HCAR Honda Atlas Cars (Pakistan) Limited
Latest results: FY2026 · Mar 2026 Q1 FY2027 · Apr – Jun 2026
Last close · 16 Oct 2026
Rs 201.80 +0.62%
Quarterly · Q2 FY2022 – Q1 FY2027
Honda Atlas Cars (Pakistan) Limited (HCAR) quarterly balance sheet
At the end of Q1 FY2027 (Apr – Jun 2026) Honda Atlas Cars (Pakistan) Limited had total assets of Rs 54.3 bn, up 0.3% on Q1 FY2026. Current assets of Rs 45.3 bn covered current liabilities of Rs 23.6 bn 1.92 times. Total debt was Rs 2.2 bn, leaving net cash of Rs 78.3 mn. Shareholders' equity was Rs 26.6 bn (Rs 186.54 per share), 49.1% of total assets.
| Rs bn | Q1 FY2027 Apr – Jun 2026 | Q4 FY2026 Jan – Mar 2026 | Q3 FY2026 Oct – Dec 2025 | Q2 FY2026 Jul – Sep 2025 | Q1 FY2026 Apr – Jun 2025 | Q4 FY2025 Jan – Mar 2025 | Q3 FY2025 Oct – Dec 2024 | Q2 FY2025 Jul – Sep 2024 | Q1 FY2025 Apr – Jun 2024 | Q4 FY2024 Jan – Mar 2024 | Q3 FY2024 Oct – Dec 2023 | Q2 FY2024 Jul – Sep 2023 | Q1 FY2024 Apr – Jun 2023 | Q4 FY2023 Jan – Mar 2023 | Q3 FY2023 Oct – Dec 2022 | Q2 FY2023 Jul – Sep 2022 | Q1 FY2023 Apr – Jun 2022 | Q4 FY2022 Jan – Mar 2022 | Q3 FY2022 Oct – Dec 2021 | Q2 FY2022 Jul – Sep 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||
| Cash & short-term investments | 2.2 | 0.8 | 0.3 | 1.5 | 5.0 | 5.6 | 0.3 | 0.9 | 0.3 | 1.2 | 0.3 | 7.9 | 14.6 | 15.2 | 7.5 | 9.4 | 19.7 | 19.8 | 17.7 | 33.1 |
| Trade receivables | 7.1 | 7.6 | 12.0 | 11.3 | 8.0 | 7.6 | 6.8 | 7.7 | 7.1 | 8.5 | 3.3 | 3.2 | 1.1 | 0.9 | 1.6 | 0.8 | 1.1 | 1.0 | 1.0 | 0.8 |
| Inventories | 24.9 | 28.5 | 32.9 | 24.7 | 16.1 | 15.2 | 18.0 | 17.3 | 16.4 | 20.7 | 29.8 | 17.6 | 12.7 | 12.8 | 22.6 | 29.9 | 19.7 | 23.2 | 21.2 | 10.7 |
| Total current assets | 45.3 | 50.0 | 61.6 | 53.8 | 44.7 | 39.7 | 35.5 | 36.1 | 33.4 | 40.3 | 43.5 | 37.4 | 41.1 | 51.4 | 56.9 | 60.7 | 52.8 | 59.3 | 58.7 | 55.5 |
| Property, plant & equipment | 0.1 | 6.1 | 6.3 | 6.5 | 6.5 | 6.8 | 7.0 | 7.2 | 7.3 | 7.6 | 8.3 | 8.7 | 9.0 | 9.4 | 9.5 | 9.9 | 10.2 | 9.9 | 8.3 | 8.2 |
| Intangible assets | 1.0 | 1.1 | 1.0 | 1.1 | 0.9 | 0.7 | 0.7 | 0.8 | 0.8 | 0.9 | 0.9 | 1.0 | 1.0 | 1.1 | 1.0 | 1.1 | 0.7 | 0.7 | 0.5 | 0.4 |
| Other non-current assets | 0.9 | 0.9 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Total non-current assets | 3.2 | 9.1 | 9.9 | 9.9 | 9.4 | 9.4 | 9.0 | 9.0 | 9.3 | 9.5 | 10.2 | 10.4 | 10.7 | 11.3 | 11.3 | 11.3 | 11.2 | 10.9 | 9.1 | 8.9 |
| Total assets | 54.3 | 59.1 | 71.5 | 63.7 | 54.1 | 49.1 | 44.5 | 45.1 | 42.6 | 49.8 | 53.7 | 47.7 | 51.8 | 62.7 | 68.2 | 72.0 | 64.0 | 70.3 | 67.8 | 64.3 |
| Liabilities | ||||||||||||||||||||
| Trade payables | 22.7 | 9.4 | 29.5 | 36.2 | 26.4 | 7.0 | 18.2 | 16.4 | 16.4 | 8.5 | 17.4 | 22.8 | 26.8 | 4.3 | 42.4 | 47.0 | 38.4 | 45.5 | 43.8 | 41.2 |
| Short-term borrowings & current portion of debt | 0.4 | 5.3 | 13.8 | 0.4 | 0.4 | 2.9 | 0.7 | 3.6 | 0.6 | 6.8 | 11.3 | 0.3 | 0.3 | 15.4 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 |
| Total current liabilities | 23.6 | 31.3 | 44.1 | 36.9 | 27.8 | 22.4 | 19.2 | 20.4 | 17.9 | 24.2 | 29.1 | 23.3 | 27.9 | 38.8 | 43.4 | 47.9 | 39.5 | 46.0 | 44.3 | 41.6 |
| Long-term debt | 1.8 | 1.9 | 2.0 | 2.1 | 2.2 | 2.3 | 2.4 | 2.5 | 2.5 | 2.6 | 2.7 | 2.8 | 2.9 | 2.9 | 3.0 | 3.1 | 3.1 | 2.7 | 2.8 | 2.1 |
| Other non-current liabilities | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.7 | 0.7 | 0.7 | 0.7 | 0.9 | 0.9 | 1.0 | 1.0 | 1.2 | 1.2 | 1.3 | 1.1 | 0.4 | 0.8 |
| Total non-current liabilities | 4.0 | 2.4 | 2.9 | 3.0 | 3.2 | 3.3 | 3.6 | 3.6 | 3.8 | 4.0 | 4.3 | 4.3 | 4.5 | 4.6 | 4.8 | 4.8 | 4.9 | 4.3 | 3.6 | 3.3 |
| Total liabilities | 27.7 | 33.7 | 46.9 | 39.9 | 31.0 | 25.7 | 22.8 | 23.9 | 21.7 | 28.2 | 33.5 | 27.6 | 32.4 | 43.4 | 48.1 | 52.8 | 44.4 | 50.3 | 47.9 | 44.9 |
| Equity | ||||||||||||||||||||
| Share capital | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 |
| Reserves & retained earnings | 25.1 | 23.9 | 23.1 | 22.4 | 21.6 | 21.9 | 20.2 | 19.7 | 19.4 | 20.2 | 18.7 | 18.6 | 17.9 | 17.8 | 18.5 | 17.7 | 18.1 | 18.5 | 18.4 | 17.9 |
