 7.00 | 4.00 | 4.00 | 4.00 |
| PBDT | -873.00 | -858.00 | -967.00 | -903.00 |
| Depreciation | 22.00 | 23.00 | 24.00 | 24.00 |
| 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 | -895.00 | -881.00 | -991.00 | -927.00 |
| Extra-ordinary Items | -9.00 | 0.00 | 0.00 | 0.00 |
| Adjusted Profit After Extra-ordinary item | -886.00 | -881.00 | -991.00 | -927.00 |
| | | | | |
| EPS (Unit Curr.) | -3.66 | -3.70 | -4.18 | -3.95 |
| EPS (Adj) (Unit Curr.) | -3.66 | -3.70 | -4.18 | -3.95 |
| Calculated EPS (Unit Curr.) | -3.44 | -3.80 | -4.31 | -4.05 |
| Calculated EPS (Adj) (Unit Curr.) | -3.44 | -3.80 | -4.31 | -4.05 |
| Calculated EPS (Ann.) (Unit Curr.) | -13.77 | -15.19 | -17.23 | -16.19 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) | -13.77 | -15.19 | -17.23 | -16.19 |
| Book Value (Unit Curr.) | 0.00 | 0.00 | 0.00 | 0.00 |
| Dividend (%) | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity | 260.00 | 232.00 | 230.00 | 229.00 |
| 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(%) | -27.35 | -28.47 | -35.76 | -37.46 |
| PBDTM(%) | -27.57 | -28.60 | -35.91 | -37.63 |
| PATM(%) | -28.27 | -29.37 | -36.80 | -38.63 |