Last close · 16 Oct 2026
Rs 118.37 +2.08%
Annual · FY2014 – FY2025
Systems Limited (SYS) balance sheet
At the end of FY2025 (Jan – Dec 2025) Systems Limited had total assets of Rs 75.5 bn, up 31.4% on FY2024. Current assets of Rs 56.3 bn covered current liabilities of Rs 21.0 bn 2.68 times. Total debt was Rs 7.3 bn, leaving net cash of Rs 11.7 bn. Shareholders' equity was Rs 48.6 bn (Rs 32.97 per share), 64.4% of total assets.
| Rs bn | FY2025 Jan – Dec 2025 | FY2024 * Jan – Dec 2024 | FY2023 * Jan – Dec 2023 | FY2022 * Jan – Dec 2022 | FY2021 Jan – Dec 2021 | FY2020 Jan – Dec 2020 | FY2019 Jan – Dec 2019 | FY2018 * Jan – Dec 2018 | FY2017 Jan – Dec 2017 | FY2016 Jan – Dec 2016 | FY2015 Jan – Dec 2015 | FY2014 Jan – Dec 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||
| Cash & short-term investments | 18.9 | 10.8 | 9.6 | 10.2 | 7.8 | 5.6 | 2.3 | 1.1 | 0.9 | 0.5 | 0.8 | 1.0 |
| Trade receivables | 17.6 | 17.6 | 12.7 | 8.5 | 4.1 | 2.4 | 1.7 | 1.7 | 1.0 | 1.1 | 1.0 | 0.7 |
| Inventories | 0.1 | 0.3 | 0.1 | 0.8 | 0.4 | 0.1 | 0.1 | 0.0 | 0.0 | — | — | — |
| Other current assets | 1.5 | 0.7 | 0.2 | 0.6 | 0.2 | 0.3 | 0.2 | 0.2 | 0.1 | — | — | — |
| Total current assets | 56.3 | 41.4 | 33.5 | 24.3 | 14.0 | 9.5 | 5.5 | 4.1 | 2.9 | 2.4 | 2.3 | 2.1 |
| Property, plant & equipment | 5.4 | 4.1 | 4.4 | 3.5 | 2.3 | 1.7 | 1.6 | 1.1 | 0.9 | 0.6 | 0.4 | 0.2 |
| Intangible assets | 12.0 | 9.9 | 10.5 | 8.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 |
| Long-term investments | 0.2 | 0.1 | 0.1 | 0.2 | — | — | — | — | — | — | — | — |
| Other non-current assets | 0.8 | 0.7 | 0.4 | 0.2 | 0.2 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 |
| Total non-current assets | 19.2 | 16.1 | 17.2 | 14.1 | 4.0 | 2.0 | 1.8 | 1.3 | 1.1 | 0.7 | 0.5 | 0.3 |
| Total assets | 75.5 | 57.5 | 50.7 | 38.3 | 18.0 | 11.5 | 7.4 | 5.4 | 4.0 | 3.1 | 2.8 | 2.4 |
| Liabilities | ||||||||||||
| Trade payables | 1.7 | 2.7 | 1.6 | 2.6 | 0.6 | 0.5 | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | 0.3 |
| Short-term borrowings & current portion of debt | 6.2 | 2.8 | 2.3 | 3.2 | 2.9 | 1.6 | 0.7 | 0.5 | 0.2 | — | — | — |
| Total current liabilities | 21.0 | 16.4 | 15.4 | 13.4 | 5.6 | 3.1 | 1.7 | 1.2 | 0.7 | 0.3 | 0.4 | 0.3 |
| Long-term debt | 1.1 | 0.3 | 0.6 | 0.5 | 0.2 | 0.3 | 0.1 | — | — | — | — | — |
| Other non-current liabilities | 4.8 | 1.9 | 2.3 | 1.5 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Total non-current liabilities | 5.9 | 2.3 | 3.0 | 2.0 | 0.4 | 0.4 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Total liabilities | 26.9 | 18.7 | 18.3 | 15.4 | 6.0 | 3.5 | 1.8 | 1.2 | 0.8 | 0.3 | 0.4 | 0.3 |
| Equity | ||||||||||||
| Share capital | 2.9 | 2.9 | 2.9 | 2.9 | 1.4 | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | 0.9 |
| Reserves & retained earnings | 39.3 | 30.4 | 24.5 | 15.4 | 9.9 | 6.0 | 3.8 | 2.5 | 1.6 | 1.7 | 1.3 | 0.7 |
