Skip to content
Smart Money

Sugar & Allied Industries

SASML Sindh Abadgars Sugar Mills Limited

Latest results: FY2025 · Sep 2025 Q3 FY2026 · Apr – Jun 2026

Last close · 16 Oct 2026

Rs 300.00 0.00%

Quarterly · Q4 FY2021 – Q3 FY2026

Sindh Abadgars Sugar Mills Limited (SASML) quarterly balance sheet

At the end of Q3 FY2026 (Apr – Jun 2026) Sindh Abadgars Sugar Mills Limited had total assets of Rs 10.0 bn, up 18.3% on Q3 FY2025. Current assets of Rs 5.7 bn covered current liabilities of Rs 5.6 bn 1.02 times. Total debt was Rs 4.0 bn, net debt Rs 3.3 bn. Shareholders' equity was Rs 2.9 bn (Rs 282.13 per share), 29.5% of total assets.

SASML balance sheet (quarterly) (Rs bn)
Rs bn Q3 FY2026 Apr – Jun 2026 Q2 FY2026 Jan – Mar 2026 Q1 FY2026 Oct – Dec 2025 Q4 FY2025 Jul – Sep 2025 Q3 FY2025 Apr – Jun 2025 Q2 FY2025 Jan – Mar 2025 Q1 FY2025 Oct – Dec 2024 Q4 FY2024 Jul – Sep 2024 Q3 FY2024 Apr – Jun 2024 Q2 FY2024 Jan – Mar 2024 Q1 FY2024 Oct – Dec 2023 Q4 FY2023 Jul – Sep 2023 Q3 FY2023 Apr – Jun 2023 Q2 FY2023 Jan – Mar 2023 Q1 FY2023 Oct – Dec 2022 Q4 FY2022 Jul – Sep 2022 Q3 FY2022 Apr – Jun 2022 Q2 FY2022 Jan – Mar 2022 Q1 FY2022 Oct – Dec 2021 Q4 FY2021 Jul – Sep 2021
Assets
Cash & short-term investments 0.7 0.3 2.5 0.3 0.1 0.2 1.1 0.0 0.0 0.2 0.3 0.1 0.2 0.3 0.2 0.1 0.1 0.2 0.5 0.0
Trade receivables 0.1 0.2 0.2 0.2 0.3 0.4 0.0 0.1 0.4 1.4 0.2 0.0 0.5 0.7 0.1 0.0 0.5 0.5 0.1 0.1
Inventories 4.3 5.8 1.5 1.4 3.2 5.2 2.1 1.9 5.4 5.3 2.7 0.9 2.8 3.6 1.7 1.4 2.8 3.4 0.8 1.1
Total current assets 5.7 6.7 4.8 2.3 4.0 6.1 3.9 2.3 6.1 7.1 3.7 1.4 3.7 4.8 2.3 1.8 3.6 4.3 1.7 1.5
Property, plant & equipment 4.2 4.3 4.3 4.4 4.4 4.4 4.5 4.5 2.9 3.0 3.0 3.0 3.0 3.0 3.1 3.1 3.1 3.2 3.2 3.2
Other non-current assets 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 non-current assets 4.2 4.3 4.3 4.4 4.4 4.4 4.5 4.5 2.9 3.0 3.0 3.0 3.0 3.0 3.1 3.1 3.1 3.2 3.2 3.2
Total assets 10.0 11.0 9.1 6.7 8.4 10.5 8.4 6.8 9.0 10.1 6.7 4.4 6.7 7.9 5.4 4.9 6.8 7.5 4.9 4.8
Liabilities
Trade payables 1.5 1.7 2.1 1.2 1.8 1.6 2.3 0.9 1.7 2.1 1.2 0.7 0.5 1.4 1.3 0.6 0.4 0.6 0.6 0.4
Short-term borrowings & current portion of debt 4.0 4.6 2.5 0.9 1.9 4.2 1.6 1.3 3.7 4.2 1.8 0.1 2.9 3.2 0.9 1.0 2.9 3.4 0.9 1.0
Total current liabilities 5.6 6.4 4.6 2.1 3.8 5.9 3.9 2.3 5.7 6.5 3.1 0.9 3.6 4.7 2.3 1.7 3.4 4.0 1.5 1.4
Long-term debt — — 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.6 0.6 0.6 0.6 0.6 0.7 0.7 0.7
Other non-current liabilities — — 0.0 — — — — — — — — — — — — (0.0) — — — —
Total non-current liabilities 1.4 1.4 1.9 1.8 1.6 1.7 1.6 1.6 1.4 1.4 1.4 1.5 1.4 1.4 1.5 1.5 1.5 1.6 1.6 1.6
Total liabilities 7.0 7.8 6.5 4.0 5.4 7.6 5.5 3.9 7.1 7.9 4.5 2.3 5.0 6.1 3.7 3.2 5.0 5.6 3.1 3.0
Equity
