Last close · 16 Oct 2026
Rs 630.73 -0.15%
Annual · FY2007 – FY2026
Mari Energies Limited (MARI) balance sheet
At the end of FY2026 (Jul 2025 – Jun 2026) Mari Energies Limited had total assets of Rs 498.2 bn, up 17.1% on FY2025. Current assets of Rs 191.9 bn covered current liabilities of Rs 72.2 bn 2.66 times. Total debt was Rs 16.8 bn, leaving net cash of Rs 51.9 bn. Shareholders' equity was Rs 322.5 bn (Rs 268.62 per share), 64.7% of total assets.
| Rs bn | FY2026 Jul 2025 – Jun 2026 | FY2025 Jul 2024 – Jun 2025 | FY2024 Jul 2023 – Jun 2024 | FY2023 * Jul 2022 – Jun 2023 | FY2022 * Jul 2021 – Jun 2022 | FY2021 Jul 2020 – Jun 2021 | FY2020 * Jul 2019 – Jun 2020 | FY2019 * Jul 2018 – Jun 2019 | FY2018 Jul 2017 – Jun 2018 | FY2017 * Jul 2016 – Jun 2017 | FY2016 * Jul 2015 – Jun 2016 | FY2015 * Jul 2014 – Jun 2015 | FY2014 * Jul 2013 – Jun 2014 | FY2013 Jul 2012 – Jun 2013 | FY2012 Jul 2011 – Jun 2012 | FY2011 Jul 2010 – Jun 2011 | FY2010 * Jul 2009 – Jun 2010 | FY2009 * Jul 2008 – Jun 2009 | FY2008 * Jul 2007 – Jun 2008 | FY2007 Jul 2006 – Jun 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||
| Cash & short-term investments | 68.7 | 89.1 | 74.9 | 41.9 | 41.5 | 48.6 | 50.3 | 27.3 | 15.7 | 6.9 | 0.6 | 4.9 | 5.3 | 6.5 | 3.0 | 3.8 | 3.6 | 1.7 | 2.2 | 2.8 |
| Trade receivables | — | — | — | — | — | — | — | — | 95.3 | 54.4 | 26.9 | 32.4 | 31.2 | 11.9 | 13.7 | 6.5 | 6.1 | 7.2 | 2.4 | 1.5 |
| Inventories | 16.8 | 14.9 | 11.0 | 12.7 | 4.8 | 5.5 | 7.5 | 4.5 | 0.7 | 1.0 | 2.2 | 1.7 | 0.8 | 0.8 | 1.0 | 0.5 | 0.3 | 0.2 | 0.2 | 0.2 |
| Total current assets | 191.9 | 203.8 | 175.8 | 123.8 | 86.0 | 85.5 | 239.9 | 183.7 | 114.4 | 65.3 | 32.7 | 41.9 | 40.6 | 20.5 | 20.7 | 13.0 | 11.3 | 10.0 | 5.1 | 5.0 |
| Property, plant & equipment | 192.5 | 136.8 | 122.9 | 97.7 | 75.0 | 45.1 | 28.1 | 22.7 | 16.0 | 18.7 | 21.1 | 19.2 | 13.3 | 10.0 | 8.6 | 8.8 | 7.3 | 6.8 | 4.7 | 2.1 |
| Intangible assets | 89.1 | 61.8 | 35.1 | 25.0 | 17.7 | 16.3 | 11.8 | 12.8 | 11.9 | 7.4 | 3.0 | 2.2 | 3.6 | 2.1 | 3.4 | 3.4 | 3.1 | 2.7 | 2.1 | 1.9 |
| Long-term investments | 24.2 | 20.1 | 12.5 | 5.7 | 3.2 | 1.2 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other non-current assets | 0.2 | 0.1 | 0.2 | 2.3 | 3.2 | 2.4 | 2.2 | 0.9 | 1.9 | 2.2 | 2.7 | 2.4 | 1.9 | 1.6 | 0.5 | 0.1 | 0.0 | 1.0 | 0.7 | 0.2 |
| Total non-current assets | 306.3 | 221.6 | 170.7 | 130.8 | 99.1 | 64.9 | 42.2 | 36.4 | 29.8 | 28.3 | 26.8 | 23.8 | 18.8 | 13.7 | 12.6 | 12.4 | 10.4 | 10.4 | 7.5 | 4.2 |
| Total assets | 498.2 | 425.5 | 346.6 | 254.6 | 185.1 | 150.4 | 282.1 | 220.1 | 144.2 | 93.6 | 59.6 | 65.7 | 59.5 | 34.2 | 33.3 | 25.4 | 21.7 | 20.5 | 12.6 | 9.2 |
| Liabilities | ||||||||||||||||||||
| Trade payables | 4.7 | 1.0 | 2.1 | 1.6 | 0.8 | 0.5 | 0.9 | 2.6 | 1.8 | 0.8 | 0.9 | 0.7 | 0.9 | 0.8 | 0.4 | 0.3 | 7.5 | — | — | — |
| Short-term borrowings & current portion of debt | 6.8 | 3.3 | 0.1 | 0.1 | 0.0 | — | — | 0.0 | 0.1 | 1.0 | 0.2 | 0.3 | 1.4 | 1.0 | 0.4 | 0.4 | 0.4 | 0.0 | 0.0 | 0.1 |
| Total current liabilities | 72.2 | 68.7 | 62.9 | 62.6 | 38.0 | 23.7 | 178.6 | 146.4 | 96.0 | 56.4 | 35.0 | 39.4 | 37.6 | 15.3 | 16.4 | 9.8 | 8.0 | 9.1 | 4.2 | 4.1 |
| Long-term debt | 10.0 | 6.8 | 0.6 | 0.7 | 0.7 | — | — | 0.0 | 0.0 | 4.2 | 1.0 | 9.3 | 0.3 | 1.5 | 0.9 | 1.3 | 1.7 | 1.2 | 0.5 | 0.0 |
| Other non-current liabilities | 34.2 | 32.9 | 27.4 | 22.9 | 15.5 | 11.2 | 10.3 | 10.1 | 8.0 | 7.5 | 6.6 | 5.5 | 4.7 | 3.8 | 4.4 | 3.7 | 2.6 | 1.9 | 1.6 | 1.4 |
| Total non-current liabilities | 96.5 | 82.9 | 58.7 | 23.5 | 16.3 | 11.2 | 10.3 | 10.1 | 8.0 | 11.7 | 7.6 | 14.8 | 5.0 | 5.4 | 5.4 | 5.0 | 4.5 | 3.1 | 2.1 | 1.4 |
| Total liabilities | 168.7 | 151.6 | 121.7 | 86.2 | 54.3 | 34.9 | 188.9 | 156.5 | 104.0 | 68.1 | 42.6 | 54.2 | 42.6 | 20.6 | 21.8 | 14.7 | 12.5 | 12.2 | 6.4 | 5.4 |
| Equity | ||||||||||||||||||||
| Share capital | 12.0 | 12.0 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | 0.9 | 0.9 | 0.9 | 0.7 | 0.7 | 0.4 | 0.4 | 0.4 |
| Reserves & retained earnings | 310.5 | 259.9 | 223.6 | 167.1 | 129.5 | 114.2 | 91.8 | 62.4 | 39.1 | 24.4 | 5.3 | 9.1 | 15.9 | 12.6 | 10.6 | 9.9 | 8.5 | 7.9 | 5.8 | 3.4 |