| Equity attributable to shareholders | 48.6 | 38.7 | 32.3 | 22.9 | 12.1 | 7.8 | 5.5 | 4.2 | 3.2 | 2.8 | 2.4 | 2.1 |
| Non-controlling interest | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | (0.0) | (0.0) | 0.0 | (0.0) | (0.0) | (0.0) |
| Total equity | 48.6 | 38.7 | 32.3 | 22.9 | 12.1 | 8.0 | 5.5 | 4.2 | 3.2 | 2.8 | 2.4 | 2.1 |
| Total liabilities & equity | 75.5 | 57.5 | 50.7 | 38.3 | 18.0 | 11.5 | 7.4 | 5.4 | 4.0 | 3.1 | 2.8 | 2.4 |
| Key figures | ||||||||||||
| Total debt | 7.3 | 3.2 | 2.9 | 3.7 | 3.1 | 1.9 | 0.8 | 0.5 | 0.2 | — | — | — |
| Net debt / (net cash) | (11.7) | (7.6) | (6.7) | (6.5) | (4.7) | (3.8) | (1.5) | (0.6) | (0.7) | (0.5) | (0.8) | (1.0) |
| Shares outstanding mn | 1,473.4 | 1,464.9 | 1,457.1 | 1,452.0 | 1,385.0 | 1,370.7 | 1,358.7 | 1,357.8 | 1,353.1 | 1,344.1 | 1,339.2 | 1,054.7 |
| Common equity | 48.6 | 38.7 | 32.3 | 22.9 | 12.1 | 7.8 | 5.5 | 4.2 | 3.2 | 2.8 | 2.4 | 2.1 |
| Book value per share (Rs) Rs | 32.97 | 26.44 | 22.19 | 15.79 | 8.71 | 5.71 | 4.08 | 3.07 | 2.37 | 2.09 | 1.81 | 2.01 |
| Rs mn | FY2025 Jan – Dec 2025 | FY2024 * Jan – Dec 2024 | FY2023 * Jan – Dec 2023 | FY2022 * Jan – Dec 2022 | FY2021 Jan – Dec 2021 | FY2020 Jan – Dec 2020 | FY2019 Jan – Dec 2019 | FY2018 * Jan – Dec 2018 | FY2017 Jan – Dec 2017 | FY2016 Jan – Dec 2016 | FY2015 Jan – Dec 2015 | FY2014 Jan – Dec 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||
| Cash & short-term investments | +76.0% | +12.4% | -6.5% | +30.6% | +39.4% | +145.2% | +117.3% | +14.5% | +75.1% | -29.8% | -26.1% | — |
| Trade receivables | +0.0% | +38.3% | +49.6% | +105.9% | +73.9% | +35.7% | +3.4% | +70.4% | -10.4% | +15.3% | +29.0% | — |
| Inventories | -63.0% | +141.1% | -84.8% | +108.3% | +368.5% | -26.2% | +271.6% | -39.6% | — | — | — | — |
| Other current assets | +130.7% | +243.6% | -68.4% | +258.0% | -51.7% | +51.6% | +6.9% | +129.6% | — | — | — | — |
| Total current assets | +36.0% | +23.4% | +38.1% | +73.6% | +47.1% | +72.0% | +35.3% | +41.4% | +21.3% | +1.7% | +9.9% | — |
| Property, plant & equipment | +31.9% | -7.3% | +24.7% | +50.5% | +35.9% | +9.2% | +45.6% | +20.9% | +57.0% | +57.5% | +78.3% | — |
| Intangible assets | +21.4% | -6.0% | +32.0% | +33,476.9% | -88.4% | +9.4% | +7.9% | +18.0% | +23.3% | +42.9% | +53.5% | — |
| Long-term investments | +55.7% | -0.8% | -58.1% | — | — | — | — | — | — | — | — | — |
| Other non-current assets | +17.9% | +53.9% | +174.7% | -28.1% | +464.9% | -52.0% | +264.4% | -55.9% | +51.4% | +170.7% | -19.7% | — |
| Total non-current assets | +19.5% | -6.2% | +22.1% | +247.2% | +105.7% | +6.4% | +44.4% | +16.9% | +51.2% | +58.0% | +67.7% | — |
| Total assets | +31.4% | +13.4% | +32.2% | +112.5% | +57.1% | +55.5% | +37.5% | +34.7% | +28.3% | +10.9% | +16.5% | — |
| Liabilities | ||||||||||||
| Trade payables | -37.4% | +65.9% | -38.0% | +304.1% | +30.3% | +631.0% | -14.5% | -50.6% | -40.8% | +3.3% | -3.8% | — |