Share capital 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1
Reserves & retained earnings 2.8 3.1 2.5 2.6 2.9 2.9 2.8 2.8 1.8 2.0 2.1 2.0 1.6 1.6 1.5 1.6 1.7 1.8 1.7 1.6
Equity attributable to shareholders 2.9 3.2 2.6 2.7 3.0 3.0 2.9 2.9 1.9 2.1 2.2 2.1 1.7 1.7 1.6 1.7 1.8 1.9 1.8 1.7
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 2.9 3.2 2.6 2.7 3.0 3.0 2.9 2.9 1.9 2.1 2.2 2.1 1.7 1.7 1.6 1.7 1.8 1.9 1.8 1.7
Total liabilities & equity 10.0 11.0 9.1 6.7 8.4 10.5 8.4 6.8 9.0 10.1 6.7 4.4 6.7 7.9 5.4 4.9 6.8 7.5 4.9 4.8
Key figures
Total debt 4.0 4.6 3.0 1.4 2.4 4.7 2.1 1.8 4.1 4.7 2.3 0.6 3.4 3.8 1.5 1.7 3.6 4.0 1.6 1.7
Net debt / (net cash) 3.3 4.3 0.5 1.1 2.3 4.5 0.9 1.7 4.1 4.5 2.0 0.5 3.3 3.4 1.3 1.6 3.5 3.9 1.1 1.7
Shares outstanding mn 10.4 10.4 10.4 10.4 10.4 10.4 10.4 10.4 10.4 10.4 10.4 10.4 10.4 10.4 10.4 10.4 10.4 10.4 10.4 10.4
Common equity 2.9 3.2 2.6 2.7 3.0 3.0 2.9 2.9 1.9 2.1 2.2 2.1 1.7 1.7 1.6 1.7 1.8 1.9 1.8 1.7
Book value per share (Rs) Rs 282.13 302.79 252.30 258.67 289.83 285.82 274.79 278.41 181.98 204.55 208.08 197.68 165.03 167.86 157.29 161.86 171.81 178.02 171.88 165.79
SASML balance sheet — year-on-year change (Rs mn)
Rs mn Q3 FY2026 Apr – Jun 2026 Q2 FY2026 Jan – Mar 2026 Q1 FY2026 Oct – Dec 2025 Q4 FY2025 Jul – Sep 2025 Q3 FY2025 Apr – Jun 2025 Q2 FY2025 Jan – Mar 2025 Q1 FY2025 Oct – Dec 2024 Q4 FY2024 Jul – Sep 2024 Q3 FY2024 Apr – Jun 2024 Q2 FY2024 Jan – Mar 2024 Q1 FY2024 Oct – Dec 2023 Q4 FY2023 Jul – Sep 2023 Q3 FY2023 Apr – Jun 2023 Q2 FY2023 Jan – Mar 2023 Q1 FY2023 Oct – Dec 2022 Q4 FY2022 Jul – Sep 2022 Q3 FY2022 Apr – Jun 2022 Q2 FY2022 Jan – Mar 2022 Q1 FY2022 Oct – Dec 2021 Q4 FY2021 Jul – Sep 2021
Assets
Cash & short-term investments +824.8% +57.5% +117.2% +473.8% +227.8% -3.0% +328.0% -67.5% -85.7% -40.6% +16.6% +121.0% +132.0% +92.6% -58.0% +154.3% +174.6% +133.1% +238.4% -35.0%
Trade receivables -61.1% -37.9% +87,525.9% +257.2% -13.2% -72.9% -99.9% +56,015.3% -16.8% +94.9% +258.7% -99.7% +1.3% +38.2% +4.8% -60.3% -32.8% -43.8% +14,265,416.6% -78.5%
Inventories +36.6% +11.2% -26.6% -25.9% -40.8% -2.1% -23.7% +104.4% +91.4% +48.7% +58.2% -37.0% -1.0% +5.6% +111.1% +28.1% +40.9% +33.2% -19.0% +402.8%
Total current assets +42.3% +9.1% +23.3% +0.8% -33.6% -13.9% +5.9% +64.4% +62.6% +47.0% +59.0% -24.9% +2.3% +12.0% +36.6% +21.5% +22.6% +15.4% +13.6% +63.6%
Property, plant & equipment -3.6% -3.4% -3.7% -3.8% +50.5% +50.2% +50.5% +50.8% -2.4% -2.4% -2.6% -2.7% -4.0% -4.0% -4.4% -4.5% +37.0% +37.2% +36.2% +35.4%
Other non-current assets +98.5% +98.5% +1,445.2% +763.6% -11.2% 0.0% -11.2% 0.0% +12.6% 0.0% +12.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
Total non-current assets -3.6% -3.4% -3.5% -3.7% +50.4% +50.1% +50.4% +50.7% -2.3% -2.4% -2.5% -2.6% -4.0% -4.0% -4.4% -4.5% +37.0% +37.2% +36.2% +35.4%
