| Sales Turnover & Other Income | 18.66 | 18.67 | 29.06 | 36.61 | 54.12 |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Income | 18.18 | 18.76 | 26.33 | 36.49 | 53.81 |
| Raw Materials | 4.23 | 3.30 | 7.82 | 15.12 | 23.85 |
| Stock Adjustments | -0.48 | 0.09 | -2.73 | -0.12 | -0.31 |
| Other Manufacturing Expenses | 0.34 | 0.59 | 1.00 | 1.54 | 2.22 |
| Power & Fuel Cost | 0.63 | 0.55 | 0.59 | 0.64 | 0.82 |
| Employee Cost | 19.41 | 24.72 | 25.87 | 26.95 | 24.86 |
| Selling and Administration Expenses | 1.98 | 2.13 | 2.31 | 2.95 | 3.48 |
| Miscellaneous Expenses | 6.95 | 0.38 | 0.25 | 0.21 | 0.40 |
| Less: Preoperative Expenditure Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit before Interest, Depreciation & Tax | -15.35 | -12.90 | -11.51 | -10.92 | -1.81 |
| Interest & Financial Charges | 0.04 | 0.03 | 0.04 | 0.07 | 0.34 |
| Profit before Depreciation & Tax | -15.39 | -12.93 | -11.55 | -10.99 | -2.15 |
| Depreciation | 0.23 | 0.29 | 0.35 | 0.44 | 0.55 |
| Profit Before Tax | -15.62 | -13.22 | -11.90 | -11.43 | -2.70 |
| Tax | 0.00 | -0.73 | 0.00 | 0.00 | 0.00 |
| Profit After Tax | -15.62 | -12.49 | -11.90 | -11.43 | -2.70 |
| Adjustment below Net Profit | -0.14 | -0.23 | 0.76 | -0.93 | -0.24 |
| P & L Balance brought forward | -59.70 | -46.98 | -35.84 | -23.47 | -20.53 |
| Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| P & L Bal. carried down | -75.46 | -59.70 | -46.98 | -35.84 | -23.47 |
| Equity Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Corporate Dividend Tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Earning Per Share (Rs.) | -12.97 | -10.37 | -9.88 | -9.49 | 0.00 |
| Book Value | 15.47 | 28.56 | 39.12 | 48.36 | 58.63 |
| Extraordinary Items | -6.93 | 0.01 | 0.00 | 0.00 | 0.00 |