| Short-term borrowings & current portion of debt | +117.1% | +23.4% | -28.4% | +11.6% | +82.0% | +126.4% | +52.3% | +118.8% | — | — | — | — |
| Total current liabilities | +27.9% | +6.8% | +14.7% | +141.3% | +79.0% | +84.4% | +43.4% | +58.5% | +153.4% | -22.7% | +33.4% | — |
| Long-term debt | +212.5% | -37.5% | +12.1% | +105.8% | -16.9% | +122.5% | — | — | — | — | — | — |
| Other non-current liabilities | +158.1% | -18.4% | +52.8% | +754.0% | +60.3% | +192.6% | +48.9% | +18.7% | +42.3% | +61.0% | +10.1% | — |
| Total non-current liabilities | +156.9% | -22.3% | +48.7% | +380.8% | +4.4% | +138.3% | +561.5% | +18.7% | +42.3% | +61.0% | +10.1% | — |
| Total liabilities | +43.7% | +2.1% | +19.1% | +158.0% | +70.5% | +89.3% | +54.3% | +57.4% | +148.0% | -20.7% | +32.7% | — |
| Equity | ||||||||||||
| Share capital | +0.6% | +0.5% | +0.3% | +109.7% | +11.1% | +0.9% | +10.1% | +0.3% | +0.7% | +0.4% | +27.0% | — |
| Reserves & retained earnings | +29.5% | +23.9% | +59.7% | +55.7% | +65.1% | +57.0% | +49.5% | +56.8% | -4.9% | +29.5% | +81.2% | — |
| Equity attributable to shareholders | +25.4% | +19.8% | +41.0% | +90.1% | +54.1% | +41.1% | +33.1% | +29.8% | +14.1% | +16.2% | +14.4% | — |
| Non-controlling interest | -22.5% | -10.4% | +16.3% | +79.8% | -99.2% | — | — | -110.7% | — | — | — | — |
| Total equity | +25.4% | +19.8% | +41.0% | +90.1% | +51.2% | +44.3% | +32.6% | +29.3% | +15.2% | +16.0% | +14.2% | — |
| Total liabilities & equity | +31.4% | +13.4% | +32.2% | +112.5% | +57.1% | +55.5% | +37.5% | +34.7% | +28.3% | +10.9% | +16.5% | — |
| Key figures | ||||||||||||
| Total debt | +127.4% | +11.7% | -23.0% | +18.8% | +66.8% | +125.8% | +80.4% | +118.8% | — | — | — | — |
| Net debt / (net cash) | — | — | — | — | — | — | — | — | — | — | — | — |
| Shares outstanding | — | — | — | — | — | — | — | — | — | — | — | — |
| Common equity | +25.4% | +19.8% | +41.0% | +90.1% | +54.1% | +41.1% | +33.1% | +29.8% | +14.1% | +16.2% | +14.4% | — |
| Book value per share (Rs) | +24.7% | +19.2% | +40.5% | +81.3% | +52.5% | +39.9% | +33.0% | +29.4% | +13.3% | +15.8% | -9.9% | — |
Change against the previous fiscal year; shown when the earlier figure is positive.
| Rs mn | FY2025 Jan – Dec 2025 | FY2024 * Jan – Dec 2024 | FY2023 * Jan – Dec 2023 | FY2022 * Jan – Dec 2022 | FY2021 Jan – Dec 2021 | FY2020 Jan – Dec 2020 | FY2019 Jan – Dec 2019 | FY2018 * Jan – Dec 2018 | FY2017 Jan – Dec 2017 | FY2016 Jan – Dec 2016 | FY2015 Jan – Dec 2015 | FY2014 Jan – Dec 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||
| Cash & short-term investments | 25.1% | 18.7% | 18.9% | 26.7% | 43.5% | 49.1% | 31.1% | 19.7% | 23.2% | 17.0% | 26.8% | 42.3% |
| Trade receivables | 23.3% | 30.6% | 25.1% | 22.2% | 22.9% | 20.7% | 23.7% | 31.5% | 24.9% | 35.7% | 34.3% | 31.0% |
| Inventories | 0.1% | 0.5% | 0.2% | 2.1% | 2.1% | 0.7% | 1.5% | 0.6% | 1.2% | — | — | — |