Total assets +18.3% +3.8% +9.0% -2.2% -6.2% +4.9% +25.8% +55.0% +33.7% +27.9% +24.0% -10.9% -0.6% +5.2% +9.8% +3.7% +28.8% +23.7% +27.4% +43.2%
Liabilities
Trade payables -15.9% +8.2% -9.1% +37.7% +3.6% -23.7% +96.0% +23.4% +255.7% +50.0% -10.9% +8.6% +25.3% +126.9% +127.8% +77.7% -13.9% -31.6% -12.4% -36.0%
Short-term borrowings & current portion of debt +105.7% +8.3% +57.6% -29.5% -47.0% +0.6% -11.6% +1,472.9% +26.8% +32.9% +91.7% -91.9% -0.8% -5.5% +1.6% +0.3% +27.7% +30.7% +19.0% +296.9%
Total current liabilities +49.2% +8.2% +18.3% -5.6% -33.7% -9.1% +27.3% +161.5% +58.7% +39.4% +34.6% -50.4% +4.5% +15.5% +50.0% +22.6% +22.7% +15.3% +4.6% +67.9%
Long-term debt — — 0.0% 0.0% 0.0% -4.2% -8.0% -11.5% -14.8% -14.3% -13.8% -13.3% -12.9% -12.5% -14.7% -11.8% -11.4% -12.2% +16.3% +16.3%
Other non-current liabilities — — — — — — — — — — — — — — — — — — — —
Total non-current liabilities -14.6% -15.5% +16.8% +11.2% +17.3% +17.1% +13.2% +12.0% -1.7% -1.9% -1.9% -2.0% -8.2% -8.4% -7.9% -6.5% +7.3% +7.8% +21.5% +20.5%
Total liabilities +30.1% +3.0% +17.9% +1.5% -23.8% -4.4% +22.8% +67.5% +41.8% +29.7% +20.3% -28.1% +0.6% +8.8% +20.4% +7.2% +17.5% +13.1% +12.6% +38.9%
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 -2.8% +6.2% -8.5% -7.4% +62.7% +41.8% +33.7% +43.0% +10.9% +23.2% +34.5% +23.6% -4.2% -6.1% -9.0% -2.5% +84.6% +80.9% +71.7% +56.5%
Equity attributable to shareholders -2.7% +5.9% -8.2% -7.1% +59.3% +39.7% +32.1% +40.8% +10.3% +21.9% +32.3% +22.1% -3.9% -5.7% -8.5% -2.4% +75.9% +73.1% +64.8% +51.4%
Non-controlling interest — — — — — — — — — — — — — — — — — — — —
Total equity -2.7% +5.9% -8.2% -7.1% +59.3% +39.7% +32.1% +40.8% +10.3% +21.9% +32.3% +22.1% -3.9% -5.7% -8.5% -2.4% +75.9% +73.1% +64.8% +51.4%
Total liabilities & equity +18.3% +3.8% +9.0% -2.2% -6.2% +4.9% +25.8% +55.0% +33.7% +27.9% +24.0% -10.9% -0.6% +5.2% +9.8% +3.7% +28.8% +23.7% +27.4% +43.2%
Key figures
Total debt +64.8% -2.7% +44.2% -21.6% -41.6% +0.1% -10.8% +186.1% +20.0% +25.6% +50.3% -62.3% -3.0% -6.7% -5.5% -4.6% +18.2% +20.9% +17.8% +100.0%
Net debt / (net cash) +40.0% -5.1% -47.4% -35.1% -43.1% +0.2% -55.2% +263.1% +25.2% +31.8% +56.2% -69.9% -5.7% -11.0% +21.2% -7.0% +16.9% +18.4% -11.5% +106.5%
Shares outstanding — — — — — — — — — — — — — — — — — — — —
Common equity -2.7% +5.9% -8.2% -7.1% +59.3% +39.7% +32.1% +40.8% +10.3% +21.9% +32.3% +22.1% -3.9% -5.7% -8.5% -2.4% +75.9% +73.1% +64.8% +51.4%
Book value per share (Rs) -2.7% +5.9% -8.2% -7.1% +59.3% +39.7% +32.1% +40.8% +10.3% +21.9% +32.3% +22.1% -3.9% -5.7% -8.5% -2.4% +75.9% +73.1% +64.8% +51.4%

Change against the same quarter a year earlier; shown when the earlier figure is positive.

