| Gross Sales | 80.95 | 72.30 | 59.80 |
| Other Operating Income | 0.00 | 0.00 | 0.00 |
| Other Income | 4.88 | 5.56 | 4.52 |
| Total Income | 85.83 | 77.86 | 64.32 |
| Total Expenditure | 119.61 | 116.68 | 100.12 |
| PBIDT | -33.78 | -38.82 | -35.80 |
| Interest | 10.57 | 8.31 | 6.62 |
| PBDT | -44.35 | -47.13 | -42.42 |
| Depreciation | 7.93 | 7.88 | 5.93 |
| Tax | 0.00 | 0.00 | 0.00 |
| Fringe Benefit Tax | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 0.00 | 0.00 | 0.00 |
| Reported Profit After Tax | -52.28 | -55.01 | -48.35 |
| Extra-ordinary Items | 0.00 | 0.00 | 0.00 |
| Adjusted Profit After Extra-ordinary item | -52.28 | -55.01 | -48.35 |
| EPS (Unit Curr.) | -8.11 | -8.53 | -7.50 |
| EPS (Adj) (Unit Curr.) | -8.11 | -8.53 | -7.50 |
| Calculated EPS (Unit Curr.) | -8.11 | -8.53 | -7.50 |
| Calculated EPS (Adj) (Unit Curr.) | -8.11 | -8.53 | -7.50 |
| Calculated EPS (Ann.) (Unit Curr.) | -32.43 | -34.13 | -30.00 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) | -32.43 | -34.13 | -30.00 |
| Book Value (Unit Curr.) | 0.00 | 0.00 | 0.00 |
| Dividend (%) | 0.00 | 0.00 | 0.00 |
| Equity | 25.79 | 25.79 | 25.79 |
| Reserve & Surplus | 0.00 | 0.00 | 0.00 |
| Face Value | 4.00 | 4.00 | 4.00 |
| Public Shareholding (No. Of Shares) | 0.00 | 0.00 | 0.00 |
| Public Shareholding (% in Equity) | 0.00 | 0.00 | 0.00 |
| Pledged/Encumbered - No. of Shares | 0.00 | 0.00 | 0.00 |
| Pledged/Encumbered - % in Total Promoters Holding | 0.00 | 0.00 | 0.00 |
| Pledged/Encumbered - % in Total Equity | 0.00 | 0.00 | 0.00 |
| Non Encumbered - No. of Shares | 0.00 | 0.00 | 0.00 |
| Non Encumbered - % in Total Promoters Holding | 0.00 | 0.00 | 0.00 |
| Non Encumbered - % in Total Equity | 0.00 | 0.00 | 0.00 |
| PBIDTM(%) | -41.73 | -53.69 | -59.87 |
| PBDTM(%) | -54.79 | -65.19 | -70.94 |
| PATM(%) | -64.58 | -76.09 | -80.85 |