| Equity attributable to shareholders | 26.6 | 25.4 | 24.5 | 23.9 | 23.1 | 23.4 | 21.8 | 21.2 | 20.9 | 21.7 | 20.2 | 20.1 | 19.4 | 19.3 | 20.0 | 19.2 | 19.6 | 20.0 | 19.9 | 19.4 |
| Non-controlling interest | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Total equity | 26.6 | 25.4 | 24.5 | 23.9 | 23.1 | 23.4 | 21.8 | 21.2 | 20.9 | 21.7 | 20.2 | 20.1 | 19.4 | 19.3 | 20.0 | 19.2 | 19.6 | 20.0 | 19.9 | 19.4 |
| Total liabilities & equity | 54.3 | 59.1 | 71.5 | 63.7 | 54.1 | 49.1 | 44.5 | 45.1 | 42.6 | 49.8 | 53.7 | 47.7 | 51.8 | 62.7 | 68.2 | 72.0 | 64.0 | 70.3 | 67.8 | 64.3 |
| Key figures | ||||||||||||||||||||
| Total debt | 2.2 | 7.2 | 15.7 | 2.4 | 2.5 | 5.2 | 3.1 | 6.1 | 3.1 | 9.4 | 14.0 | 3.1 | 3.1 | 18.3 | 3.2 | 3.2 | 3.2 | 2.9 | 3.1 | 2.3 |
| Net debt / (net cash) | (0.1) | 6.5 | 15.4 | 1.0 | (2.5) | (0.5) | 2.8 | 5.2 | 2.8 | 8.2 | 13.7 | (4.8) | (11.4) | 3.2 | (4.3) | (6.2) | (16.5) | (16.9) | (14.6) | (30.8) |
| Shares outstanding mn | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 |
| Common equity | 26.6 | 25.4 | 24.5 | 23.9 | 23.1 | 23.4 | 21.8 | 21.2 | 20.9 | 21.7 | 20.2 | 20.1 | 19.4 | 19.3 | 20.0 | 19.2 | 19.6 | 20.0 | 19.9 | 19.4 |
| Book value per share (Rs) Rs | 186.54 | 178.14 | 171.73 | 167.14 | 161.94 | 164.14 | 152.34 | 148.37 | 146.56 | 151.65 | 141.65 | 140.65 | 135.92 | 134.90 | 140.37 | 134.69 | 137.39 | 139.78 | 139.10 | 135.98 |
| Rs mn | Q1 FY2027 Apr – Jun 2026 | Q4 FY2026 Jan – Mar 2026 | Q3 FY2026 Oct – Dec 2025 | Q2 FY2026 Jul – Sep 2025 | Q1 FY2026 Apr – Jun 2025 | Q4 FY2025 Jan – Mar 2025 | Q3 FY2025 Oct – Dec 2024 | Q2 FY2025 Jul – Sep 2024 | Q1 FY2025 Apr – Jun 2024 | Q4 FY2024 Jan – Mar 2024 | Q3 FY2024 Oct – Dec 2023 | Q2 FY2024 Jul – Sep 2023 | Q1 FY2024 Apr – Jun 2023 | Q4 FY2023 Jan – Mar 2023 | Q3 FY2023 Oct – Dec 2022 | Q2 FY2023 Jul – Sep 2022 | Q1 FY2023 Apr – Jun 2022 | Q4 FY2022 Jan – Mar 2022 | Q3 FY2022 Oct – Dec 2021 | Q2 FY2022 Jul – Sep 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||
| Cash & short-term investments | -55.5% | -86.5% | +4.2% | +60.1% | +1,854.9% | +373.3% | +11.8% | -88.3% | -98.2% | -92.1% | -96.3% | -16.2% | -26.1% | -23.4% | -57.5% | -71.5% | -21.4% | +32.6% | +9.5% | +256.0% |
| Trade receivables | -10.8% | +0.2% | +77.5% | +46.4% | +12.2% | -11.0% | +104.1% | +140.5% | +546.7% | +802.8% | +110.5% | +316.0% | -0.5% | -3.5% | +52.3% | -3.5% | +17.1% | +15.7% | +28.2% | -26.0% |
| Inventories | +54.4% | +86.7% | +82.5% | +42.4% | -1.6% | -26.3% | -39.4% | -1.9% | +29.4% | +61.1% | +31.6% | -40.9% | -35.5% | -44.6% | +6.7% | +178.4% | +77.4% | +95.7% | +123.3% | +39.1% |
| Total current assets | +1.3% | +25.8% | +73.3% | +48.9% | +34.1% | -1.4% | -18.4% | -3.3% | -18.9% | -21.6% | -23.4% | -38.5% | -22.1% | -13.3% | -3.1% | +9.5% | +12.3% | +60.5% | +61.0% | +111.9% |
| Property, plant & equipment | -98.9% | -10.1% | -10.6% | -9.3% | -10.8% | -11.2% | -15.7% | -17.4% | -18.3% | -18.9% | -12.7% | -12.9% | -12.4% | -5.5% | +14.3% | +21.7% | +30.0% | +27.3% | +44.2% | +69.9% |
| Intangible assets | +7.1% | +60.2% | +38.8% | +41.7% | +14.9% | -22.0% | -20.5% | -20.7% | -19.4% | -19.1% | -9.6% | -9.3% | +44.7% | +45.7% | +115.1% | +151.6% | +334.2% | +301.4% | +130.1% | +88.2% |
| Other non-current assets | +828.4% | +1,047.6% | +171.1% | +183.8% | +73.2% | +40.9% | +1,223.4% | +1,223.4% | +1,223.4% | +1,206.4% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Total non-current assets | -65.8% | -2.8% | +9.7% | +10.3% | +1.2% | -1.7% | -11.4% | -13.1% | -13.1% | -15.6% | -10.0% | -8.1% | -4.9% | +3.1% | +24.4% | +27.1% | +35.8% | +33.4% | +45.9% | +66.9% |
| Total assets | +0.3% | +20.3% | +60.4% | +41.2% | +27.0% | -1.4% | -17.1% | -5.4% | -17.7% | -20.5% | -21.2% | -33.7% | -19.1% | -10.8% | +0.6% | +11.9% | +15.9% | +55.6% | +58.8% | +104.3% |
| Liabilities | ||||||||||||||||||||
| Trade payables | -13.9% | +33.0% | +62.0% | +120.7% | +61.3% | -16.7% | +4.4% | -27.8% | -38.9% | +94.5% | -58.8% | -51.5% | -30.2% | -90.4% | -3.3% | +14.0% | +17.4% | +93.9% | +89.8% | +199.9% |