| Equity attributable to shareholders | 322.5 | 271.9 | 224.9 | 168.4 | 130.9 | 115.5 | 93.1 | 63.6 | 40.2 | 25.5 | 17.0 | 11.5 | 16.8 | 13.6 | 11.5 | 10.7 | 9.2 | 8.2 | 6.2 | 3.8 |
| Non-controlling interest | 7.0 | 2.0 | 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 | 329.5 | 273.9 | 224.9 | 168.4 | 130.9 | 115.5 | 93.1 | 63.6 | 40.2 | 25.5 | 17.0 | 11.5 | 16.8 | 13.6 | 11.5 | 10.7 | 9.2 | 8.2 | 6.2 | 3.8 |
| Total liabilities & equity | 498.2 | 425.5 | 346.6 | 254.6 | 185.1 | 150.4 | 282.1 | 220.1 | 144.2 | 93.6 | 59.6 | 65.7 | 59.5 | 34.2 | 33.3 | 25.4 | 21.7 | 20.5 | 12.6 | 9.2 |
| Key figures | ||||||||||||||||||||
| Total debt | 16.8 | 10.1 | 0.7 | 0.8 | 0.8 | — | — | 0.0 | 0.1 | 5.1 | 1.2 | 9.6 | 1.7 | 2.5 | 1.4 | 1.7 | 2.1 | 1.2 | 0.5 | 0.1 |
| Net debt / (net cash) | (51.9) | (79.0) | (74.1) | (41.1) | (40.8) | (48.6) | (50.3) | (27.3) | (15.6) | (1.8) | 0.5 | 4.7 | (3.6) | (4.0) | (1.6) | (2.1) | (1.5) | (0.5) | (1.7) | (2.7) |
| Shares outstanding mn | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 | 480.3 | 480.3 | 480.3 |
| Common equity | 322.5 | 271.9 | 224.9 | 168.4 | 130.9 | 115.5 | 93.1 | 63.6 | 40.2 | 25.5 | 6.4 | 10.2 | 16.8 | 13.6 | 11.5 | 10.7 | 9.2 | 8.2 | 6.2 | 3.8 |
| Book value per share (Rs) Rs | 268.62 | 226.45 | 187.32 | 140.28 | 108.99 | 96.23 | 77.58 | 52.98 | 33.48 | 21.27 | 5.31 | 8.49 | 14.01 | 11.29 | 9.56 | 8.89 | 7.65 | 17.14 | 12.91 | 7.82 |
| Rs mn | FY2026 Jul 2025 – Jun 2026 | FY2025 Jul 2024 – Jun 2025 | FY2024 Jul 2023 – Jun 2024 | FY2023 * Jul 2022 – Jun 2023 | FY2022 * Jul 2021 – Jun 2022 | FY2021 Jul 2020 – Jun 2021 | FY2020 * Jul 2019 – Jun 2020 | FY2019 * Jul 2018 – Jun 2019 | FY2018 Jul 2017 – Jun 2018 | FY2017 * Jul 2016 – Jun 2017 | FY2016 * Jul 2015 – Jun 2016 | FY2015 * Jul 2014 – Jun 2015 | FY2014 * Jul 2013 – Jun 2014 | FY2013 Jul 2012 – Jun 2013 | FY2012 Jul 2011 – Jun 2012 | FY2011 Jul 2010 – Jun 2011 | FY2010 * Jul 2009 – Jun 2010 | FY2009 * Jul 2008 – Jun 2009 | FY2008 * Jul 2007 – Jun 2008 | FY2007 Jul 2006 – Jun 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||
| Cash & short-term investments | -22.8% | +18.9% | +78.5% | +1.0% | -14.6% | -3.4% | +84.1% | +74.0% | +126.7% | +1,006.4% | -87.2% | -7.7% | -18.5% | +120.6% | -21.9% | +4.8% | +112.9% | -23.5% | -21.7% | — |
| Trade receivables | — | — | — | — | — | — | — | — | +75.1% | +102.4% | -16.9% | +3.8% | +162.4% | -13.2% | +108.8% | +7.4% | -15.1% | +202.8% | +63.0% | — |
| Inventories | +12.6% | +35.9% | -13.4% | +164.7% | -13.1% | -26.7% | +65.4% | +576.6% | -33.9% | -53.2% | +26.2% | +105.7% | +1.8% | -16.2% | +85.2% | +82.1% | +41.1% | +11.4% | +1.0% | — |
| Total current assets | -5.8% | +15.9% | +42.0% | +43.9% | +0.6% | -64.4% | +30.6% | +60.5% | +75.2% | +99.5% | -21.8% | +3.0% | +98.5% | -1.3% | +59.0% | +15.9% | +12.4% | +95.9% | +2.1% | — |
| Property, plant & equipment | +40.7% | +11.3% | +25.8% | +30.3% | +66.4% | +60.2% | +23.7% | +42.5% | -14.5% | -11.6% | +10.1% | +44.6% | +32.0% | +16.5% | -2.5% | +20.5% | +7.5% | +46.8% | +123.2% | — |
| Intangible assets | +44.2% | +76.0% | +40.5% | +40.9% | +8.9% | +38.3% | -7.8% | +7.3% | +60.4% | +146.8% | +37.2% | -39.6% | +74.7% | -39.5% | +0.9% | +10.3% | +16.0% | +25.2% | +10.0% | — |
| Long-term investments | +20.5% | +60.5% | +118.4% | +79.7% | +174.3% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other non-current assets | +70.3% | -20.4% | -92.2% | -26.4% | +33.1% | +6.6% | +154.2% | -53.1% | -14.0% | -18.8% | +12.2% | +23.3% | +22.2% | +218.8% | +279.7% | +1,111.1% | -98.9% | +35.2% | +329.8% | — |
| Total non-current assets | +38.2% | +29.8% | +30.5% | +32.0% | +52.7% | +54.0% | +15.8% | +22.3% | +5.2% | +5.4% | +12.8% | +26.3% | +37.3% | +9.3% | +1.5% | +18.6% | -0.1% | +39.6% | +79.1% | — |
| Total assets | +17.1% | +22.8% | +36.1% | +37.5% | +23.1% | -46.7% | +28.2% | +52.6% | +54.0% | +57.1% | -9.3% | +10.4% | +73.9% | +2.7% | +31.0% | +17.2% | +6.0% | +62.4% | +37.1% | — |
| Liabilities | ||||||||||||||||||||
| Trade payables | +370.8% | -52.9% | +28.0% | +111.6% | +54.7% | -46.0% | -64.9% | +50.5% | +124.9% | -13.9% | +26.6% | -18.4% | +15.8% | +85.9% | +16.7% | -95.3% | — | — | — | — |