SASML balance sheet — common size (Rs mn)
Rs mn Q3 FY2026 Apr – Jun 2026 Q2 FY2026 Jan – Mar 2026 Q1 FY2026 Oct – Dec 2025 Q4 FY2025 Jul – Sep 2025 Q3 FY2025 Apr – Jun 2025 Q2 FY2025 Jan – Mar 2025 Q1 FY2025 Oct – Dec 2024 Q4 FY2024 Jul – Sep 2024 Q3 FY2024 Apr – Jun 2024 Q2 FY2024 Jan – Mar 2024 Q1 FY2024 Oct – Dec 2023 Q4 FY2023 Jul – Sep 2023 Q3 FY2023 Apr – Jun 2023 Q2 FY2023 Jan – Mar 2023 Q1 FY2023 Oct – Dec 2022 Q4 FY2022 Jul – Sep 2022 Q3 FY2022 Apr – Jun 2022 Q2 FY2022 Jan – Mar 2022 Q1 FY2022 Oct – Dec 2021 Q4 FY2021 Jul – Sep 2021
Assets
Cash & short-term investments 7.1% 2.7% 27.3% 4.1% 0.9% 1.8% 13.7% 0.7% 0.3% 1.9% 4.0% 3.3% 2.4% 4.1% 4.3% 1.3% 1.0% 2.3% 11.2% 0.5%
Trade receivables 1.3% 2.1% 2.1% 3.7% 4.0% 3.5% 0.0% 1.0% 4.3% 13.5% 3.2% 0.0% 6.9% 8.9% 1.1% 0.8% 6.8% 6.8% 1.2% 2.0%
Inventories 43.5% 52.7% 16.5% 20.7% 37.7% 49.2% 24.5% 27.3% 59.7% 52.7% 40.4% 20.7% 41.7% 45.4% 31.6% 29.3% 41.9% 45.2% 16.5% 23.7%
Total current assets 57.5% 60.8% 52.6% 34.2% 47.8% 57.8% 46.5% 33.2% 67.5% 70.5% 55.2% 31.3% 55.5% 61.4% 43.0% 37.1% 53.9% 57.7% 34.6% 31.7%
Property, plant & equipment 42.5% 39.2% 47.3% 65.7% 52.2% 42.1% 53.5% 66.8% 32.5% 29.4% 44.7% 68.7% 44.5% 38.6% 56.9% 62.9% 46.1% 42.3% 65.4% 68.3%
Other non-current assets 0.0% 0.0% 0.1% 0.1% 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 non-current assets 42.5% 39.2% 47.4% 65.8% 52.2% 42.2% 53.5% 66.8% 32.5% 29.5% 44.8% 68.7% 44.5% 38.6% 57.0% 62.9% 46.1% 42.3% 65.4% 68.3%
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 15.2% 15.5% 22.7% 17.8% 21.4% 14.8% 27.2% 12.7% 19.4% 20.4% 17.5% 15.9% 7.3% 17.4% 24.3% 13.1% 5.8% 8.1% 11.7% 7.6%
Short-term borrowings & current portion of debt 39.9% 41.9% 27.3% 13.9% 23.0% 40.2% 18.9% 19.3% 40.7% 42.0% 26.9% 1.9% 42.9% 40.4% 17.4% 21.0% 43.0% 44.9% 18.8% 21.7%