| Other current assets | 2.0% | 1.1% | 0.4% | 1.6% | 0.9% | 3.0% | 3.1% | 4.0% | 2.3% | — | — | — |
| Total current assets | 74.5% | 72.0% | 66.1% | 63.3% | 77.6% | 82.9% | 74.9% | 76.1% | 72.5% | 76.7% | 83.6% | 88.6% |
| Property, plant & equipment | 7.1% | 7.1% | 8.7% | 9.2% | 13.0% | 15.0% | 21.4% | 20.2% | 22.5% | 18.4% | 13.0% | 8.5% |
| Intangible assets | 15.9% | 17.2% | 20.7% | 20.8% | 0.1% | 1.8% | 2.5% | 3.2% | 3.7% | 3.8% | 3.0% | 2.3% |
| Long-term investments | 0.2% | 0.2% | 0.2% | 0.6% | — | — | — | — | — | — | — | — |
| Other non-current assets | 1.1% | 1.2% | 0.9% | 0.4% | 1.3% | 0.3% | 1.1% | 0.4% | 1.3% | 1.1% | 0.5% | 0.7% |
| Total non-current assets | 25.5% | 28.0% | 33.9% | 36.7% | 22.4% | 17.1% | 25.1% | 23.9% | 27.5% | 23.3% | 16.4% | 11.4% |
| 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% |
| Liabilities | ||||||||||||
| Trade payables | 2.2% | 4.7% | 3.2% | 6.8% | 3.6% | 4.3% | 0.9% | 1.5% | 4.0% | 8.7% | 9.4% | 11.4% |
| Short-term borrowings & current portion of debt | 8.2% | 5.0% | 4.6% | 8.4% | 16.0% | 13.8% | 9.5% | 8.6% | 5.3% | — | — | — |
| Total current liabilities | 27.8% | 28.6% | 30.3% | 35.0% | 30.8% | 27.0% | 22.8% | 21.9% | 18.6% | 9.4% | 13.5% | 11.8% |
| Long-term debt | 1.4% | 0.6% | 1.1% | 1.3% | 1.3% | 2.5% | 1.8% | — | — | — | — | — |
| Other non-current liabilities | 6.4% | 3.3% | 4.5% | 3.9% | 1.0% | 1.0% | 0.5% | 0.5% | 0.5% | 0.5% | 0.3% | 0.4% |
| Total non-current liabilities | 7.8% | 4.0% | 5.9% | 5.2% | 2.3% | 3.5% | 2.3% | 0.5% | 0.5% | 0.5% | 0.3% | 0.4% |
| Total liabilities | 35.6% | 32.6% | 36.2% | 40.2% | 33.1% | 30.5% | 25.1% | 22.3% | 19.1% | 9.9% | 13.8% | 12.1% |
| Equity | ||||||||||||
| Share capital | 3.9% | 5.1% | 5.8% | 7.6% | 7.7% | 10.9% | 16.7% | 20.9% | 28.1% | 35.8% | 39.5% | 36.2% |
| Reserves & retained earnings | 52.1% | 52.9% | 48.4% | 40.1% | 54.7% | 52.0% | 51.5% | 47.4% | 40.7% | 54.9% | 47.0% | 30.2% |
| Equity attributable to shareholders | 64.4% | 67.4% | 63.8% | 59.8% | 66.9% | 68.2% | 75.2% | 77.7% | 80.6% | 90.6% | 86.5% | 88.1% |
| Non-controlling interest | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 1.3% | (0.3%) | (0.0%) | 0.3% | (0.5%) | (0.3%) | (0.2%) |
| Total equity | 64.4% | 67.4% | 63.8% | 59.8% | 66.9% | 69.5% | 74.9% | 77.7% | 80.9% | 90.1% | 86.2% | 87.9% |
| 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% |
| Key figures | ||||||||||||
| Total debt | 9.6% | 5.6% | 5.6% | 9.7% | 17.3% | 16.3% | 11.3% | 8.6% | 5.3% | — | — | — |
| Net debt / (net cash) | (15.5%) | (13.2%) | (13.3%) | (17.0%) | (26.2%) | (32.7%) | (19.9%) | (11.1%) | (17.9%) | (17.0%) | (26.8%) | (42.3%) |
| Common equity | 64.4% | 67.4% | 63.8% | 59.8% | 66.9% | 68.2% | 75.2% | 77.7% | 80.6% | 90.6% | 86.5% | 88.1% |
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 15 Oct 2026.