| Short-term borrowings & current portion of debt | +107.3% | +2,094.8% | +23.4% | +332.5% | — | — | — | -100.0% | -87.5% | +529.2% | -54.4% | -75.9% | +43.4% | +117.4% | +5.3% | +10.5% | — | — | -100.0% | — |
| Total current liabilities | +5.2% | +9.1% | +0.5% | +64.8% | +60.5% | -86.7% | +22.0% | +52.5% | +70.2% | +61.1% | -11.1% | +4.8% | +146.1% | -7.1% | +68.3% | +21.9% | -12.0% | +114.5% | +4.6% | — |
| Long-term debt | +46.9% | +1,049.9% | -11.8% | -7.1% | — | — | — | — | -100.0% | +317.3% | -89.2% | +2,693.9% | -78.5% | +63.0% | -27.2% | -24.4% | +43.3% | +140.0% | — | — |
| Other non-current liabilities | +3.8% | +19.9% | +20.0% | +47.1% | +39.1% | +8.0% | +2.8% | +26.5% | +6.3% | +13.8% | +20.3% | +16.0% | +23.5% | -13.5% | +20.4% | +41.8% | +35.5% | +16.1% | +20.7% | — |
| Total non-current liabilities | +16.4% | +41.1% | +149.5% | +44.7% | +45.6% | +8.0% | +2.8% | +26.5% | -31.8% | +53.8% | -48.7% | +192.4% | -5.9% | -0.0% | +8.0% | +11.1% | +43.8% | +45.0% | +57.4% | — |
| Total liabilities | +11.3% | +24.6% | +41.2% | +58.7% | +55.7% | -81.6% | +20.8% | +50.5% | +52.8% | +59.8% | -21.4% | +27.0% | +106.6% | -5.4% | +48.0% | +18.0% | +2.2% | +91.2% | +17.9% | — |
| Equity | ||||||||||||||||||||
| Share capital | 0.0% | +800.0% | 0.0% | 0.0% | 0.0% | 0.0% | +10.0% | +10.0% | 0.0% | 0.0% | 0.0% | +20.0% | 0.0% | 0.0% | +25.0% | 0.0% | +100.0% | 0.0% | 0.0% | — |
| Reserves & retained earnings | +19.5% | +16.2% | +33.8% | +29.0% | +13.4% | +24.4% | +47.2% | +59.6% | +60.0% | +363.4% | -42.0% | -42.8% | +25.8% | +19.7% | +6.3% | +17.5% | +7.5% | +34.9% | +72.0% | — |
| Equity attributable to shareholders | +18.6% | +20.9% | +33.5% | +28.7% | +13.3% | +24.0% | +46.4% | +58.3% | +57.4% | +50.5% | +47.6% | -31.7% | +24.1% | +18.1% | +7.6% | +16.1% | +11.6% | +32.8% | +65.0% | — |
| Non-controlling interest | +247.8% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Total equity | +20.3% | +21.8% | +33.5% | +28.7% | +13.3% | +24.0% | +46.4% | +58.3% | +57.4% | +50.5% | +47.6% | -31.7% | +24.1% | +18.1% | +7.6% | +16.1% | +11.6% | +32.8% | +65.0% | — |
| Total liabilities & equity | +17.1% | +22.8% | +36.1% | +37.5% | +23.1% | -46.7% | +28.2% | +52.6% | +54.0% | +57.1% | -9.3% | +10.4% | +73.9% | +2.7% | +31.0% | +17.2% | +6.0% | +62.4% | +37.1% | — |
| Key figures | ||||||||||||||||||||
| Total debt | +66.5% | +1,260.0% | -6.4% | +5.5% | — | — | — | -100.0% | -97.7% | +345.2% | -88.0% | +462.2% | -31.7% | +80.3% | -19.3% | -18.1% | +75.0% | +140.0% | +346.0% | — |
| Net debt / (net cash) | — | — | — | — | — | — | — | — | — | -442.5% | -88.9% | — | — | — | — | — | — | — | — | — |
| Shares outstanding | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Common equity | +18.6% | +20.9% | +33.5% | +28.7% | +13.3% | +24.0% | +46.4% | +58.3% | +57.4% | +300.5% | -37.5% | -39.4% | +24.1% | +18.1% | +7.6% | +16.1% | +11.6% | +32.8% | +65.0% | — |
| Book value per share (Rs) | +18.6% | +20.9% | +33.5% | +28.7% | +13.3% | +24.0% | +46.4% | +58.3% | +57.4% | +300.5% | -37.5% | -39.4% | +24.1% | +18.1% | +7.6% | +16.1% | -55.3% | +32.8% | +65.0% | — |
Change against the previous fiscal year; shown when the earlier figure is positive.
| Rs mn | FY2026 Jul 2025 – Jun 2026 | FY2025 Jul 2024 – Jun 2025 | FY2024 Jul 2023 – Jun 2024 | FY2023 * Jul 2022 – Jun 2023 | FY2022 * Jul 2021 – Jun 2022 | FY2021 Jul 2020 – Jun 2021 | FY2020 * Jul 2019 – Jun 2020 | FY2019 * Jul 2018 – Jun 2019 | FY2018 Jul 2017 – Jun 2018 | FY2017 * Jul 2016 – Jun 2017 | FY2016 * Jul 2015 – Jun 2016 | FY2015 * Jul 2014 – Jun 2015 | FY2014 * Jul 2013 – Jun 2014 | FY2013 Jul 2012 – Jun 2013 | FY2012 Jul 2011 – Jun 2012 | FY2011 Jul 2010 – Jun 2011 | FY2010 * Jul 2009 – Jun 2010 | FY2009 * Jul 2008 – Jun 2009 | FY2008 * Jul 2007 – Jun 2008 | FY2007 Jul 2006 – Jun 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||
| Cash & short-term investments | 13.8% | 20.9% | 21.6% | 16.5% | 22.4% | 32.3% | 17.8% | 12.4% | 10.9% | 7.4% | 1.1% | 7.5% | 8.9% | 19.0% | 8.9% | 14.9% | 16.6% | 8.3% | 17.6% | 30.8% |