| Short-term borrowings & current portion of debt | +6.4% | +83.3% | +1,743.1% | -89.5% | -32.2% | -57.0% | -93.4% | +1,165.4% | +106.1% | -56.0% | +7,735.9% | +121.3% | +84.7% | +8,256.4% | -41.0% | -46.0% | -38.8% | -20.8% | +5.7% | +47.5% |
| Total current liabilities | -15.0% | +39.7% | +129.2% | +81.3% | +55.2% | -7.3% | -34.0% | -12.7% | -35.7% | -37.7% | -32.8% | -51.3% | -29.5% | -15.6% | -2.1% | +15.1% | +17.7% | +92.4% | +89.3% | +197.1% |
| Long-term debt | -18.4% | -17.0% | -16.2% | -15.7% | -14.9% | -14.0% | -13.5% | -12.6% | -11.5% | -9.8% | -10.4% | -9.1% | -6.6% | +6.6% | +7.4% | +46.5% | +47.7% | +32.4% | +223.6% | +594.4% |
| Other non-current liabilities | -6.3% | -7.5% | -26.0% | -25.2% | -28.6% | -29.3% | -27.1% | -26.9% | -26.5% | -26.3% | -25.4% | -25.1% | -25.4% | -7.7% | +205.0% | +54.6% | +60.7% | +35.0% | -18.5% | +223.3% |
| Total non-current liabilities | +26.3% | -27.9% | -19.5% | -17.3% | -15.7% | -18.1% | -18.0% | -16.8% | -16.5% | -13.6% | -9.2% | -10.9% | -6.4% | +6.6% | +31.9% | +47.6% | +52.6% | +41.4% | +84.8% | +256.3% |
| Total liabilities | -10.8% | +31.1% | +106.0% | +66.5% | +42.8% | -8.9% | -31.9% | -13.3% | -33.0% | -35.1% | -30.4% | -47.6% | -27.0% | -13.7% | +0.5% | +17.5% | +20.7% | +86.6% | +88.9% | +200.8% |
| Equity | ||||||||||||||||||||
| Share capital | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Reserves & retained earnings | +16.2% | +9.1% | +14.1% | +13.6% | +11.3% | +8.9% | +8.1% | +5.9% | +8.5% | +13.5% | +1.0% | +4.8% | -1.2% | -3.8% | +1.0% | -1.0% | +6.7% | +10.6% | +16.1% | +19.0% |
| Equity attributable to shareholders | +15.2% | +8.5% | +12.7% | +12.6% | +10.5% | +8.2% | +7.5% | +5.5% | +7.8% | +12.4% | +0.9% | +4.4% | -1.1% | -3.5% | +0.9% | -0.9% | +6.2% | +9.7% | +14.7% | +17.3% |
| Non-controlling interest | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Total equity | +15.2% | +8.5% | +12.7% | +12.6% | +10.5% | +8.2% | +7.5% | +5.5% | +7.8% | +12.4% | +0.9% | +4.4% | -1.1% | -3.5% | +0.9% | -0.9% | +6.2% | +9.7% | +14.7% | +17.3% |
| Total liabilities & equity | +0.3% | +20.3% | +60.4% | +41.2% | +27.0% | -1.4% | -17.1% | -5.4% | -17.7% | -20.5% | -21.2% | -33.7% | -19.1% | -10.8% | +0.6% | +11.9% | +15.9% | +55.6% | +58.8% | +104.3% |
| Key figures | ||||||||||||||||||||
| Total debt | -14.7% | +39.4% | +407.1% | -59.8% | -18.0% | -44.9% | -77.8% | +96.6% | -1.5% | -48.6% | +339.4% | -3.9% | -2.5% | +526.3% | +3.6% | +37.1% | +38.9% | +27.0% | +178.2% | +403.5% |
| Net debt / (net cash) | — | — | +451.3% | -81.1% | -188.0% | -105.5% | -79.6% | — | — | +159.9% | — | — | — | — | — | — | — | — | — | — |
| Shares outstanding | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Common equity | +15.2% | +8.5% | +12.7% | +12.6% | +10.5% | +8.2% | +7.5% | +5.5% | +7.8% | +12.4% | +0.9% | +4.4% | -1.1% | -3.5% | +0.9% | -0.9% | +6.2% | +9.7% | +14.7% | +17.3% |
| Book value per share (Rs) | +15.2% | +8.5% | +12.7% | +12.6% | +10.5% | +8.2% | +7.5% | +5.5% | +7.8% | +12.4% | +0.9% | +4.4% | -1.1% | -3.5% | +0.9% | -0.9% | +6.2% | +9.7% | +14.7% | +17.3% |
Change against the same quarter a year earlier; shown when the earlier figure is positive.
| Rs mn | Q1 FY2027 Apr – Jun 2026 | Q4 FY2026 Jan – Mar 2026 | Q3 FY2026 Oct – Dec 2025 | Q2 FY2026 Jul – Sep 2025 | Q1 FY2026 Apr – Jun 2025 | Q4 FY2025 Jan – Mar 2025 | Q3 FY2025 Oct – Dec 2024 | Q2 FY2025 Jul – Sep 2024 | Q1 FY2025 Apr – Jun 2024 | Q4 FY2024 Jan – Mar 2024 | Q3 FY2024 Oct – Dec 2023 | Q2 FY2024 Jul – Sep 2023 | Q1 FY2024 Apr – Jun 2023 | Q4 FY2023 Jan – Mar 2023 | Q3 FY2023 Oct – Dec 2022 | Q2 FY2023 Jul – Sep 2022 | Q1 FY2023 Apr – Jun 2022 | Q4 FY2022 Jan – Mar 2022 | Q3 FY2022 Oct – Dec 2021 | Q2 FY2022 Jul – Sep 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||
| Cash & short-term investments | 4.1% | 1.3% | 0.4% | 2.3% | 9.3% | 11.5% | 0.7% | 2.0% | 0.6% | 2.4% | 0.5% | 16.6% | 28.1% | 24.2% | 11.0% | 13.1% | 30.8% | 28.2% | 26.1% | 51.5% |
| Trade receivables | 13.1% | 12.9% | 16.9% | 17.7% | 14.8% | 15.4% | 15.2% | 17.0% | 16.7% | 17.1% | 6.2% | 6.7% | 2.1% | 1.5% | 2.3% | 1.1% | 1.7% | 1.4% | 1.5% | 1.2% |