All reported line items 203
| Rs bn | FY2025 Jan – Dec 2025 | FY2024 Jan – Dec 2024 | FY2023 Jan – Dec 2023 | FY2022 Jan – Dec 2022 | FY2021 Jan – Dec 2021 | FY2020 Jan – Dec 2020 | FY2019 Jan – Dec 2019 | FY2018 Jan – Dec 2018 | FY2017 Jan – Dec 2017 | FY2016 Jan – Dec 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Cash Equivalents | 13.5 | 7.8 | 8.0 | 5.8 | 3.0 | 3.0 | 1.5 | 0.8 | 0.7 | 0.3 |
| Cash & Short Term Investments | 18.9 | 10.8 | 9.6 | 10.2 | 7.8 | 5.6 | 2.3 | 1.1 | 0.9 | 0.5 |
| Short-Term Investments - Total | 5.4 | 2.9 | 1.6 | 4.4 | 4.9 | 2.6 | 0.8 | 0.3 | 0.2 | 0.3 |
| Derivative Financial Instruments - Hedging - Short-Term | 0.0 | — | — | — | — | — | — | — | — | — |
| Loans & Receivables - Net - Short-Term | 34.4 | 28.4 | 22.5 | 12.0 | 5.4 | 3.3 | 2.7 | 2.6 | 1.8 | 1.8 |
| Loans & Receivables - Total | 35.2 | 29.5 | 23.9 | 13.2 | 5.4 | 3.3 | 2.7 | 2.6 | 1.8 | 1.8 |
| Trade Accounts & Trade Notes Receivable - Net | 17.6 | 17.6 | 12.7 | 8.5 | 4.1 | 2.4 | 1.7 | 1.7 | 1.0 | 1.1 |
| Trade Accounts & Trade Notes Receivable - Gross | 17.9 | 18.2 | 13.0 | 8.9 | 4.5 | 2.7 | 1.9 | 1.7 | 1.0 | — |
| Provision - Trade Accounts & Trade Notes Receivable | 0.4 | 0.6 | 0.3 | 0.4 | 0.3 | 0.3 | 0.2 | 0.1 | 0.0 | — |
| Loans - Short-Term | 1.7 | 0.6 | 1.5 | 0.5 | 0.3 | — | 0.0 | 0.0 | — | 0.0 |
| Income Tax - Receivables - Short-Term | 0.7 | 0.4 | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 |
| Receivables - Other - Total | 14.4 | 9.8 | 8.3 | 2.8 | 0.7 | 0.8 | 0.7 | 0.8 | 0.6 | 0.5 |
| Derivative Financial Instruments - Hedging - Total | 0.0 | — | — | — | — | — | — | — | — | — |
| Accounts & Notes Receivable - Trade - Gross - Total | 17.9 | 18.2 | 13.0 | 8.9 | 4.5 | 2.7 | 1.9 | 1.7 | 1.0 | — |
| Inventories - Total | 0.1 | 0.3 | 0.1 | 0.8 | 0.4 | 0.1 | 0.1 | 0.0 | 0.0 | — |
| Inventories - Other - Total | 0.1 | 0.3 | 0.1 | 0.8 | 0.4 | 0.1 | 0.1 | 0.0 | 0.0 | — |
| Prepaid Expenses - Short-Term | 1.3 | 1.3 | 1.1 | 0.6 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 |
| Investments - Total | 5.6 | 3.0 | 1.7 | 4.7 | 4.9 | 2.6 | 0.8 | 0.3 | 0.2 | 0.3 |
| Other Current Assets - Total | 1.5 | 0.7 | 0.2 | 0.6 | 0.2 | 0.3 | 0.2 | 0.2 | 0.1 | — |
| Property, Plant & Equipment - Net - Total | 5.4 | 4.1 | 4.4 | 3.5 | 2.3 | 1.7 | 1.6 | 1.1 | 0.9 | 0.6 |
| Property, Plant & Equipment - Gross - Total | 9.9 | 7.5 | 6.8 | 5.2 | 3.4 | 2.5 | 2.1 | 1.5 | 1.3 | — |
| Property, Plant & Equipment - Accumulated Depreciation & Impairment - Total | 4.5 | 3.5 | 2.4 | 1.6 | 1.0 | 0.8 | 0.6 | 0.4 | 0.4 | — |
| Other Current Assets | 1.5 | 0.7 | 0.2 | 0.6 | 0.2 | 0.3 | 0.2 | 0.2 | 0.1 | — |
| Other Assets - Total | 2.3 | 1.3 | 0.6 | 0.8 | 0.4 | 0.4 | 0.3 | 0.2 | 0.1 | 0.0 |
| Investments in Associates, Joint Ventures and Unconsolidated Subsidiaries | 0.1 | 0.2 | 0.3 | 1.0 | 1.4 | — | — | — | — | — |
| Intangible Assets - Total - Net | 12.0 | 9.9 | 10.5 | 8.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 |
| Total Current Assets | 56.3 | 41.4 | 33.5 | 24.3 | 14.0 | 9.5 | 5.5 | 4.1 | 2.9 | 2.4 |
| Intangible Assets - excluding Goodwill - Net - Total | 12.0 | 9.9 | 10.5 | 8.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 |
| Investments - Long-Term | 0.2 | 0.1 | 0.1 | 0.2 | — | — | — | — | — | — |
| Investments - Available for Sale/Held to Maturity - Long-Term | 0.2 | 0.1 | 0.1 | 0.2 | — | — | — | — | — | — |
| Intangible Assets - Gross - Total | — | — | — | — | 0.2 | 0.4 | 0.3 | 0.3 | 0.2 | — |
| Intangible Assets - excluding Goodwill - Gross | — | — | — | — | 0.2 | 0.4 | 0.3 | 0.3 | 0.2 | — |
