| Sales Turnover & Other Income | 1325.27 | 1104.57 | 626.68 | 364.99 | 165.22 |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Income | 1325.53 | 1105.35 | 626.89 | 365.21 | 165.22 |
| Raw Materials | 1009.43 | 832.80 | 475.09 | 287.57 | 125.67 |
| Stock Adjustments | 0.26 | 0.78 | 0.21 | 0.22 | 0.00 |
| Other Manufacturing Expenses | 2.95 | 2.81 | 0.00 | 0.44 | 0.53 |
| Power & Fuel Cost | 2.75 | 1.49 | 0.37 | 0.11 | 0.21 |
| Employee Cost | 373.91 | 263.06 | 117.05 | 42.49 | 20.49 |
| Selling and Administration Expenses | 102.80 | 118.42 | 57.63 | 4.27 | 3.35 |
| Miscellaneous Expenses | 346.00 | 125.17 | 24.31 | 13.44 | 3.67 |
| Less: Preoperative Expenditure Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit before Interest, Depreciation & Tax | -512.31 | -238.40 | -47.56 | 16.91 | 11.29 |
| Interest & Financial Charges | 22.62 | 9.37 | 1.25 | 1.76 | 0.89 |
| Profit before Depreciation & Tax | -534.93 | -247.77 | -48.81 | 15.15 | 10.40 |
| Depreciation | 63.58 | 38.96 | 6.21 | 0.81 | 0.33 |
| Profit Before Tax | -598.51 | -286.73 | -55.02 | 14.34 | 10.07 |
| Tax | 0.00 | -0.05 | -0.08 | 1.85 | 0.00 |
| Profit After Tax | -598.51 | -286.68 | -54.94 | 12.49 | 10.07 |
| Adjustment below Net Profit | -5.02 | -7.39 | -0.28 | 0.00 | 0.00 |
| P & L Balance brought forward | -525.41 | -104.04 | -48.82 | -61.29 | -71.36 |
| Appropriations | 125.47 | 127.30 | 0.00 | 0.00 | 0.00 |
| P & L Bal. carried down | -1254.41 | -525.41 | -104.04 | -48.80 | -61.29 |
| 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.) | -9811.59 | -4699.67 | -1625.30 | 350.84 | 235.84 |
| Book Value | 20549.31 | 27576.75 | 39667.99 | 2557.02 | 607.17 |
| Extraordinary Items | -309.18 | -75.14 | 0.04 | 0.00 | 0.00 |