| Inventories | 45.9% | 48.2% | 46.0% | 38.7% | 29.8% | 31.0% | 40.5% | 38.4% | 38.5% | 41.5% | 55.4% | 37.0% | 24.5% | 20.5% | 33.2% | 41.5% | 30.7% | 33.0% | 31.3% | 16.7% |
| Total current assets | 83.5% | 84.6% | 86.2% | 84.4% | 82.7% | 80.9% | 79.8% | 80.1% | 78.3% | 80.9% | 81.1% | 78.3% | 79.4% | 82.0% | 83.4% | 84.3% | 82.5% | 84.4% | 86.6% | 86.2% |
| Property, plant & equipment | 0.1% | 10.3% | 8.8% | 10.2% | 12.1% | 13.8% | 15.7% | 15.9% | 17.2% | 15.3% | 15.5% | 18.2% | 17.3% | 15.0% | 13.9% | 13.8% | 16.0% | 14.1% | 12.3% | 12.7% |
| Intangible assets | 1.9% | 1.9% | 1.4% | 1.7% | 1.8% | 1.4% | 1.7% | 1.7% | 1.9% | 1.8% | 1.7% | 2.1% | 2.0% | 1.7% | 1.5% | 1.5% | 1.1% | 1.1% | 0.7% | 0.7% |
| Other non-current assets | 1.6% | 1.4% | 0.2% | 0.2% | 0.2% | 0.2% | 0.1% | 0.1% | 0.1% | 0.1% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Total non-current assets | 5.9% | 15.4% | 13.8% | 15.6% | 17.3% | 19.1% | 20.2% | 19.9% | 21.7% | 19.1% | 18.9% | 21.7% | 20.6% | 18.0% | 16.6% | 15.7% | 17.5% | 15.6% | 13.4% | 13.8% |
| Total assets | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
| Liabilities | ||||||||||||||||||||
| Trade payables | 41.9% | 15.9% | 41.3% | 56.9% | 48.8% | 14.3% | 40.9% | 36.4% | 38.4% | 17.0% | 32.5% | 47.7% | 51.7% | 6.9% | 62.1% | 65.2% | 60.0% | 64.8% | 64.7% | 64.0% |
| Short-term borrowings & current portion of debt | 0.7% | 9.0% | 19.2% | 0.6% | 0.7% | 5.9% | 1.7% | 8.0% | 1.3% | 13.6% | 21.0% | 0.6% | 0.5% | 24.5% | 0.2% | 0.2% | 0.2% | 0.3% | 0.4% | 0.4% |
| Total current liabilities | 43.5% | 53.0% | 61.7% | 57.9% | 51.4% | 45.6% | 43.2% | 45.1% | 42.0% | 48.6% | 54.3% | 48.9% | 53.8% | 61.9% | 63.6% | 66.6% | 61.8% | 65.4% | 65.3% | 64.7% |
| Long-term debt | 3.3% | 3.2% | 2.8% | 3.2% | 4.0% | 4.6% | 5.3% | 5.4% | 6.0% | 5.3% | 5.1% | 5.9% | 5.5% | 4.7% | 4.5% | 4.3% | 4.8% | 3.9% | 4.2% | 3.3% |
| Other non-current liabilities | 0.9% | 0.8% | 0.7% | 0.8% | 0.9% | 1.0% | 1.5% | 1.5% | 1.6% | 1.4% | 1.7% | 1.9% | 1.8% | 1.6% | 1.8% | 1.7% | 2.0% | 1.5% | 0.6% | 1.2% |
| Total non-current liabilities | 7.4% | 4.0% | 4.0% | 4.7% | 5.9% | 6.6% | 8.0% | 8.0% | 8.9% | 8.0% | 8.1% | 9.0% | 8.8% | 7.3% | 7.0% | 6.7% | 7.6% | 6.1% | 5.3% | 5.1% |
| Total liabilities | 50.9% | 57.0% | 65.7% | 62.6% | 57.3% | 52.3% | 51.2% | 53.1% | 50.9% | 56.5% | 62.3% | 57.9% | 62.5% | 69.3% | 70.6% | 73.3% | 69.3% | 71.6% | 70.7% | 69.8% |
| Equity | ||||||||||||||||||||
| Share capital | 2.6% | 2.4% | 2.0% | 2.2% | 2.6% | 2.9% | 3.2% | 3.2% | 3.4% | 2.9% | 2.7% | 3.0% | 2.8% | 2.3% | 2.1% | 2.0% | 2.2% | 2.0% | 2.1% | 2.2% |
| Reserves & retained earnings | 46.3% | 40.5% | 32.3% | 35.1% | 40.0% | 44.7% | 45.5% | 43.6% | 45.6% | 40.4% | 34.9% | 38.9% | 34.6% | 28.3% | 27.2% | 24.6% | 28.3% | 26.3% | 27.1% | 27.8% |
| Equity attributable to shareholders | 49.1% | 43.0% | 34.3% | 37.4% | 42.7% | 47.7% | 48.8% | 46.9% | 49.1% | 43.5% | 37.7% | 42.1% | 37.5% | 30.7% | 29.4% | 26.7% | 30.7% | 28.4% | 29.3% | 30.2% |
| Non-controlling interest | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Total equity | 49.1% | 43.0% | 34.3% | 37.4% | 42.7% | 47.7% | 48.8% | 46.9% | 49.1% | 43.5% | 37.7% | 42.1% | 37.5% | 30.7% | 29.4% | 26.7% | 30.7% | 28.4% | 29.3% | 30.2% |
| Total liabilities & equity | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
| Key figures | ||||||||||||||||||||
| Total debt | 4.0% | 12.2% | 22.0% | 3.8% | 4.7% | 10.5% | 7.0% | 13.5% | 7.3% | 18.9% | 26.1% | 6.5% | 6.1% | 29.2% | 4.7% | 4.5% | 5.0% | 4.2% | 4.5% | 3.7% |
| Net debt / (net cash) | (0.1%) | 10.9% | 21.6% | 1.5% | (4.6%) | (0.9%) | 6.3% | 11.4% | 6.7% | 16.5% | 25.5% | (10.1%) | (22.1%) | 5.0% | (6.3%) | (8.6%) | (25.8%) | (24.0%) | (21.6%) | (47.8%) |
| Common equity | 49.1% | 43.0% | 34.3% | 37.4% | 42.7% | 47.7% | 48.8% | 46.9% | 49.1% | 43.5% | 37.7% | 42.1% | 37.5% | 30.7% | 29.4% | 26.7% | 30.7% | 28.4% | 29.3% | 30.2% |
Each line as a percentage of total assets.
Figures in Pakistani rupees as reported by the company; costs and cash outflows in brackets; "—" = not reported. Updated 16 Oct 2026.