| Receivables & Loans - Long-Term | 0.8 | 1.2 | 1.4 | 1.2 | 0.0 | — | — | — | — | — |
| Intangible Assets - Accumulated Amortization & Impairment - Total | — | — | — | — | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | — |
| Intangible Assets - excluding Goodwill - Accumulated Amortization & Impairment - Total | — | — | — | — | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | — |
| Loans - Long-Term | 0.6 | 0.6 | 0.5 | 0.3 | 0.0 | — | — | — | — | — |
| Computer Software - Intangible Assets - Net | — | — | — | — | 0.0 | 0.2 | 0.2 | 0.2 | 0.1 | — |
| Receivables - Other - Net - Long-Term | 0.2 | 0.6 | 0.9 | 0.9 | — | — | — | — | — | — |
| Property, Plant & Equipment - excluding Assets Leased Out - Net - Total | 5.4 | 4.1 | 4.4 | 3.5 | 2.3 | 1.7 | 1.6 | 1.1 | 0.9 | — |
| Land & Buildings - Net | 1.3 | 1.4 | 1.4 | 1.3 | 1.0 | 0.9 | 0.9 | 0.5 | 0.5 | — |
| Land/Improvements - Net | 0.6 | 0.6 | 0.6 | 0.6 | 0.4 | 0.4 | 0.3 | 0.1 | 0.1 | — |
| Buildings - Net | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | — |
| Computer Software - Intangible Assets - Gross | — | — | — | — | 0.2 | 0.4 | 0.3 | 0.3 | 0.2 | — |
| Leasehold Improvements - Net | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | — | — |
| Plant, Machinery & Equipment - Net | 2.5 | 2.0 | 2.0 | 1.2 | 1.0 | 0.5 | 0.5 | 0.3 | 0.2 | — |
| Transportation Equipment - Net | 0.5 | 0.2 | 0.0 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.0 | — |
| Computer Software & Equipment - Net | 1.7 | 1.5 | 1.7 | 0.9 | 0.6 | 0.2 | 0.2 | 0.1 | 0.1 | — |
| Construction in Progress - Net | 0.1 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | — |
| Right of Use Tangible Assets - Total - Net | 1.1 | 0.4 | 0.7 | 0.6 | 0.3 | 0.2 | 0.1 | — | — | — |
| Right of Use Tangible Assets - Capital/Finance Lease - Net | 1.1 | 0.4 | 0.7 | 0.6 | 0.3 | 0.2 | 0.1 | — | — | — |
| Property, Plant & Equipment - Other - Net | 0.3 | 0.3 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | — |
| Computer Software - Intangible Assets - Accumulated Amortization & Impairment | — | — | — | — | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | — |
| Property, Plant & Equipment - excluding Assets Leased Out - Gross | 9.9 | 7.5 | 6.8 | 5.2 | 3.4 | 2.5 | 2.1 | 1.5 | 1.3 | — |
| Land & Buildings - Gross | 1.6 | 1.6 | 1.6 | 1.4 | 1.0 | 1.0 | 0.9 | 0.6 | 0.5 | — |
| Land/Improvements - Gross | 0.6 | 0.6 | 0.6 | 0.6 | 0.4 | 0.4 | 0.3 | 0.1 | 0.1 | — |
| Buildings - Gross | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | — |
| Leasehold Improvements - Gross | 0.3 | 0.3 | 0.3 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | — | — |
| Plant, Machinery & Equipment - Gross | 5.7 | 4.5 | 3.7 | 2.3 | 1.8 | 1.1 | 0.9 | 0.6 | 0.6 | — |
| Transportation Equipment - Gross | 0.8 | 0.4 | 0.2 | 0.1 | 0.4 | 0.3 | 0.2 | 0.2 | 0.1 | — |
| Computer Software & Equipment - Gross | 4.3 | 3.6 | 3.0 | 1.8 | 1.1 | 0.6 | 0.5 | 0.3 | 0.3 | — |
| Construction in Progress - Gross | 0.1 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | — |
| Right of Use Tangible Assets - Total - Gross | 1.8 | 0.9 | 0.9 | 0.8 | 0.3 | 0.2 | 0.2 | — | — | — |
| Total Assets | 75.5 | 57.5 | 50.7 | 38.3 | 18.0 | 11.5 | 7.4 | 5.4 | 4.0 | 3.1 |
| Right of Use Tangible Assets - Capital/Finance Lease - Gross | 1.8 | 0.9 | 0.9 | 0.8 | 0.3 | 0.2 | 0.2 | — | — | — |
| Property, Plant & Equipment - Other - Gross | 0.6 | 0.5 | 0.5 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | — |
| Debt - Total | 7.3 | 3.2 | 2.9 | 3.7 | 3.1 | 1.9 | 0.8 | 0.5 | 0.2 | — |