Total current liabilities 56.6% 58.4% 50.4% 32.1% 44.9% 56.1% 46.5% 33.2% 63.5% 64.7% 45.9% 19.7% 53.5% 59.4% 42.3% 35.4% 50.9% 54.1% 30.9% 30.0%
Long-term debt — — 5.3% 7.2% 5.7% 4.6% 5.7% 7.1% 5.3% 5.0% 7.8% 12.4% 8.4% 7.4% 11.3% 12.7% 9.6% 8.9% 14.5% 14.9%
Other non-current liabilities — — 0.3% — — — — — — — — — — — — (0.0%) — — — —
Total non-current liabilities 13.9% 12.8% 20.8% 27.4% 19.2% 15.7% 19.4% 24.1% 15.4% 14.1% 21.5% 33.4% 20.9% 18.3% 27.2% 30.3% 22.6% 21.1% 32.5% 33.7%
Total liabilities 70.5% 71.2% 71.2% 59.5% 64.1% 71.8% 65.8% 57.3% 78.9% 78.8% 67.5% 53.1% 74.4% 77.7% 69.5% 65.7% 73.5% 75.2% 63.4% 63.6%
Equity
Share capital 1.0% 1.0% 1.1% 1.6% 1.2% 1.0% 1.2% 1.5% 1.2% 1.0% 1.6% 2.4% 1.6% 1.3% 1.9% 2.1% 1.5% 1.4% 2.1% 2.2%
Reserves & retained earnings 28.5% 27.9% 27.6% 38.9% 34.6% 27.3% 32.9% 41.1% 20.0% 20.2% 31.0% 44.6% 24.1% 20.9% 28.6% 32.1% 25.0% 23.5% 34.5% 34.2%
Equity attributable to shareholders 29.5% 28.8% 28.8% 40.5% 35.9% 28.2% 34.2% 42.7% 21.1% 21.2% 32.5% 46.9% 25.6% 22.3% 30.5% 34.3% 26.5% 24.8% 36.6% 36.4%
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 29.5% 28.8% 28.8% 40.5% 35.9% 28.2% 34.2% 42.7% 21.1% 21.2% 32.5% 46.9% 25.6% 22.3% 30.5% 34.3% 26.5% 24.8% 36.6% 36.4%
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 39.9% 41.9% 32.6% 21.1% 28.7% 44.8% 24.6% 26.3% 46.0% 46.9% 34.7% 14.3% 51.3% 47.8% 28.7% 33.7% 52.6% 53.9% 33.3% 36.6%
Net debt / (net cash) 32.8% 39.3% 5.3% 17.0% 27.8% 43.0% 10.9% 25.6% 45.8% 45.0% 30.7% 10.9% 48.8% 43.7% 24.4% 32.3% 51.5% 51.6% 22.1% 36.1%
Common equity 29.5% 28.8% 28.8% 40.5% 35.9% 28.2% 34.2% 42.7% 21.1% 21.2% 32.5% 46.9% 25.6% 22.3% 30.5% 34.3% 26.5% 24.8% 36.6% 36.4%

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 17 Oct 2026.

