| Gross Sales | 19.32 | 20.40 | 22.17 | 24.17 |
| Other Operating Income | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Income | 0.03 | 0.01 | 0.04 | 0.21 |
| Total Income | 19.35 | 20.41 | 22.21 | 24.38 |
| Total Expenditure | 14.74 | 13.69 | 16.68 | 20.90 |
| PBIDT | 4.61 | 6.72 | 5.52 | 3.47 |
| Interest | 16.76 | 16.52 | 15.82 | 15.35 |
| PBDT | -12.15 | -9.80 | -10.30 | -11.88 |
| Depreciation | 6.88 | 7.45 | 7.09 | 7.09 |
| 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 | -19.03 | -17.25 | -17.39 | -18.96 |
| Extra-ordinary Items | 0.00 | 0.00 | 0.00 | 0.19 |
| Adjusted Profit After Extra-ordinary item | -19.03 | -17.25 | -17.39 | -19.15 |
| | | | | |
| EPS (Unit Curr.) | -0.48 | -0.44 | -0.44 | -1.48 |
| EPS (Adj) (Unit Curr.) | -0.48 | -0.44 | -0.15 | -0.49 |
| Calculated EPS (Unit Curr.) | -0.48 | -0.44 | -1.32 | -1.44 |
| Calculated EPS (Adj) (Unit Curr.) | -0.48 | -0.44 | -0.44 | -0.48 |
| Calculated EPS (Ann.) (Unit Curr.) | -1.93 | -1.75 | -5.28 | -5.76 |
| Calculated EPS (Adj) (Ann.) (Unit Curr.) | -1.93 | -1.75 | -1.76 | -1.92 |
| Book Value (Unit Curr.) | 0.00 | 0.00 | 0.00 | 0.00 |
| Dividend (%) | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity | 39.50 | 39.50 | 13.17 | 13.17 |
| 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(%) | 23.86 | 32.94 | 24.90 | 14.36 |
| PBDTM(%) | -62.89 | -48.04 | -46.46 | -49.15 |
| PATM(%) | -98.50 | -84.56 | -78.44 | -78.44 |