| Trade receivables | — | — | — | — | — | — | — | — | 66.1% | 58.2% | 45.1% | 49.3% | 52.4% | 34.7% | 41.1% | 25.8% | 28.1% | 35.1% | 18.9% | 15.9% |
| Inventories | 3.4% | 3.5% | 3.2% | 5.0% | 2.6% | 3.7% | 2.7% | 2.1% | 0.5% | 1.1% | 3.6% | 2.6% | 1.4% | 2.4% | 2.9% | 2.1% | 1.3% | 1.0% | 1.5% | 2.0% |
| Total current assets | 38.5% | 47.9% | 50.7% | 48.6% | 46.5% | 56.8% | 85.1% | 83.5% | 79.4% | 69.8% | 54.9% | 63.8% | 68.3% | 59.9% | 62.3% | 51.3% | 51.9% | 48.9% | 40.6% | 54.5% |
| Property, plant & equipment | 38.6% | 32.2% | 35.5% | 38.4% | 40.5% | 30.0% | 10.0% | 10.3% | 11.1% | 19.9% | 35.4% | 29.2% | 22.3% | 29.4% | 25.9% | 34.8% | 33.9% | 33.4% | 37.0% | 22.7% |
| Intangible assets | 17.9% | 14.5% | 10.1% | 9.8% | 9.6% | 10.8% | 4.2% | 5.8% | 8.2% | 7.9% | 5.0% | 3.3% | 6.1% | 6.1% | 10.3% | 13.4% | 14.2% | 13.0% | 16.8% | 21.0% |
| Long-term investments | 4.9% | 4.7% | 3.6% | 2.2% | 1.7% | 0.8% | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other non-current assets | 0.0% | 0.0% | 0.1% | 0.9% | 1.7% | 1.6% | 0.8% | 0.4% | 1.3% | 2.3% | 4.5% | 3.7% | 3.3% | 4.7% | 1.5% | 0.5% | 0.1% | 4.7% | 5.6% | 1.8% |
| Total non-current assets | 61.5% | 52.1% | 49.3% | 51.4% | 53.5% | 43.2% | 14.9% | 16.5% | 20.6% | 30.2% | 45.1% | 36.2% | 31.7% | 40.1% | 37.7% | 48.7% | 48.1% | 51.1% | 59.4% | 45.5% |
| 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 | 0.9% | 0.2% | 0.6% | 0.6% | 0.4% | 0.3% | 0.3% | 1.2% | 1.2% | 0.8% | 1.5% | 1.1% | 1.5% | 2.2% | 1.2% | 1.4% | 34.6% | — | — | — |
| Short-term borrowings & current portion of debt | 1.4% | 0.8% | 0.0% | 0.0% | 0.0% | — | — | 0.0% | 0.1% | 1.0% | 0.3% | 0.5% | 2.3% | 2.8% | 1.3% | 1.7% | 1.8% | 0.0% | 0.0% | 1.2% |
| Total current liabilities | 14.5% | 16.1% | 18.2% | 24.6% | 20.5% | 15.7% | 63.3% | 66.5% | 66.6% | 60.3% | 58.8% | 60.0% | 63.2% | 44.7% | 49.4% | 38.5% | 37.0% | 44.5% | 33.7% | 44.2% |
| Long-term debt | 2.0% | 1.6% | 0.2% | 0.3% | 0.4% | — | — | 0.0% | 0.0% | 4.5% | 1.7% | 14.1% | 0.6% | 4.5% | 2.8% | 5.1% | 7.9% | 5.9% | 4.0% | 0.0% |
| Other non-current liabilities | 6.9% | 7.7% | 7.9% | 9.0% | 8.4% | 7.4% | 3.7% | 4.6% | 5.5% | 8.0% | 11.0% | 8.3% | 7.9% | 11.2% | 13.3% | 14.4% | 11.9% | 9.3% | 13.1% | 14.8% |
| Total non-current liabilities | 19.4% | 19.5% | 16.9% | 9.2% | 8.8% | 7.4% | 3.7% | 4.6% | 5.5% | 12.5% | 12.7% | 22.5% | 8.5% | 15.7% | 16.1% | 19.5% | 20.6% | 15.2% | 17.0% | 14.8% |
| Total liabilities | 33.9% | 35.6% | 35.1% | 33.8% | 29.3% | 23.2% | 67.0% | 71.1% | 72.1% | 72.7% | 71.5% | 82.5% | 71.7% | 60.4% | 65.5% | 58.0% | 57.6% | 59.7% | 50.8% | 59.1% |
| Equity | ||||||||||||||||||||
| Share capital | 2.4% | 2.8% | 0.4% | 0.5% | 0.7% | 0.9% | 0.5% | 0.6% | 0.8% | 1.2% | 1.9% | 1.7% | 1.5% | 2.7% | 2.8% | 2.9% | 3.4% | 1.8% | 2.9% | 4.0% |
| Reserves & retained earnings | 62.3% | 61.1% | 64.5% | 65.6% | 70.0% | 75.9% | 32.5% | 28.4% | 27.1% | 26.1% | 8.9% | 13.9% | 26.7% | 37.0% | 31.7% | 39.1% | 39.0% | 38.5% | 46.3% | 36.9% |
| Equity attributable to shareholders | 64.7% | 63.9% | 64.9% | 66.2% | 70.7% | 76.8% | 33.0% | 28.9% | 27.9% | 27.3% | 28.5% | 17.5% | 28.3% | 39.6% | 34.5% | 42.0% | 42.4% | 40.3% | 49.2% | 40.9% |
| Non-controlling interest | 1.4% | 0.5% | 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 | 66.1% | 64.4% | 64.9% | 66.2% | 70.7% | 76.8% | 33.0% | 28.9% | 27.9% | 27.3% | 28.5% | 17.5% | 28.3% | 39.6% | 34.5% | 42.0% | 42.4% | 40.3% | 49.2% | 40.9% |
| 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 | 3.4% | 2.4% | 0.2% | 0.3% | 0.4% | — | — | 0.0% | 0.1% | 5.5% | 1.9% | 14.7% | 2.9% | 7.3% | 4.2% | 6.8% | 9.7% | 5.9% | 4.0% | 1.2% |
| Net debt / (net cash) | (10.4%) | (18.6%) | (21.4%) | (16.2%) | (22.0%) | (32.3%) | (17.8%) | (12.4%) | (10.8%) | (1.9%) | 0.9% | 7.2% | (6.0%) | (11.7%) | (4.7%) | (8.1%) | (7.0%) | (2.4%) | (13.6%) | (29.6%) |
| Common equity | 64.7% | 63.9% | 64.9% | 66.2% | 70.7% | 76.8% | 33.0% | 28.9% | 27.9% | 27.3% | 10.7% | 15.5% | 28.3% | 39.6% | 34.5% | 42.0% | 42.4% | 40.3% | 49.2% | 40.9% |
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. * Figures in this period do not fully reconcile in the source data (hover the * for details). Updated 16 Oct 2026.