All reported line items 166
| Rs bn | Q1 FY2027 Apr – Jun 2026 | Q4 FY2026 Jan – Mar 2026 | Q3 FY2026 Oct – Dec 2025 | Q2 FY2026 Jul – Sep 2025 | Q1 FY2026 Apr – Jun 2025 | Q4 FY2025 Jan – Mar 2025 | Q3 FY2025 Oct – Dec 2024 | Q2 FY2025 Jul – Sep 2024 | Q1 FY2025 Apr – Jun 2024 | Q4 FY2024 Jan – Mar 2024 | Q3 FY2024 Oct – Dec 2023 | Q2 FY2024 Jul – Sep 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Cash Equivalents | 2.2 | 0.8 | 0.3 | 1.5 | 5.0 | 0.7 | 0.3 | 0.9 | 0.3 | 1.2 | 0.3 | 4.1 |
| Cash & Short Term Investments | 2.2 | 0.8 | 0.3 | 1.5 | 5.0 | 5.6 | 0.3 | 0.9 | 0.3 | 1.2 | 0.3 | 7.9 |
| Short-Term Investments - Total | — | 0.0 | — | 0.0 | 0.0 | 4.9 | — | — | — | 0.0 | 0.0 | 3.8 |
| Loans & Receivables - Net - Short-Term | 18.1 | 20.8 | 28.4 | 27.7 | 23.6 | 17.1 | 17.2 | 17.9 | 16.7 | 16.3 | 13.5 | 11.8 |
| Loans & Receivables - Total | 19.4 | 21.9 | 30.8 | 29.9 | 25.4 | 18.9 | 18.4 | 18.9 | 17.8 | 17.3 | 14.4 | 12.5 |
| Trade Accounts & Trade Notes Receivable - Net | 7.1 | 7.6 | 12.0 | 11.3 | 8.0 | 7.6 | 6.8 | 7.7 | 7.1 | 8.5 | 3.3 | 3.2 |
| Trade Accounts & Trade Notes Receivable - Gross | — | — | — | — | — | 7.6 | — | — | — | 8.5 | — | — |
| Provision - Trade Accounts & Trade Notes Receivable | — | — | — | — | — | 0.0 | — | — | — | 0.0 | — | — |
| Loans - Short-Term | 7.0 | 8.9 | 9.9 | 10.5 | 10.6 | 1.1 | 2.8 | 2.7 | 2.4 | 0.2 | 4.0 | 3.1 |
| Income Tax - Receivables - Short-Term | 4.0 | 4.3 | 6.5 | 5.9 | 4.9 | 8.3 | 7.6 | 7.5 | 7.2 | 7.1 | 6.2 | 5.5 |
| Receivables - Other - Total | — | — | — | — | — | 0.1 | — | — | — | 0.5 | — | — |
| Accounts & Notes Receivable - Trade - Gross - Total | — | — | — | — | — | 7.6 | — | — | — | 8.5 | — | — |
| Inventories - Total | 24.9 | 28.5 | 32.9 | 24.7 | 16.1 | 15.2 | 18.0 | 17.3 | 16.4 | 20.7 | 29.8 | 17.6 |
| Inventories - Raw Materials | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 12.1 | 0.2 | 0.2 | 0.2 | 14.8 | 0.3 | 0.2 |
| Inventories - Work in Progress | — | — | — | — | — | 1.0 | — | — | — | 1.2 | — | — |
| Inventories - Finished Goods | — | — | — | — | — | 2.2 | — | — | — | 4.7 | — | — |
| Inventories - Other - Total | 24.7 | 28.2 | 32.6 | 24.4 | 15.9 | — | 17.8 | 17.1 | 16.2 | — | 29.5 | 17.4 |
| Prepaid Expenses - Short-Term | — | — | — | — | — | 1.8 | — | — | — | 2.1 | — | — |
| Investments - Total | — | 0.0 | — | 0.0 | 0.0 | 4.9 | — | — | — | 0.0 | 0.0 | 3.8 |
| Property, Plant & Equipment - Net - Total | 0.1 | 6.1 | 6.3 | 6.5 | 6.5 | 6.8 | 7.0 | 7.2 | 7.3 | 7.6 | 8.3 | 8.7 |
| Property, Plant & Equipment - Gross - Total | 5.8 | 18.5 | — | 7.2 | 6.9 | 17.8 | — | — | — | 17.4 | 9.5 | — |
| Property, Plant & Equipment - Accumulated Depreciation & Impairment - Total | — | 12.4 | — | 0.7 | 0.3 | 11.1 | — | — | — | 9.8 | 1.2 | — |
| Other Assets - Total | 0.9 | 0.9 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 |
| Intangible Assets - Total - Net | 1.0 | 1.1 | 1.0 | 1.1 | 0.9 | 0.7 | 0.7 | 0.8 | 0.8 | 0.9 | 0.9 | 1.0 |
| Total Current Assets | 45.3 | 50.0 | 61.6 | 53.8 | 44.7 | 39.7 | 35.5 | 36.1 | 33.4 | 40.3 | 43.5 | 37.4 |
| Intangible Assets - excluding Goodwill - Net - Total | 1.0 | 1.1 | 1.0 | 1.1 | 0.9 | 0.7 | 0.7 | 0.8 | 0.8 | 0.9 | 0.9 | 1.0 |
| Intangible Assets - Gross - Total | — | — | — | — | — | 1.6 | — | — | — | 1.5 | — | — |
| Intangible Assets - excluding Goodwill - Gross | — | — | — | — | — | 1.6 | — | — | — | 1.5 | — | — |
| Receivables & Loans - Long-Term | 1.3 | 1.1 | 2.4 | 2.2 | 1.8 | 1.9 | 1.2 | 1.0 | 1.1 | 1.0 | 0.9 | 0.7 |
| Intangible Assets - Accumulated Amortization & Impairment - Total | — | — | — | — | — | 0.9 | — | — | — | 0.6 | — | — |
| Accounts & Notes Receivable - Trade - Net - Long-Term | 1.0 | 0.9 | 2.2 | 1.9 | 1.6 | 1.6 | 1.0 | 0.8 | 0.9 | 0.8 | 0.7 | 0.5 |
| Intangible Assets - excluding Goodwill - Accumulated Amortization & Impairment - Total | — | — | — | — | — | 0.9 | — | — | — | 0.6 | — | — |
| Loans - Long-Term | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 |
| Computer Software - Intangible Assets - Net | — | — | — | — | — | 0.1 | — | — | — | 0.1 | — | — |
| Property, Plant & Equipment - excluding Assets Leased Out - Net - Total | 0.1 | 6.1 | 6.3 | 6.5 | 6.5 | 6.8 | 7.0 | 7.2 | 7.3 | 7.6 | 8.3 | 8.7 |
| Land & Buildings - Net | — | — | — | — | — | 1.5 | — | — | — | 1.6 | — | — |
| Land/Improvements - Net | — | — | — | — | — | 0.4 | — | — | — | 0.4 | — | — |
| Computer Software - Intangible Assets - Gross | — | — | — | — | — | 0.2 | — | — | — | 0.2 | — | — |
| Plant, Machinery & Equipment - Net | — | — | — | — | — | 4.6 | — | — | — | 5.7 | — | — |
| Transportation Equipment - Net | — | — | — | — | — | 0.2 | — | — | — | 0.3 | — | — |
| Computer Software & Equipment - Net | — | — | — | — | — | 0.2 | — | — | — | 0.1 | — | — |