All reported line items 103
SASML balance sheet — all reported line items (Rs bn)
Rs bn Q3 FY2026 Apr – Jun 2026 Q2 FY2026 Jan – Mar 2026 Q1 FY2026 Oct – Dec 2025 Q4 FY2025 Jul – Sep 2025 Q3 FY2025 Apr – Jun 2025 Q2 FY2025 Jan – Mar 2025 Q1 FY2025 Oct – Dec 2024 Q4 FY2024 Jul – Sep 2024 Q3 FY2024 Apr – Jun 2024 Q2 FY2024 Jan – Mar 2024 Q1 FY2024 Oct – Dec 2023 Q4 FY2023 Jul – Sep 2023
Cash & Cash Equivalents 0.5 0.2 0.8 0.3 0.1 0.2 1.1 0.0 0.0 0.2 0.3 0.1
Cash & Short Term Investments 0.7 0.3 2.5 0.3 0.1 0.2 1.1 0.0 0.0 0.2 0.3 0.1
Short-Term Investments - Total 0.2 0.1 1.7 — — — — — — — — —
Loans & Receivables - Net - Short-Term 0.7 0.6 0.8 0.6 0.8 0.7 0.7 0.4 0.7 1.6 0.7 0.3
Loans & Receivables - Total 0.7 0.6 0.8 0.6 0.8 0.7 0.7 0.4 0.7 1.6 0.7 0.3
Trade Accounts & Trade Notes Receivable - Net 0.1 0.2 0.2 0.2 0.3 0.4 0.0 0.1 0.4 1.4 0.2 0.0
Loans - Short-Term 0.3 0.1 0.4 0.2 0.2 0.2 0.5 0.1 0.2 0.1 0.4 0.2
Income Tax - Receivables - Short-Term 0.2 0.2 0.2 0.2 0.2 0.1 0.1 0.1 0.0 0.0 — 0.0
Receivables - Other - Total 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1
Inventories - Total 4.3 5.8 1.5 1.4 3.2 5.2 2.1 1.9 5.4 5.3 2.7 0.9
Inventories - Raw Materials 0.1 0.1 0.1 0.1 0.1 0.1 0.2 0.1 0.1 0.1 0.1 0.1
Inventories - Finished Goods 4.2 5.7 1.4 1.2 3.0 5.1 1.9 1.8 5.3 5.2 2.6 0.8
Prepaid Expenses - Short-Term — — 0.0 — — — — — — — — —
Investments - Total 0.2 0.1 1.7 — — — — — — — — —
Property, Plant & Equipment - Net - Total 4.2 4.3 4.3 4.4 4.4 4.4 4.5 4.5 2.9 3.0 3.0 3.0
Other Assets - Total 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 Current Assets 5.7 6.7 4.8 2.3 4.0 6.1 3.9 2.3 6.1 7.1 3.7 1.4
Receivables & Loans - Long-Term 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Loans - Long-Term 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 Assets 10.0 11.0 9.1 6.7 8.4 10.5 8.4 6.8 9.0 10.1 6.7 4.4
Debt - Total 4.0 4.6 3.0 1.4 2.4 4.7 2.1 1.8 4.1 4.7 2.3 0.6
Short-Term Debt & Current Portion of Long-Term Debt 4.0 4.6 2.5 0.9 1.9 4.2 1.6 1.3 3.7 4.2 1.8 0.1
Current Portion of Long-Term Debt including Capitalized Leases — — — 0.0 0.0 0.0 0.0 0.1 0.1 0.1 0.1 0.1
Short-Term Debt & Notes Payable 4.0 4.6 2.5 0.9 1.9 4.2 1.5 1.2 3.6 4.1 1.7 0.0
Debt - Long-Term - Total — — 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5
Current Portion of Long-Term Debt excluding Capitalized Leases — — — 0.0 0.0 0.0 0.0 0.1 0.1 0.1 0.1 0.1
Long-Term Debt excluding Capitalized Leases — — 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5
Other Non-Current Assets - Total 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Debt - Non-Convertible - Long-Term — — 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5
Dividends Payable 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Deferred Tax & Investment Tax Credits - Long-Term 1.4 1.4 1.4 1.3 1.1 1.2 1.1 1.2 0.9 0.9 0.9 0.9
Deferred Tax - Liability - Long-Term 1.4 1.4 1.4 1.3 1.1 1.2 1.1 1.2 0.9 0.9 0.9 0.9
