| Gross Sales | 98.55 | 69.37 | 153.75 |
| Other Operating Income | 0.00 | 0.00 | 0.00 |
| Other Income | 1.98 | 0.91 | 2.03 |
| Total Income | 100.53 | 70.28 | 155.78 |
| Total Expenditure | 118.28 | 115.62 | 141.04 |
| PBIDT | -17.75 | -45.34 | 14.74 |
| Interest | 9.34 | 7.05 | 6.68 |
| PBDT | -27.09 | -52.39 | 8.06 |
| Depreciation | 11.49 | 9.28 | 9.02 |
| Tax | 0.00 | 0.00 | 0.00 |
| Fringe Benefit Tax | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 0.00 | -21.93 | 0.03 |
| Reported Profit After Tax | -38.57 | -39.74 | -0.99 |
| Extra-ordinary Items | 0.00 | 0.00 | 0.00 |
| Adjusted Profit After Extra-ordinary item | -38.57 | -39.74 | -0.99 |
| EPS (Unit Curr.) | -19.67 | -20.26 | -0.50 |
| EPS (Adj) (Unit Curr.) | -19.67 | -20.26 | -0.50 |
| Calculated EPS (Unit Curr.) | -19.67 | -20.26 | -0.50 |
| Calculated EPS (Adj) (Unit Curr.) | -19.67 | -20.26 | -0.50 |
| Calculated EPS (Ann.) (Unit Curr.) | -78.67 | -81.05 | -2.02 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) | -78.67 | -81.05 | -2.02 |
| Book Value (Unit Curr.) | 0.00 | 0.00 | 0.00 |
| Dividend (%) | 0.00 | 0.00 | 0.00 |
| Equity | 19.61 | 19.61 | 19.61 |
| Reserve & Surplus | 0.00 | 0.00 | 0.00 |
| Face Value | 10.00 | 10.00 | 10.00 |
| 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(%) | -18.01 | -65.36 | 9.59 |
| PBDTM(%) | -27.49 | -75.52 | 5.24 |
| PATM(%) | -39.14 | -57.29 | -0.64 |