| Construction in Progress - Net | 0.0 | 0.0 | 0.2 | 0.2 | 0.0 | 0.5 | 0.4 | 0.3 | 0.1 | 0.0 | 0.1 | 0.1 |
| Property, Plant & Equipment - Other - Net | 0.0 | 6.1 | 6.0 | 6.3 | 6.5 | 0.2 | 6.6 | 6.9 | 7.2 | 0.3 | 8.2 | 8.6 |
| Computer Software - Intangible Assets - Accumulated Amortization & Impairment | — | — | — | — | — | 0.1 | — | — | — | 0.1 | — | — |
| Property, Plant & Equipment - excluding Assets Leased Out - Gross | — | 18.5 | — | 7.2 | 6.9 | 17.8 | — | — | — | 17.4 | 9.5 | — |
| Land & Buildings - Gross | — | — | — | — | — | 3.0 | — | — | — | 3.0 | — | — |
| Land/Improvements - Gross | — | — | — | — | — | 0.4 | — | — | — | 0.4 | — | — |
| Plant, Machinery & Equipment - Gross | — | — | — | — | — | 13.7 | — | — | — | 13.7 | — | — |
| Transportation Equipment - Gross | — | — | — | — | — | 0.4 | — | — | — | 0.5 | — | — |
| Computer Software & Equipment - Gross | — | — | — | — | — | 0.5 | — | — | — | 0.4 | — | — |
| Construction in Progress - Gross | — | 0.0 | — | 0.2 | 0.0 | 0.5 | — | — | — | 0.0 | 0.1 | — |
| Total Assets | 54.3 | 59.1 | 71.5 | 63.7 | 54.1 | 49.1 | 44.5 | 45.1 | 42.6 | 49.8 | 53.7 | 47.7 |
| Property, Plant & Equipment - Other - Gross | — | 18.5 | — | 6.9 | 6.8 | 0.7 | — | — | — | 0.7 | 9.4 | — |
| Debt - Total | 2.2 | 7.2 | 15.7 | 2.4 | 2.5 | 5.2 | 3.1 | 6.1 | 3.1 | 9.4 | 14.0 | 3.1 |
| Short-Term Debt & Current Portion of Long-Term Debt | 0.4 | 5.3 | 13.8 | 0.4 | 0.4 | 2.9 | 0.7 | 3.6 | 0.6 | 6.8 | 11.3 | 0.3 |
| Property, Plant & Equipment - excluding Assets Leased Out - Accumulated Depreciation & Impairment - Total | — | 12.4 | — | 0.7 | 0.3 | 11.1 | — | — | — | 9.8 | 1.2 | — |
| Land & Buildings - Accumulated Depreciation & Impairment | — | — | — | — | — | 1.5 | — | — | — | 1.4 | — | — |
| Land/Improvements - Accumulated Depreciation & Impairment | — | — | — | — | — | 0.0 | — | — | — | 0.0 | — | — |
| Current Portion of Long-Term Debt including Capitalized Leases | 0.4 | 0.4 | — | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 |
| Plant, Machinery & Equipment - Accumulated Depreciation & Impairment | — | — | — | — | — | 9.2 | — | — | — | 7.9 | — | — |
| Transportation Equipment - Accumulated Depreciation & Impairment | — | — | — | — | — | 0.3 | — | — | — | 0.2 | — | — |
| Computer Software & Equipment - Accumulated Depreciation & Impairment | — | — | — | — | — | 0.4 | — | — | — | 0.3 | — | — |
| Short-Term Debt & Notes Payable | — | 4.9 | 13.8 | — | — | 2.5 | 0.4 | 3.3 | 0.2 | 6.4 | 10.9 | — |
| Debt - Long-Term - Total | 1.8 | 1.9 | 2.0 | 2.1 | 2.2 | 2.3 | 2.4 | 2.5 | 2.5 | 2.6 | 2.7 | 2.8 |
| Property, Plant & Equipment - Other - Accumulated Depreciation & Impairment | — | 12.4 | — | 0.7 | 0.3 | 0.4 | — | — | — | 0.4 | 1.2 | — |
| Current Portion of Long-Term Debt excluding Capitalized Leases | 0.4 | 0.4 | — | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 |
| Long-Term Debt excluding Capitalized Leases | 1.8 | 1.9 | 2.0 | 2.1 | 2.2 | 2.3 | 2.4 | 2.5 | 2.5 | 2.6 | 2.7 | 2.8 |
| Other Non-Current Assets - Total | 0.9 | 0.9 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 |
| Debt - Non-Convertible - Long-Term | 1.8 | 1.9 | 2.0 | 2.1 | 2.2 | 2.3 | 2.4 | 2.5 | 2.5 | 2.6 | 2.7 | 2.8 |
| Dividends Payable | 1.3 | 0.1 | 0.1 | 0.1 | 0.8 | 0.1 | 0.1 | 0.1 | 0.7 | 0.1 | 0.1 | 0.1 |
| Deferred Tax - Asset - Long-Term | 0.7 | 0.7 | — | — | — | — | — | — | — | — | — | — |
| Deferred Tax & Investment Tax Credits - Long-Term | — | 0.0 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.7 | 0.6 |
| Deferred Tax - Liability - Long-Term | — | 0.0 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.7 | 0.6 |
| Payables & Accrued Expenses | 22.7 | 12.8 | 29.5 | 36.2 | 26.4 | 9.2 | 18.2 | 16.4 | 16.4 | 11.1 | 17.4 | 22.8 |
| Trade Account Payables - Total | 22.7 | 9.4 | 29.5 | 36.2 | 26.4 | 7.0 | 18.2 | 16.4 | 16.4 | 8.5 | 17.4 | 22.8 |
| Other Non-Current Assets | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 |
| Accrued Expenses | — | 3.4 | — | — | — | 2.2 | — | — | — | 2.6 | — | — |
| Licenses, Franchises, Copyrights, Property Rights, Prototypes, Contract Based, Models & Designs - Net | — | — | — | — | — | 0.6 | — | — | — | 0.7 | — | — |
| Licenses, Franchises, Copyrights, Property Rights, Prototypes, Contract Based, Models & Designs - Gross | — | — | — | — | — | 1.3 | — | — | — | 1.3 | — | — |
| Licenses, Franchises, Copy/Property Rights, Prototypes, Contract Based, Models & Designs - Accumulated Amortization & Impairment | — | — | — | — | — | 0.8 | — | — | — | 0.6 | — | — |
| Total Liabilities | 27.7 | 33.7 | 46.9 | 39.9 | 31.0 | 25.7 | 22.8 | 23.9 | 21.7 | 28.2 | 33.5 | 27.6 |
| Shareholders' Equity - Attributable to Parent Shareholders - Total | 26.6 | 25.4 | 24.5 | 23.9 | 23.1 | 23.4 | 21.8 | 21.2 | 20.9 | 21.7 | 20.2 | 20.1 |