Payables & Accrued Expenses 1.5 1.7 2.1 1.2 1.8 1.6 2.3 0.9 1.7 2.1 1.2 0.7
Trade Account Payables - Total 1.5 1.7 2.1 1.2 1.8 1.6 2.3 0.9 1.7 2.1 1.2 0.7
Other Non-Current Assets 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 Liabilities 7.0 7.8 6.5 4.0 5.4 7.6 5.5 3.9 7.1 7.9 4.5 2.3
Shareholders' Equity - Attributable to Parent Shareholders - Total 2.9 3.2 2.6 2.7 3.0 3.0 2.9 2.9 1.9 2.1 2.2 2.1
Total Non-Current Assets 4.2 4.3 4.3 4.4 4.4 4.4 4.5 4.5 2.9 3.0 3.0 3.0
Common Equity Attributable to Parent Shareholders 2.9 3.2 2.6 2.7 3.0 3.0 2.9 2.9 1.9 2.1 2.2 2.1
Common Equity - Contributed 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1
Common Stock - Issued & Paid 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1
Equity - Non-Contributed - Reserves & Retained Earnings 2.8 3.1 2.5 2.6 2.9 2.9 2.8 2.8 1.8 2.0 2.1 2.0
Retained Earnings - Total 0.1 0.2 0.2 0.2 0.3 0.2 0.0 0.0 0.2 0.4 0.4 0.3
Trade Accounts Payable & Accruals - Short-Term 1.5 1.7 2.1 1.2 1.8 1.6 2.3 0.9 1.7 2.1 1.2 0.7
Comprehensive Income - Accumulated - Total 2.3 2.3 2.4 2.4 2.7 2.7 2.7 2.8 1.6 1.6 1.7 1.7
Trade Accounts & Trade Notes Payable - Short-Term 1.5 1.7 2.1 1.2 1.8 1.6 2.3 0.9 1.7 2.1 1.2 0.7
Other Reserves/Equity - Total 0.4 0.5 — — — — — — 0.0 — — —
Income Taxes - Payable - Short-Term — — — 0.0 — — — 0.0 0.0 0.0 0.1 0.1
Dividends/Distributions Payable 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Other Current Liabilities - Total 0.1 0.1 0.0 0.0 0.0 0.1 0.0 0.1 0.3 0.2 0.0 0.0
Common Equity - Total 2.9 3.2 2.6 2.7 3.0 3.0 2.9 2.9 1.9 2.1 2.2 2.1
Total Shareholders' Equity - including Minority Interest & Hybrid Debt 2.9 3.2 2.6 2.7 3.0 3.0 2.9 2.9 1.9 2.1 2.2 2.1
Total Liabilities & Equity 10.0 11.0 9.1 6.7 8.4 10.5 8.4 6.8 9.0 10.1 6.7 4.4
Other Current Liabilities 0.1 0.1 0.0 0.0 0.0 0.1 0.0 0.1 0.3 0.2 0.0 0.0
Revaluation Reserves 2.3 2.3 2.4 2.4 2.7 2.7 2.7 2.8 1.6 1.6 1.7 1.7
Total Current Liabilities 5.6 6.4 4.6 2.1 3.8 5.9 3.9 2.3 5.7 6.5 3.1 0.9
Other Non-Current Liabilities - Total — — 0.0 — — — — — — — — —
Other Non-Current Liabilities — — 0.0 — — — — — — — — —
Total Non-Current Liabilities 1.4 1.4 1.9 1.8 1.6 1.7 1.6 1.6 1.4 1.4 1.4 1.5
Common Shares - Issued - Total mn 10.4 10.4 10.4 10.4 10.4 10.4 10.4 10.4 10.4 10.4 10.4 10.4
Common Shares - Outstanding - Total mn 10.4 10.4 10.4 10.4 10.4 10.4 10.4 10.4 10.4 10.4 10.4 10.4
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 65.0 65.0 65.0 65.0 65.0 65.0 65.0 65.0 65.0 65.0 65.0 65.0
Common Shares - Issued - Issue Specific mn 10.4 10.4 10.4 10.4 10.4 10.4 10.4 10.4 10.4 10.4 10.4 10.4
Common Shares - Outstanding - Issue Specific mn 10.4 10.4 10.4 10.4 10.4 10.4 10.4 10.4 10.4 10.4 10.4 10.4
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 4.0 4.6 3.0 1.4 2.4 4.7 2.1 1.8 4.1 4.7 2.3 0.6
Net Debt 3.3 4.3 0.5 1.1 2.3 4.5 0.9 1.7 4.1 4.5 2.0 0.5
Asset Accruals 9.5 10.8 8.3 6.4 8.3 10.4 7.2 6.8 9.0 9.9 6.4 4.2