All reported line items 184
| Rs bn | FY2026 Jul 2025 – Jun 2026 | FY2025 Jul 2024 – Jun 2025 | FY2024 Jul 2023 – Jun 2024 | FY2023 Jul 2022 – Jun 2023 | FY2022 Jul 2021 – Jun 2022 | FY2021 Jul 2020 – Jun 2021 | FY2020 Jul 2019 – Jun 2020 | FY2019 Jul 2018 – Jun 2019 | FY2018 Jul 2017 – Jun 2018 | FY2017 Jul 2016 – Jun 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Cash Equivalents | 36.8 | 45.2 | 52.2 | 31.7 | 36.5 | 7.8 | 0.1 | 0.1 | 0.1 | 0.1 |
| Cash & Short Term Investments | 68.7 | 89.1 | 74.9 | 41.9 | 41.5 | 48.6 | 50.3 | 27.3 | 15.7 | 6.9 |
| Short-Term Investments - Total | 31.9 | 43.9 | 22.7 | 10.2 | 5.0 | 40.8 | 50.3 | 27.3 | 15.6 | 6.8 |
| Loans & Receivables - Net - Short-Term | 105.9 | 98.7 | 89.1 | 68.7 | 39.3 | 31.1 | 181.7 | 151.5 | 96.6 | 55.6 |
| Loans & Receivables - Total | 106.2 | 101.5 | 89.1 | 68.8 | 39.4 | 31.1 | 181.7 | 151.6 | 96.6 | 55.6 |
| Trade Accounts & Trade Notes Receivable - Net | — | — | — | — | — | — | — | — | 95.3 | 54.4 |
| Trade Accounts & Trade Notes Receivable - Gross | — | — | — | — | — | — | — | — | 95.5 | 54.7 |
| Provision - Trade Accounts & Trade Notes Receivable | — | — | — | — | — | — | — | — | 0.2 | 0.2 |
| Loans - Short-Term | 10.0 | 5.4 | 6.5 | 3.4 | 5.7 | 1.8 | 1.9 | 2.4 | 1.2 | 1.1 |
| Income Tax - Receivables - Short-Term | 2.2 | — | — | — | — | — | — | — | — | — |
| Receivables - Other - Total | 93.7 | 93.2 | 82.6 | 65.3 | 33.6 | 29.2 | 179.8 | 149.1 | 0.1 | 0.1 |
| Accounts & Notes Receivable - Trade - Gross - Total | — | — | — | — | — | — | — | — | 95.5 | 54.7 |
| Inventories - Total | 16.8 | 14.9 | 11.0 | 12.7 | 4.8 | 5.5 | 7.5 | 4.5 | 0.7 | 1.0 |
| Inventories - Raw Materials | 15.2 | 12.7 | 8.6 | 7.0 | 3.4 | 2.9 | 3.0 | 2.3 | 0.7 | 1.0 |
| Inventories - Other - Total | 1.6 | 2.2 | 2.4 | 5.7 | 1.4 | 2.6 | 4.5 | 2.2 | — | — |
| Prepaid Expenses - Short-Term | 0.5 | 0.4 | 0.9 | 0.5 | 0.3 | 0.3 | 0.4 | 0.2 | 1.4 | 1.8 |
| Investments - Total | 56.1 | 64.0 | 35.2 | 16.0 | 8.2 | 42.0 | 50.3 | 27.3 | 15.6 | 6.8 |
| Assets Held for Sale/Discontinued Operations - Short-Term | — | 0.7 | — | 0.0 | 0.1 | — | — | — | — | — |
| Property, Plant & Equipment - Net - Total | 192.5 | 136.8 | 122.9 | 97.7 | 75.0 | 45.1 | 28.1 | 22.7 | 16.0 | 18.7 |
| Property, Plant & Equipment - Gross - Total | 240.4 | 174.9 | 152.6 | 120.8 | 94.0 | 61.0 | 41.7 | 34.2 | 28.3 | 30.4 |
| Property, Plant & Equipment - Accumulated Depreciation & Impairment - Total | 47.9 | 38.1 | 29.7 | 23.1 | 19.0 | 15.9 | 13.6 | 11.5 | 12.4 | 11.7 |
| Other Assets - Total | 0.2 | 0.1 | 0.2 | 2.3 | 3.2 | 2.4 | 2.2 | 0.9 | 1.9 | 2.2 |
| Intangible Assets - Total - Net | 89.1 | 61.8 | 35.1 | 25.0 | 17.7 | 16.3 | 11.8 | 12.8 | 11.9 | 7.4 |
| Total Current Assets | 191.9 | 203.8 | 175.8 | 123.8 | 86.0 | 85.5 | 239.9 | 183.7 | 114.4 | 65.3 |
| Intangible Assets - excluding Goodwill - Net - Total | 89.1 | 61.8 | 35.1 | 25.0 | 17.7 | 16.3 | 11.8 | 12.8 | 11.9 | 7.4 |
| Investments - Long-Term | 24.2 | 20.1 | 12.5 | 5.7 | 3.2 | 1.2 | — | — | — | — |
| Investments - Available for Sale/Held to Maturity - Long-Term | 24.2 | 20.1 | 12.5 | 5.7 | 3.2 | 1.2 | — | — | — | — |
| Intangible Assets - Gross - Total | 207.7 | 93.7 | 58.8 | 43.9 | 32.3 | 28.9 | 22.2 | 21.1 | 18.7 | 12.1 |
| Intangible Assets - excluding Goodwill - Gross | 207.7 | 93.7 | 58.8 | 43.9 | 32.3 | 28.9 | 22.2 | 21.1 | 18.7 | 12.1 |
| Receivables & Loans - Long-Term | 0.3 | 2.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Intangible Assets - Accumulated Amortization & Impairment - Total | 118.6 | 31.9 | 23.7 | 18.9 | 14.6 | 12.6 | 10.4 | 8.3 | 6.8 | 4.6 |
| Intangible Assets - excluding Goodwill - Accumulated Amortization & Impairment - Total | 118.6 | 31.9 | 23.7 | 18.9 | 14.6 | 12.6 | 10.4 | 8.3 | 6.8 | 4.6 |
| Loans - Long-Term | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Finance Lease Receivables - Long-Term | 0.2 | 2.8 | — | — | — | — | — | — | — | — |
| Property, Plant & Equipment - excluding Assets Leased Out - Net - Total | 192.5 | 136.8 | 122.9 | 97.7 | 75.0 | 45.1 | 28.1 | 22.7 | 16.0 | 18.7 |
| Land & Buildings - Net | 3.6 | 2.1 | 1.8 | 1.4 | 1.4 | 1.4 | 1.7 | 1.4 | 1.4 | 1.4 |
| Land/Improvements - Net | 1.9 | 0.7 | 0.3 | 0.3 | 0.3 | 0.3 | 0.7 | 0.7 | 0.7 | 0.7 |
| Buildings - Net | 1.7 | 1.4 | 1.5 | 1.2 | 1.1 | 1.2 | 1.0 | 0.7 | 0.7 | 0.7 |
| Plant, Machinery & Equipment - Net | 43.6 | 44.4 | 44.5 | 38.1 | 16.4 | 11.4 | 10.9 | 8.5 | 7.1 | 6.9 |
| Transportation Equipment - Net | 1.4 | 1.1 | 1.0 | 0.7 | 0.7 | 1.0 | 0.9 | 1.0 | 0.2 | 0.2 |
| Computer Software & Equipment - Net | 2.0 | 0.6 | 0.6 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 |
| Construction in Progress - Net | 55.1 | 14.5 | 12.6 | 15.7 | 27.7 | 15.1 | 3.8 | 1.4 | 1.1 | 0.7 |
| Property, Plant & Equipment - Under Capital Lease - Net | 11.5 | 11.5 | 8.3 | 8.3 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 |
| Right of Use Tangible Assets - Total - Net | 6.3 | 5.4 | — | — | — | — | — | — | — | — |
| Right of Use Tangible Assets - Capital/Finance Lease - Net | 6.3 | 5.4 | — | — | — | — | — | — | — | — |
| Property, Plant & Equipment - Other - Net | 72.4 | 58.8 | 55.7 | 34.2 | 28.8 | 16.5 | 11.1 | 10.8 | 5.6 | 9.0 |