| Total Non-Current Assets | 3.2 | 9.1 | 9.9 | 9.9 | 9.4 | 9.4 | 9.0 | 9.0 | 9.3 | 9.5 | 10.2 | 10.4 |
| Common Equity Attributable to Parent Shareholders | 26.6 | 25.4 | 24.5 | 23.9 | 23.1 | 23.4 | 21.8 | 21.2 | 20.9 | 21.7 | 20.2 | 20.1 |
| Common Equity - Contributed | 1.5 | 1.5 | 1.4 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 |
| Common Stock - Issued & Paid | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 |
| Equity - Non-Contributed - Reserves & Retained Earnings | 25.1 | 23.9 | 23.1 | 22.4 | 21.6 | 21.9 | 20.2 | 19.7 | 19.4 | 20.2 | 18.7 | 18.6 |
| Retained Earnings - Total | 4.8 | 3.6 | 23.1 | 2.0 | 1.2 | 3.1 | 1.4 | 0.8 | 0.5 | 2.8 | 1.3 | 11.2 |
| Trade Accounts Payable & Accruals - Short-Term | 20.9 | 12.8 | 29.5 | 36.2 | 26.4 | 9.2 | 18.2 | 16.4 | 16.4 | 11.1 | 17.4 | 22.8 |
| Trade Accounts & Trade Notes Payable - Short-Term | 20.9 | 9.4 | 29.5 | 36.2 | 26.4 | 7.0 | 18.2 | 16.4 | 16.4 | 8.5 | 17.4 | 22.8 |
| Accrued Expenses - Short-Term | — | 3.4 | — | — | — | 2.2 | — | — | — | 2.6 | — | — |
| Other Reserves/Equity - Total | 20.4 | 20.4 | — | 20.4 | 20.4 | 18.9 | 18.9 | 18.9 | 18.9 | 17.4 | 17.4 | 7.4 |
| Income Taxes - Payable - Short-Term | — | 0.2 | — | — | — | 0.1 | — | — | — | 0.1 | — | — |
| Dividends/Distributions Payable | 1.3 | 0.1 | 0.1 | 0.1 | 0.8 | 0.1 | 0.1 | 0.1 | 0.7 | 0.1 | 0.1 | 0.1 |
| Other Current Liabilities - Total | 0.9 | 12.9 | 0.8 | 0.2 | 0.2 | 10.1 | 0.2 | 0.2 | 0.3 | 6.2 | 0.4 | 0.2 |
| Common Equity - Total | 26.6 | 25.4 | 24.5 | 23.9 | 23.1 | 23.4 | 21.8 | 21.2 | 20.9 | 21.7 | 20.2 | 20.1 |
| Deferred Income - Short-Term | 0.2 | 0.2 | — | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Security Deposits | — | 2.5 | — | — | — | 2.7 | — | — | — | 2.7 | — | — |
| Common Stock - Additional Paid in Capital including Option Reserve | 0.1 | 0.1 | — | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Customer Advances - Short-Term | — | 8.0 | — | — | — | 6.6 | — | — | — | 1.2 | — | — |
| Total Shareholders' Equity - including Minority Interest & Hybrid Debt | 26.6 | 25.4 | 24.5 | 23.9 | 23.1 | 23.4 | 21.8 | 21.2 | 20.9 | 21.7 | 20.2 | 20.1 |
| Total Liabilities & Equity | 54.3 | 59.1 | 71.5 | 63.7 | 54.1 | 49.1 | 44.5 | 45.1 | 42.6 | 49.8 | 53.7 | 47.7 |
| Provisions - Short-Term | — | 0.0 | — | — | — | 0.0 | — | — | — | 0.0 | — | — |
| Other Current Liabilities | 0.8 | 2.1 | 0.8 | 0.0 | 0.0 | 0.6 | 0.0 | 0.1 | 0.1 | 2.1 | 0.2 | 0.0 |
| Total Current Liabilities | 23.6 | 31.3 | 44.1 | 36.9 | 27.8 | 22.4 | 19.2 | 20.4 | 17.9 | 24.2 | 29.1 | 23.3 |
| Accounts Payable including Accrued Expenses - Long-Term | 1.8 | — | — | — | — | — | — | — | — | — | — | — |
| Trade Accounts Payable - Long-Term | 1.8 | — | — | — | — | — | — | — | — | — | — | — |
| Other Non-Current Liabilities - Total | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.7 | 0.7 | 0.7 | 0.7 | 0.9 | 0.9 |
| Provisions - Long-Term | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 |
| Post Employment Benefits - Pension & Other - Long-Term | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 |
| Deferred Revenue - Long-Term | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 |
| Total Non-Current Liabilities | 4.0 | 2.4 | 2.9 | 3.0 | 3.2 | 3.3 | 3.6 | 3.6 | 3.8 | 4.0 | 4.3 | 4.3 |
| Common Shares - Issued - Total mn | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 |
| Common Shares - Outstanding - Total mn | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 |
| Common Shares - Treasury - Total mn | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Common Shares - Authorized - Issue Specific mn | 200.0 | 200.0 | 200.0 | 200.0 | 200.0 | 200.0 | 200.0 | 200.0 | 200.0 | 200.0 | 200.0 | 200.0 |
| Common Shares - Issued - Issue Specific mn | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 |
| Common Shares - Outstanding - Issue Specific mn | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 | 142.8 |
| Common Shares - Treasury - Issue Specific mn | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Asset Allocation Factor - Issue Specific | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× |
| Debt including Finance and Operating Lease Liabilities - Supplemental | 2.2 | 7.2 | 15.7 | 2.4 | 2.5 | 5.2 | 3.1 | 6.1 | 3.1 | 9.4 | 14.0 | 3.1 |
| Net Debt | (0.1) | 6.5 | 15.4 | 1.0 | (2.5) | (0.5) | 2.8 | 5.2 | 2.8 | 8.2 | 13.7 | (4.8) |
| Debt - Long-Term - Maturities - Total | — | — | — | — | — | 3.3 | — | — | — | 3.8 | — | — |
| Debt - Long-Term - Maturities - within 1 Year | — | — | — | — | — | 0.5 | — | — | — | 0.5 | — | — |
| Debt - Long-Term - Maturities - Year 5 | — | — | — | — | — | 2.6 | — | — | — | 2.7 | — | — |
| Debt - Long-Term - Maturities - Remaining | — | — | — | — | — | 0.2 | — | — | — | 0.6 | — | — |
| Debt - Long-Term - Maturities - 4-5 Years | — | — | — | — | — | 2.6 | — | — | — | 2.7 | — | — |