Cash & Cash Equivalents - Total 0.5 0.2 0.8 0.3 0.1 0.2 1.1 0.0 0.0 0.2 0.3 0.1
Cash & Short Term Investments - Total 0.7 0.3 2.5 0.3 0.1 0.2 1.1 0.0 0.0 0.2 0.3 0.1
Debt - including Preferred Equity & Minority Interest - Total 4.0 4.6 3.0 1.4 2.4 4.7 2.1 1.8 4.1 4.7 2.3 0.6
Net Book Capital 6.2 7.5 3.1 3.8 5.4 7.5 3.8 4.6 6.0 6.7 4.2 2.5
Net Operating Assets 6.2 7.5 3.1 3.8 5.4 7.5 3.8 4.6 6.0 6.7 4.2 2.5
Provisions - Total 1.4 1.4 1.4 1.3 1.1 1.2 1.1 1.2 0.9 0.9 0.9 0.9
Shareholders Equity - Common 2.9 3.2 2.6 2.7 3.0 3.0 2.9 2.9 1.9 2.1 2.2 2.1
Tangible Total Equity 2.9 3.2 2.6 2.7 3.0 3.0 2.9 2.9 1.9 2.1 2.2 2.1
Tangible Book Value 2.9 3.2 2.6 2.7 3.0 3.0 2.9 2.9 1.9 2.1 2.2 2.1
Total Book Capital 6.9 7.8 5.6 4.1 5.4 7.7 4.9 4.7 6.0 6.9 4.5 2.7
Total Capital 6.9 7.8 5.6 4.1 5.4 7.7 4.9 4.7 6.0 6.9 4.5 2.7
Total Long Term Capital 4.3 4.6 4.5 4.5 4.6 4.6 4.5 4.5 3.3 3.5 3.6 3.5
Book Value excluding Other Equity 2.5 2.7 2.6 2.7 3.0 3.0 2.9 2.9 1.9 2.1 2.2 2.1
Income Taxes - Payable - Long-Term & Short-Term — — — 0.0 — — — 0.0 0.0 0.0 0.1 0.1
Accruals - Short-Term (0.4) 0.1 (0.6) (0.1) 0.2 0.0 (1.1) (0.1) 0.3 0.4 0.4 0.4
Cash & Short Term Investments - Net of Debt (3.3) (4.3) (0.5) (1.1) (2.3) (4.5) (0.9) (1.7) (4.1) (4.5) (2.0) (0.5)
Current Portion of Long-Term Debt including Capitalized Leases & Hybrid Financial Instruments — — — 0.0 0.0 0.0 0.0 0.1 0.1 0.1 0.1 0.1
Total Fixed Assets - Net 4.2 4.3 4.3 4.4 4.4 4.4 4.5 4.5 2.9 3.0 3.0 3.0
Working Capital 0.1 0.3 0.2 0.1 0.2 0.2 0.0 (0.0) 0.4 0.6 0.6 0.5
Interest Bearing Liabilities - Total 4.0 4.6 3.0 1.4 2.4 4.7 2.1 1.8 4.1 4.7 2.3 0.6
Working Capital - Non-Cash (0.6) (0.0) (2.3) (0.1) 0.2 0.0 (1.1) (0.1) 0.3 0.4 0.4 0.4
Working Capital excluding Other Current Assets & Liabilities 0.2 0.4 0.2 0.2 0.3 0.3 0.0 0.1 0.7 0.8 0.6 0.5
Net Debt Including Preferred Equity & Minority Interest 3.3 4.3 0.5 1.1 2.3 4.5 0.9 1.7 4.1 4.5 2.0 0.5
Other Short-Term & Long-Term Assets - Total 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Other Short-Term & Long-Term Liabilities - Total 0.1 0.1 0.0 0.0 0.0 0.1 0.0 0.1 0.3 0.2 0.0 0.0
Total Current Assets excluding Total Inventories 1.4 0.9 3.3 0.9 0.9 0.9 1.8 0.4 0.7 1.8 1.0 0.5
Tangible Book Value excluding Other Equity 2.5 2.7 2.6 2.7 3.0 3.0 2.9 2.9 1.9 2.1 2.2 2.1
Total Debt Excluding Islamic 4.0 4.6 3.0 1.4 2.4 4.7 2.1 1.8 4.1 4.7 2.3 0.6
Trade Accounts & Trade Notes Receivable - Net - Total 0.1 0.2 0.2 0.2 0.3 0.4 0.0 0.1 0.4 1.4 0.2 0.0
Current Liabilities excluding Current Debt - Total 1.7 1.8 2.1 1.2 1.8 1.7 2.3 1.0 2.1 2.3 1.3 0.8
Cash in Hand & with Banks - Total 0.5 0.2 0.8 0.3 0.1 0.2 1.1 0.0 0.0 0.2 0.3 0.1
Current Assets excluding Cash & Short Term Investments - Total 5.0 6.4 2.3 2.0 3.9 5.9 2.7 2.2 6.0 6.9 3.4 1.2
Cash, Short Term Investments & Accounts Receivable - Total 0.8 0.5 2.7 0.5 0.4 0.6 1.1 0.1 0.4 1.6 0.5 0.1

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.