| Mining/Exploration Specific Assets - Net | 32.7 | 22.7 | 25.5 | 16.0 | 14.5 | 7.4 | 5.9 | 6.6 | 2.7 | 6.0 |
| Property, Plant & Equipment - excluding Assets Leased Out - Gross | 240.4 | 174.9 | 152.6 | 120.8 | 94.0 | 61.0 | 41.7 | 34.2 | 28.3 | 30.4 |
| Land & Buildings - Gross | 4.9 | 3.2 | 2.8 | 2.3 | 2.2 | 2.2 | 2.4 | 2.0 | 1.9 | 1.9 |
| Land/Improvements - Gross | 1.9 | 0.7 | 0.3 | 0.3 | 0.3 | 0.3 | 0.7 | 0.7 | 0.7 | 0.7 |
| Buildings - Gross | 3.0 | 2.5 | 2.5 | 2.1 | 2.0 | 1.9 | 1.7 | 1.3 | 1.2 | 1.2 |
| Plant, Machinery & Equipment - Gross | 76.2 | 71.1 | 65.8 | 54.8 | 30.3 | 22.9 | 20.5 | 16.4 | 13.1 | 11.8 |
| Transportation Equipment - Gross | 5.1 | 4.4 | 3.9 | 3.2 | 2.8 | 2.8 | 2.3 | 2.1 | 1.2 | 1.2 |
| Computer Software & Equipment - Gross | 4.0 | 1.9 | 1.6 | 1.1 | 0.8 | 0.7 | 0.6 | 0.5 | 0.5 | 0.4 |
| Construction in Progress - Gross | 55.1 | 14.5 | 12.6 | 15.7 | 27.7 | 15.1 | 3.8 | 1.4 | 1.1 | 0.7 |
| Property, Plant & Equipment - Under Capital Lease - Gross | 13.1 | 12.6 | 9.1 | 8.8 | 1.0 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 |
| Right of Use Tangible Assets - Total - Gross | 7.2 | 5.6 | — | — | — | — | — | — | — | — |
| Total Assets | 498.2 | 425.5 | 346.6 | 254.6 | 185.1 | 150.4 | 282.1 | 220.1 | 144.2 | 93.6 |
| Right of Use Tangible Assets - Capital/Finance Lease - Gross | 7.2 | 5.6 | — | — | — | — | — | — | — | — |
| Property, Plant & Equipment - Other - Gross | 83.9 | 67.9 | 62.3 | 39.3 | 32.8 | 19.8 | 14.1 | 13.4 | 11.2 | 15.2 |
| Debt - Total | 16.8 | 10.1 | 0.7 | 0.8 | 0.8 | — | — | 0.0 | 0.1 | 5.1 |
| Mining/Exploration Specific Assets - Gross | 32.7 | 22.7 | 25.5 | 16.0 | 14.5 | 7.4 | 5.9 | 6.6 | 6.0 | 10.1 |
| Short-Term Debt & Current Portion of Long-Term Debt | 6.8 | 3.3 | 0.1 | 0.1 | 0.0 | — | — | 0.0 | 0.1 | 1.0 |
| Property, Plant & Equipment - excluding Assets Leased Out - Accumulated Depreciation & Impairment - Total | 47.9 | 38.1 | 29.7 | 23.1 | 19.0 | 15.9 | 13.6 | 11.5 | 12.4 | 11.7 |
| Land & Buildings - Accumulated Depreciation & Impairment | 1.3 | 1.1 | 1.0 | 0.9 | 0.8 | 0.8 | 0.7 | 0.6 | 0.5 | 0.5 |
| Land/Improvements - Accumulated Depreciation & Impairment | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Buildings - Accumulated Depreciation & Impairment | 1.3 | 1.1 | 1.0 | 0.9 | 0.8 | 0.8 | 0.7 | 0.6 | 0.5 | 0.5 |
| Current Portion of Long-Term Debt including Capitalized Leases | 6.8 | 3.3 | 0.1 | 0.1 | 0.0 | — | — | 0.0 | 0.1 | 1.0 |
| Plant, Machinery & Equipment - Accumulated Depreciation & Impairment | 32.6 | 26.7 | 21.3 | 16.6 | 13.8 | 11.5 | 9.7 | 8.0 | 6.0 | 4.9 |
| Transportation Equipment - Accumulated Depreciation & Impairment | 3.7 | 3.3 | 2.9 | 2.5 | 2.1 | 1.8 | 1.4 | 1.2 | 1.1 | 1.0 |
| Capitalized Leases - Current Portion | 6.7 | 3.1 | — | — | — | — | — | — | — | — |
| Computer Software & Equipment - Accumulated Depreciation & Impairment | 2.1 | 1.4 | 1.0 | 0.8 | 0.7 | 0.6 | 0.5 | 0.4 | 0.3 | 0.2 |
| Construction in Progress - Accumulated Depreciation & Impairment | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — |
| Debt - Long-Term - Total | 10.0 | 6.8 | 0.6 | 0.7 | 0.7 | — | — | 0.0 | 0.0 | 4.2 |
| Property, Plant & Equipment - Under Capital Lease - Accumulated Depreciation & Impairment | 1.6 | 1.1 | 0.8 | 0.5 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 |
| Right of Use Tangible Assets - Total/Unspecified - Accumulated Depreciation | 1.0 | 0.2 | — | — | — | — | — | — | — | — |
| Right of Use Tangible Assets - Capital/Finance Lease - Accumulated Depreciation | 1.0 | 0.2 | — | — | — | — | — | — | — | — |
| Property, Plant & Equipment - Other - Accumulated Depreciation & Impairment | 11.5 | 9.0 | 6.6 | 5.1 | 3.9 | 3.3 | 3.0 | 2.6 | 5.6 | 6.2 |
| Mining/Exploration Specific Assets - Accumulated Depreciation & Impairment | — | — | — | — | — | — | — | — | 3.3 | 4.1 |
| Current Portion of Long-Term Debt excluding Capitalized Leases | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | — | — | 0.0 | 0.1 | 1.0 |
| Capitalized Lease Obligations - Long-Term | 1.7 | 6.3 | — | — | — | — | — | — | — | — |
| Long-Term Debt excluding Capitalized Leases | 8.3 | 0.5 | 0.6 | 0.7 | 0.7 | — | — | 0.0 | 0.0 | 4.2 |
| Other Non-Current Assets - Total | 0.2 | 0.1 | 0.2 | 2.3 | 3.2 | 2.4 | 2.2 | 0.9 | 1.9 | 2.2 |
| Debt - Non-Convertible - Long-Term | 8.3 | 0.5 | 0.6 | 0.7 | 0.7 | — | — | 0.0 | 0.0 | 4.2 |
| Dividends Payable | 1.1 | 0.7 | 0.6 | 0.4 | 0.3 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| Deferred Tax - Asset - Long-Term | — | — | 0.0 | 2.2 | 3.1 | 2.2 | 1.9 | 0.7 | 1.8 | 2.2 |
| Deferred Tax & Investment Tax Credits - Long-Term | 52.3 | 43.1 | 30.7 | — | — | — | — | — | — | — |
| Deferred Tax - Liability - Long-Term | 52.3 | 43.1 | 30.7 | — | — | — | — | — | — | — |
| Prepaid Expenses - Long-Term | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.0 | 0.0 | 0.1 | 0.0 |
| Payables & Accrued Expenses | 46.0 | 31.7 | 33.0 | 28.0 | 18.9 | 13.7 | 167.5 | 136.2 | 92.2 | 53.8 |
| Trade Account Payables - Total | 4.7 | 1.0 | 2.1 | 1.6 | 0.8 | 0.5 | 0.9 | 2.6 | 1.8 | 0.8 |
| Other Non-Current Assets | 0.2 | 0.1 | 0.2 | — | — | — | 0.4 | 0.2 | — | — |