| Debt - Long-Term - Maturities - Year 6 & Beyond | — | — | — | — | — | 0.2 | — | — | — | 0.6 | — | — |
| Asset Accruals | 45.0 | 57.3 | 68.7 | 60.1 | 47.3 | 46.6 | 43.0 | 43.2 | 41.3 | 47.6 | 52.5 | 42.9 |
| Cash & Cash Equivalents - Total | 2.2 | 0.8 | 0.3 | 1.5 | 5.0 | 0.7 | 0.3 | 0.9 | 0.3 | 1.2 | 0.3 | 4.1 |
| Cash & Short Term Investments - Total | 2.2 | 0.8 | 0.3 | 1.5 | 5.0 | 5.6 | 0.3 | 0.9 | 0.3 | 1.2 | 0.3 | 7.9 |
| Debt - including Preferred Equity & Minority Interest - Total | 2.2 | 7.2 | 15.7 | 2.4 | 2.5 | 5.2 | 3.1 | 6.1 | 3.1 | 9.4 | 14.0 | 3.1 |
| Net Book Capital | 26.6 | 31.9 | 39.9 | 24.8 | 20.6 | 23.0 | 24.5 | 26.3 | 23.8 | 29.9 | 33.9 | 15.3 |
| Net Operating Assets | 26.6 | 31.9 | 39.9 | 24.8 | 20.6 | 23.0 | 24.5 | 26.3 | 23.8 | 29.9 | 33.9 | 15.3 |
| Provisions - Total | 0.2 | 0.2 | 0.5 | 0.5 | 0.6 | 0.5 | 0.7 | 0.6 | 0.6 | 0.7 | 0.9 | 0.8 |
| Shareholders Equity - Common | 26.6 | 25.4 | 24.5 | 23.9 | 23.1 | 23.4 | 21.8 | 21.2 | 20.9 | 21.7 | 20.2 | 20.1 |
| Tangible Total Equity | 25.6 | 24.3 | 23.5 | 22.8 | 22.2 | 22.8 | 21.0 | 20.4 | 20.1 | 20.8 | 19.3 | 19.1 |
| Tangible Book Value | 25.6 | 24.3 | 23.5 | 22.8 | 22.2 | 22.8 | 21.0 | 20.4 | 20.1 | 20.8 | 19.3 | 19.1 |
| Total Book Capital | 28.8 | 32.7 | 40.3 | 26.3 | 25.7 | 28.6 | 24.9 | 27.3 | 24.0 | 31.1 | 34.2 | 23.2 |
| Total Capital | 28.8 | 32.7 | 40.3 | 26.3 | 25.7 | 28.6 | 24.9 | 27.3 | 24.0 | 31.1 | 34.2 | 23.2 |
| Total Long Term Capital | 30.7 | 27.8 | 27.4 | 26.8 | 26.3 | 26.7 | 25.3 | 24.8 | 24.7 | 25.6 | 24.6 | 24.4 |
| Unearned Revenue - Total | 0.5 | 8.5 | 0.4 | 0.6 | 0.6 | 7.3 | 0.7 | 0.7 | 0.8 | 2.0 | 0.9 | 0.9 |
| Book Value excluding Other Equity | 6.3 | 5.1 | 24.5 | 3.5 | 2.7 | 4.6 | 2.9 | 2.3 | 2.0 | 4.3 | 2.8 | 12.7 |
| Income Taxes - Payable - Long-Term & Short-Term | — | 0.2 | — | — | — | 0.1 | — | — | — | 0.1 | — | — |
| Revolving Line of Credit - Outstanding | — | — | — | — | — | 7.0 | — | — | — | 1.5 | — | — |
| Revolving Line of Credit - Total Principal Amount | — | — | — | — | — | 21.7 | — | — | — | 11.6 | — | — |
| Accruals - Short-Term | 19.4 | 17.9 | 17.2 | 15.4 | 11.9 | 16.6 | 16.0 | 14.9 | 15.2 | 14.9 | 14.1 | 10.0 |
| Cash & Short Term Investments - Net of Debt | 0.1 | (6.5) | (15.4) | (1.0) | 2.5 | 0.5 | (2.8) | (5.2) | (2.8) | (8.2) | (13.7) | 4.8 |
| Current Portion of Long-Term Debt including Capitalized Leases & Hybrid Financial Instruments | 0.4 | 0.4 | — | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 |
| Total Fixed Assets - Net | 1.9 | 8.0 | 7.4 | 7.7 | 7.6 | 7.5 | 7.8 | 8.0 | 8.2 | 8.5 | 9.2 | 9.7 |
| Working Capital | 21.7 | 18.7 | 17.5 | 16.9 | 17.0 | 17.3 | 16.3 | 15.8 | 15.5 | 16.1 | 14.4 | 14.0 |
| Interest Bearing Liabilities - Total | 2.2 | 7.2 | 15.7 | 2.4 | 2.5 | 5.2 | 3.1 | 6.1 | 3.1 | 9.4 | 14.0 | 3.1 |
| Working Capital - Non-Cash | 19.4 | 17.9 | 17.2 | 15.4 | 11.9 | 11.7 | 16.0 | 14.9 | 15.2 | 14.9 | 14.1 | 6.1 |
| Working Capital excluding Other Current Assets & Liabilities | 22.6 | 31.6 | 18.3 | 17.1 | 17.1 | 27.5 | 16.5 | 16.0 | 15.7 | 22.3 | 14.8 | 14.3 |
| Net Debt Including Preferred Equity & Minority Interest | (0.1) | 6.5 | 15.4 | 1.0 | (2.5) | (0.5) | 2.8 | 5.2 | 2.8 | 8.2 | 13.7 | (4.8) |
| Other Short-Term & Long-Term Assets - Total | 0.9 | 0.9 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 |
| Other Short-Term & Long-Term Liabilities - Total | 0.9 | 12.9 | 0.8 | 0.2 | 0.2 | 10.1 | 0.2 | 0.2 | 0.3 | 6.2 | 0.4 | 0.2 |
| Total Current Assets excluding Total Inventories | 20.4 | 21.5 | 28.7 | 29.2 | 28.6 | 24.5 | 17.5 | 18.8 | 17.0 | 19.6 | 13.8 | 19.7 |
| Tangible Book Value excluding Other Equity | 5.2 | 4.0 | 23.5 | 2.4 | 1.8 | 3.9 | 2.1 | 1.5 | 1.2 | 3.4 | 1.9 | 11.7 |
| Total Debt Excluding Islamic | 2.2 | 7.2 | 15.7 | 2.4 | 2.5 | 5.2 | 3.1 | 6.1 | 3.1 | 9.4 | 14.0 | 3.1 |
| Trade Accounts & Trade Notes Receivable - Net - Total | 7.1 | 7.6 | 12.0 | 11.3 | 8.0 | 7.6 | 6.8 | 7.7 | 7.1 | 8.5 | 3.3 | 3.2 |
| Provision for Doubtful Accounts & Notes Receivable - Total | — | — | — | — | — | 0.0 | — | — | — | 0.0 | — | — |
| Current Liabilities excluding Current Debt - Total | 23.2 | 26.0 | 30.3 | 36.5 | 27.4 | 19.5 | 18.5 | 16.7 | 17.4 | 17.4 | 17.9 | 23.0 |
| Cash in Hand & with Banks - Total | 2.2 | 0.8 | 0.3 | 1.5 | 5.0 | 0.7 | 0.3 | 0.9 | 0.3 | 1.2 | 0.3 | 4.1 |
| Current Assets excluding Cash & Short Term Investments - Total | 43.1 | 49.2 | 61.3 | 52.3 | 39.7 | 34.1 | 35.2 | 35.2 | 33.1 | 39.1 | 43.3 | 29.5 |
| Cash, Short Term Investments & Accounts Receivable - Total | 9.4 | 8.4 | 12.4 | 12.7 | 13.0 | 13.2 | 7.1 | 8.6 | 7.4 | 9.7 | 3.6 | 11.1 |
Every line the company reported, in the original order and wording, without regrouping or signs changed. Latest 12 periods; the table above goes back further.