| Short-Term Debt & Current Portion of Long-Term Debt | 6.2 | 2.8 | 2.3 | 3.2 | 2.9 | 1.6 | 0.7 | 0.5 | 0.2 | — |
| Property, Plant & Equipment - excluding Assets Leased Out - Accumulated Depreciation & Impairment - Total | 4.5 | 3.5 | 2.4 | 1.6 | 1.0 | 0.8 | 0.6 | 0.4 | 0.4 | — |
| Land & Buildings - Accumulated Depreciation & Impairment | 0.4 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | — |
| Land/Improvements - Accumulated Depreciation & Impairment | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — |
| Buildings - Accumulated Depreciation & Impairment | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | — |
| Leasehold Improvements - Accumulated Depreciation & Impairment | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | — | — |
| Current Portion of Long-Term Debt including Capitalized Leases | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | — | — | — |
| Plant, Machinery & Equipment - Accumulated Depreciation & Impairment | 3.2 | 2.5 | 1.7 | 1.1 | 0.8 | 0.6 | 0.4 | 0.3 | 0.3 | — |
| Transportation Equipment - Accumulated Depreciation & Impairment | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | — |
| Capitalized Leases - Current Portion | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | — | — | — |
| Computer Software & Equipment - Accumulated Depreciation & Impairment | 2.6 | 2.0 | 1.4 | 0.9 | 0.5 | 0.4 | 0.3 | 0.2 | 0.2 | — |
| Short-Term Debt & Notes Payable | 6.0 | 2.7 | 2.1 | 3.1 | 2.8 | 1.4 | 0.7 | 0.5 | 0.2 | — |
| Debt - Long-Term - Total | 1.1 | 0.3 | 0.6 | 0.5 | 0.2 | 0.3 | 0.1 | — | — | — |
| Right of Use Tangible Assets - Total/Unspecified - Accumulated Depreciation | 0.7 | 0.4 | 0.3 | 0.3 | 0.0 | 0.0 | 0.0 | — | — | — |
| Right of Use Tangible Assets - Capital/Finance Lease - Accumulated Depreciation | 0.7 | 0.4 | 0.3 | 0.3 | 0.0 | 0.0 | 0.0 | — | — | — |
| Property, Plant & Equipment - Other - Accumulated Depreciation & Impairment | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | — |
| Current Portion of Long-Term Debt excluding Capitalized Leases | — | — | — | 0.0 | 0.1 | 0.1 | — | — | — | — |
| Capitalized Lease Obligations - Long-Term | 1.1 | 0.3 | 0.6 | 0.5 | 0.2 | 0.2 | 0.1 | — | — | — |
| Long-Term Debt excluding Capitalized Leases | — | — | — | 0.0 | 0.0 | 0.1 | — | — | — | — |
| Other Non-Current Assets - Total | 0.8 | 0.7 | 0.4 | 0.2 | 0.2 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 |
| Debt - Non-Convertible - Long-Term | — | — | — | 0.0 | 0.0 | 0.1 | — | — | — | — |
| Dividends Payable | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — |
| Deferred Tax - Asset - Long-Term | — | — | 0.0 | 0.0 | 0.1 | — | — | 0.0 | 0.0 | 0.0 |
| Deferred Tax & Investment Tax Credits - Long-Term | 0.0 | 0.1 | 0.1 | — | — | — | — | — | — | — |
| Deferred Tax - Liability - Long-Term | 0.0 | 0.1 | 0.1 | — | — | — | — | — | — | — |
| Payables & Accrued Expenses | 10.7 | 8.6 | 7.3 | 4.5 | 1.7 | 1.2 | 0.8 | 0.6 | 0.4 | 0.3 |
| Trade Account Payables - Total | 1.7 | 2.7 | 1.6 | 2.6 | 0.6 | 0.5 | 0.1 | 0.1 | 0.2 | 0.3 |
| Other Non-Current Assets | 0.8 | 0.7 | 0.4 | 0.2 | 0.2 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 |
| Accrued Expenses | 9.0 | 5.9 | 5.7 | 1.9 | 1.1 | 0.7 | 0.7 | 0.5 | 0.3 | — |
| Derivative Liabilities - Hedging | 0.0 | 0.0 | — | — | — | — | — | — | — | — |
| Total Liabilities | 26.9 | 18.7 | 18.3 | 15.4 | 6.0 | 3.5 | 1.8 | 1.2 | 0.8 | 0.3 |
| Shareholders' Equity - Attributable to Parent Shareholders - Total | 48.6 | 38.7 | 32.3 | 22.9 | 12.1 | 7.8 | 5.5 | 4.2 | 3.2 | 2.8 |
| Total Non-Current Assets | 19.2 | 16.1 | 17.2 | 14.1 | 4.0 | 2.0 | 1.8 | 1.3 | 1.1 | 0.7 |