| Accrued Expenses | 41.4 | 30.7 | 30.9 | 26.3 | 18.1 | 13.2 | 166.5 | 133.6 | 90.4 | 53.0 |
| Total Liabilities | 168.7 | 151.6 | 121.7 | 86.2 | 54.3 | 34.9 | 188.9 | 156.5 | 104.0 | 68.1 |
| Shareholders' Equity - Attributable to Parent Shareholders - Total | 322.5 | 271.9 | 224.9 | 168.4 | 130.9 | 115.5 | 93.1 | 63.6 | 40.2 | 25.5 |
| Total Non-Current Assets | 306.3 | 221.6 | 170.7 | 130.8 | 99.1 | 64.9 | 42.2 | 36.4 | 29.8 | 28.3 |
| Common Equity Attributable to Parent Shareholders | 322.5 | 271.9 | 224.9 | 168.4 | 130.9 | 115.5 | 93.1 | 63.6 | 40.2 | 25.5 |
| Common Equity - Contributed | 12.0 | 12.0 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.2 | 1.1 | 1.1 |
| Common Stock - Issued & Paid | 12.0 | 12.0 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.2 | 1.1 | 1.1 |
| Equity - Non-Contributed - Reserves & Retained Earnings | 310.5 | 259.9 | 223.6 | 167.1 | 129.5 | 114.2 | 91.8 | 62.4 | 39.1 | 24.4 |
| Retained Earnings - Total | 303.1 | 258.2 | 221.6 | 165.1 | 129.0 | 114.2 | 91.8 | 62.4 | 39.1 | 24.4 |
| Trade Accounts Payable & Accruals - Short-Term | 46.0 | 31.7 | 33.0 | 28.0 | 18.9 | 13.7 | 167.5 | 136.2 | 92.2 | 53.8 |
| Comprehensive Income - Accumulated - Total | 1.4 | 1.7 | 2.0 | 2.0 | 0.5 | — | — | — | — | — |
| Trade Accounts & Trade Notes Payable - Short-Term | 4.7 | 1.0 | 2.1 | 1.6 | 0.8 | 0.5 | 0.9 | 2.6 | 1.8 | 0.8 |
| Accrued Expenses - Short-Term | 41.4 | 30.7 | 30.9 | 26.3 | 18.1 | 13.2 | 166.5 | 133.6 | 90.4 | 53.0 |
| Foreign Currency Translation Adjustment - Accumulated | 1.4 | 1.7 | 2.0 | 2.0 | 0.5 | — | — | — | — | — |
| Other Reserves/Equity - Total | 6.0 | — | — | — | — | — | — | — | — | — |
| Income Taxes - Payable - Short-Term | 0.0 | 13.6 | 12.3 | 28.6 | 14.4 | 6.3 | 8.4 | 6.0 | 2.1 | — |
| Dividends/Distributions Payable | 1.1 | 0.7 | 0.6 | 0.4 | 0.3 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| Other Current Liabilities - Total | 18.4 | 19.4 | 17.0 | 5.5 | 4.4 | 3.5 | 2.7 | 4.2 | 1.6 | 1.6 |
| Common Equity - Total | 322.5 | 271.9 | 224.9 | 168.4 | 130.9 | 115.5 | 93.1 | 63.6 | 40.2 | 25.5 |
| Deferred Income - Short-Term | — | 0.0 | 1.7 | 0.2 | — | — | — | — | — | — |
| Security Deposits | 0.9 | 1.1 | 1.2 | 0.7 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 |
| Minority Interest - Equity | 7.0 | 2.0 | — | — | — | — | — | — | — | — |
| Total Shareholders' Equity - including Minority Interest & Hybrid Debt | 329.5 | 273.9 | 224.9 | 168.4 | 130.9 | 115.5 | 93.1 | 63.6 | 40.2 | 25.5 |
| Total Liabilities & Equity | 498.2 | 425.5 | 346.6 | 254.6 | 185.1 | 150.4 | 282.1 | 220.1 | 144.2 | 93.6 |
| Other Current Liabilities | 17.5 | 18.3 | 14.1 | 4.6 | 4.1 | 3.3 | 2.5 | 4.1 | 1.6 | 1.6 |
| Total Current Liabilities | 72.2 | 68.7 | 62.9 | 62.6 | 38.0 | 23.7 | 178.6 | 146.4 | 96.0 | 56.4 |
| Other Non-Current Liabilities - Total | 34.2 | 32.9 | 27.4 | 22.9 | 15.5 | 11.2 | 10.3 | 10.1 | 8.0 | 7.5 |
| Provisions - Long-Term | 34.2 | 32.9 | 27.4 | 22.9 | 15.5 | 11.2 | 10.3 | 10.1 | 7.9 | 7.5 |
| Post Employment Benefits - Pension & Other - Long-Term | 2.5 | 1.6 | 1.4 | 1.3 | 1.0 | 1.0 | 0.8 | 0.7 | 0.6 | 0.5 |
| Provisions - Other - Long-Term | 31.7 | 31.3 | 26.0 | 21.6 | 14.5 | 10.1 | 9.6 | 9.4 | 7.4 | 6.9 |
| Deferred Revenue - Long-Term | — | — | — | — | — | — | — | 0.0 | 0.0 | 0.0 |
| Total Non-Current Liabilities | 96.5 | 82.9 | 58.7 | 23.5 | 16.3 | 11.2 | 10.3 | 10.1 | 8.0 | 11.7 |
| Common Shares - Issued - Total mn | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 |
| Common Shares - Outstanding - Total mn | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 |
| 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 |
| Common Shares - Authorized - Issue Specific mn | 17,000.0 | 17,000.0 | 153,001.5 | 153,001.5 | 11,781.1 | 2,250.0 | 2,250.0 | 2,475.0 | 2,722.5 | 2,722.5 |
| Common Shares - Issued - Issue Specific mn | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 |
| Common Shares - Outstanding - Issue Specific mn | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 | 1,200.6 |
| 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 |
| 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× |
| Right of Use Tangible Assets - Total - Net - Supplemental | 6.3 | 5.4 | — | — | — | — | — | — | — | — |
| Right of Use Tangible Assets - Capital/Finance Lease - Net - Supplemental | 6.3 | 5.4 | — | — | — | — | — | — | — | — |
| Right of Use Tangible Assets - Total - Gross - Supplemental | 7.2 | 5.6 | — | — | — | — | — | — | — | — |
| Right of Use Tangible Assets - Capital/Finance Lease - Gross - Supplemental | 7.2 | 5.6 | — | — | — | — | — | — | — | — |
| Property, Plant & Equipment - excluding Right of Use Tangible Assets & Capital Leases - Net - Supplemental | 174.7 | 119.9 | 114.6 | 89.4 | 74.4 | 44.4 | 27.5 | 22.1 | 15.3 | 17.9 |
| Property, Plant & Equipment - excluding Right of Use Tangible Assets & Capital Leases - Gross - Supplemental | 220.1 | 156.7 | 143.5 | 112.1 | 93.0 | 60.0 | 40.8 | 33.3 | 27.4 | 29.5 |
| Finance and Operating Lease Liabilities - Total - Supplemental | 8.3 | 9.4 | — | — | — | — | — | — | — | — |
| Debt including Finance and Operating Lease Liabilities - Supplemental | 16.8 | 10.1 | 0.7 | 0.8 | 0.8 | — | — | 0.0 | 0.1 | 5.1 |
| Net Debt | (51.9) | (79.0) | (74.1) | (41.1) | (40.8) | (48.6) | (50.3) | (27.3) | (15.6) | (1.8) |
| Preferred Shares - Authorized - Issue Specific mn | — | — | — | — | — | — | — | — | — | 1,059.0 |
| Minority Interest - Total | 7.0 | 2.0 | — | — | — | — | — | — | — | — |
| Asset Accruals | 461.2 | 377.5 | 294.3 | 222.8 | 148.6 | 142.5 | 282.0 | 219.9 | 144.1 | 93.5 |
| Cash & Cash Equivalents - Total | 36.8 | 45.2 | 52.2 | 31.7 | 36.5 | 7.8 | 0.1 | 0.1 | 0.1 | 0.1 |
| Cash & Short Term Investments - Total | 68.7 | 89.1 | 74.9 | 41.9 | 41.5 | 48.6 | 50.3 | 27.3 | 15.7 | 6.9 |
| Debt - including Preferred Equity & Minority Interest - Total | 23.8 | 12.1 | 0.7 | 0.8 | 0.8 | — | — | 0.0 | 0.1 | 5.1 |
| Right of Use Tangible Assets - Total - Accumulated Depreciation - Supplemental | 1.0 | 0.2 | — | — | — | — | — | — | — | — |
| Investments - Permanent | 24.2 | 20.1 | 12.5 | 5.7 | 3.2 | 1.2 | — | — | — | — |
| Net Book Capital | 277.6 | 194.9 | 150.8 | 127.3 | 90.1 | 66.9 | 42.8 | 36.3 | 24.6 | 23.7 |
| Right of Use Tangible Assets - Capital/Finance Lease - Accumulated Depreciation - Supplemental | 1.0 | 0.2 | — | — | — | — | — | — | — | — |
| Net Operating Assets | 277.6 | 194.9 | 150.8 | 127.3 | 90.1 | 66.9 | 42.8 | 36.3 | 24.6 | 23.7 |
| Provisions - Total | 86.5 | 76.0 | 58.1 | 22.9 | 15.5 | 11.2 | 10.3 | 10.1 | 7.9 | 7.5 |
| Shareholders Equity - Common | 322.5 | 271.9 | 224.9 | 168.4 | 130.9 | 115.5 | 93.1 | 63.6 | 40.2 | 25.5 |
| Property, Plant & Equipment - excluding Right of Use Tangible Assets & Capital Leases - Accumulated Depreciation - Supplemental | 45.3 | 36.8 | 28.9 | 22.6 | 18.6 | 15.6 | 13.3 | 11.2 | 12.1 | 11.6 |
| Tangible Total Equity | 240.4 | 212.1 | 189.8 | 143.4 | 113.1 | 99.3 | 81.4 | 50.9 | 28.3 | 18.1 |
| Tangible Book Value | 233.4 | 210.1 | 189.8 | 143.4 | 113.1 | 99.3 | 81.4 | 50.9 | 28.3 | 18.1 |
| Total Book Capital | 339.3 | 282.0 | 225.7 | 169.2 | 131.6 | 115.5 | 93.1 | 63.6 | 40.3 | 30.7 |
| Total Capital | 346.3 | 284.0 | 225.7 | 169.2 | 131.6 | 115.5 | 93.1 | 63.6 | 40.3 | 30.7 |
| Total Long Term Capital | 426.0 | 356.8 | 283.6 | 192.0 | 147.1 | 126.7 | 103.5 | 73.7 | 48.1 | 37.2 |
| Unearned Revenue - Total | — | 0.0 | 1.7 | 0.2 | — | — | — | 0.0 | 0.0 | 0.0 |
| Book Value excluding Other Equity | 316.5 | 271.9 | 224.9 | 168.4 | 130.9 | 115.5 | 93.1 | 63.6 | 40.2 | 25.5 |
| Assets Held for Sale/Discontinued Operations - Long-Term & Short-Term | — | 0.7 | — | 0.0 | 0.1 | — | — | — | — | — |
| Income Taxes - Payable - Long-Term & Short-Term | 0.0 | 13.6 | 12.3 | 28.6 | 14.4 | 6.3 | 8.4 | 6.0 | 2.1 | — |
| Accruals - Short-Term | 82.9 | 90.0 | 60.7 | 29.5 | 11.5 | 54.0 | 61.3 | 37.2 | 18.3 | 8.8 |
| Cash & Short Term Investments - Net of Debt | 51.9 | 79.0 | 74.1 | 41.1 | 40.8 | 48.6 | 50.3 | 27.3 | 15.6 | 1.8 |
| Current Portion of Long-Term Debt including Capitalized Leases & Hybrid Financial Instruments | 6.8 | 3.3 | 0.1 | 0.1 | 0.0 | — | — | 0.0 | 0.1 | 1.0 |
| Total Fixed Assets - Net | 306.0 | 218.8 | 170.7 | 130.8 | 99.1 | 64.9 | 42.1 | 36.4 | 29.7 | 28.3 |
| Working Capital | 119.7 | 135.1 | 112.9 | 61.2 | 48.0 | 61.8 | 61.3 | 37.3 | 18.4 | 8.9 |
| Interest Bearing Liabilities - Total | 16.8 | 10.1 | 0.7 | 0.8 | 0.8 | — | — | 0.0 | 0.1 | 5.1 |
| Working Capital - Non-Cash | 51.0 | 46.1 | 38.0 | 19.2 | 6.5 | 13.1 | 11.0 | 9.9 | 2.7 | 2.0 |
| Working Capital excluding Other Current Assets & Liabilities | 138.0 | 154.5 | 129.8 | 66.7 | 52.4 | 65.3 | 64.0 | 41.4 | 20.0 | 10.5 |
| Net Debt Including Preferred Equity & Minority Interest | (44.9) | (76.9) | (74.1) | (41.1) | (40.8) | (48.6) | (50.3) | (27.3) | (15.6) | (1.8) |
| Other Short-Term & Long-Term Assets - Total | 0.2 | 0.1 | 0.2 | 2.3 | 3.2 | 2.4 | 2.2 | 0.9 | 1.9 | 2.2 |
| Other Short-Term & Long-Term Liabilities - Total | 18.4 | 19.4 | 17.0 | 5.5 | 4.4 | 3.5 | 2.7 | 4.2 | 1.6 | 1.6 |
| Total Current Assets excluding Total Inventories | 175.1 | 188.9 | 164.9 | 111.1 | 81.2 | 80.0 | 232.4 | 179.1 | 113.7 | 64.3 |
| Tangible Book Value excluding Other Equity | 227.4 | 210.1 | 189.8 | 143.4 | 113.1 | 99.3 | 81.4 | 50.9 | 28.3 | 18.1 |
| Total Debt Excluding Islamic | 16.8 | 10.1 | 0.7 | 0.8 | 0.8 | — | — | 0.0 | 0.1 | 5.1 |
| Trade Accounts & Trade Notes Receivable - Net - Total | — | — | — | — | — | — | — | — | 95.3 | 54.4 |
| Provision for Doubtful Accounts & Notes Receivable - Total | — | — | — | — | — | — | — | — | 0.2 | 0.2 |
| Current Liabilities excluding Current Debt - Total | 65.5 | 65.4 | 62.8 | 62.5 | 38.0 | — | — | 146.4 | 95.9 | 55.4 |
| Cash in Hand & with Banks - Total | 36.8 | 45.2 | 52.2 | 31.7 | 36.5 | 7.8 | 0.1 | 0.1 | 0.1 | 0.1 |
| Current Assets excluding Cash & Short Term Investments - Total | 123.2 | 114.8 | 100.9 | 81.9 | 44.5 | 36.8 | 189.6 | 156.3 | 98.7 | 58.4 |
| Cash, Short Term Investments & Accounts Receivable - Total | — | — | — | — | — | — | — | — | 111.0 | 61.4 |
Every line the company reported, in the original order and wording, without regrouping or signs changed. Latest 10 periods; the table above goes back further.