| Common Equity Attributable to Parent Shareholders | 48.6 | 38.7 | 32.3 | 22.9 | 12.1 | 7.8 | 5.5 | 4.2 | 3.2 | 2.8 |
| Common Equity - Contributed | 9.2 | 8.4 | 7.8 | 7.6 | 2.2 | 1.9 | 1.7 | 1.6 | 1.6 | 1.1 |
| Common Stock - Issued & Paid | 2.9 | 2.9 | 2.9 | 2.9 | 1.4 | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 |
| Equity - Non-Contributed - Reserves & Retained Earnings | 39.3 | 30.4 | 24.5 | 15.4 | 9.9 | 6.0 | 3.8 | 2.5 | 1.6 | 1.7 |
| Retained Earnings - Total | 36.3 | 27.1 | 21.3 | 14.1 | 9.5 | 5.8 | 3.7 | 2.5 | 1.6 | 1.7 |
| Trade Accounts Payable & Accruals - Short-Term | 10.7 | 8.6 | 7.3 | 4.5 | 1.7 | 1.2 | 0.8 | 0.6 | 0.4 | 0.3 |
| Comprehensive Income - Accumulated - Total | 2.2 | 2.5 | 2.7 | 0.9 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | — |
| Trade Accounts & Trade Notes Payable - Short-Term | 1.7 | 2.7 | 1.6 | 2.6 | 0.6 | 0.5 | 0.1 | 0.1 | 0.2 | 0.3 |
| Accrued Expenses - Short-Term | 9.0 | 5.9 | 5.7 | 1.9 | 1.1 | 0.7 | 0.7 | 0.5 | 0.3 | — |
| Foreign Currency Translation Adjustment - Accumulated | 2.2 | 2.5 | 2.7 | 0.9 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | — |
| Other Reserves/Equity - Total | 0.8 | 0.8 | 0.5 | 0.3 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | — |
| Derivative Liabilities - Hedging - Short-Term | 0.0 | 0.0 | — | — | — | — | — | — | — | — |
| Income Taxes - Payable - Short-Term | 0.6 | 0.3 | — | — | — | — | 0.0 | 0.0 | 0.0 | — |
| Dividends/Distributions Payable | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — |
| Other Current Liabilities - Total | 3.5 | 4.6 | 5.7 | 5.7 | 0.9 | 0.3 | 0.2 | 0.1 | 0.1 | 0.0 |
| Common Equity - Total | 48.6 | 38.7 | 32.3 | 22.9 | 12.1 | 7.8 | 5.5 | 4.2 | 3.2 | 2.8 |
| Deferred Income - Short-Term | 2.7 | 3.9 | 4.6 | 3.0 | 0.9 | 0.3 | 0.2 | 0.0 | 0.1 | 0.0 |
| Common Stock - Additional Paid in Capital including Option Reserve | 6.3 | 5.4 | 4.9 | 4.7 | 0.8 | 0.6 | 0.5 | 0.5 | 0.5 | — |
| Minority Interest - Equity | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | (0.0) | (0.0) | 0.0 | (0.0) |
| Customer Advances - Short-Term | — | — | — | — | — | — | — | 0.0 | 0.0 | — |
| Total Shareholders' Equity - including Minority Interest & Hybrid Debt | 48.6 | 38.7 | 32.3 | 22.9 | 12.1 | 8.0 | 5.5 | 4.2 | 3.2 | 2.8 |
| Total Liabilities & Equity | 75.5 | 57.5 | 50.7 | 38.3 | 18.0 | 11.5 | 7.4 | 5.4 | 4.0 | 3.1 |
| Provisions - Short-Term | — | — | — | — | — | — | — | — | 0.0 | — |
| Other Current Liabilities | 0.8 | 0.7 | 1.1 | 2.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Total Current Liabilities | 21.0 | 16.4 | 15.4 | 13.4 | 5.6 | 3.1 | 1.7 | 1.2 | 0.7 | 0.3 |
| Other Non-Current Liabilities - Total | 4.8 | 1.9 | 2.3 | 1.5 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| Provisions - Long-Term | 1.6 | 0.7 | 0.5 | 0.5 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Post Employment Benefits - Pension & Other - Long-Term | 1.6 | 0.7 | 0.5 | 0.5 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Deferred Revenue - Long-Term | 2.8 | — | — | — | 0.0 | 0.0 | — | — | — | — |
| Other Non-Current Liabilities | 0.4 | 1.2 | 1.8 | 1.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| Total Non-Current Liabilities | 5.9 | 2.3 | 3.0 | 2.0 | 0.4 | 0.4 | 0.2 | 0.0 | 0.0 | 0.0 |
| Common Shares - Issued - Total mn | 1,473.4 | 1,464.9 | 1,457.1 | 1,452.0 | 1,385.0 | 1,370.7 | 1,358.7 | 1,357.8 | 1,353.1 | 1,344.1 |
| Common Shares - Outstanding - Total mn | 1,473.4 | 1,464.9 | 1,457.1 | 1,452.0 | 1,385.0 | 1,370.7 | 1,358.7 | 1,357.8 | 1,353.1 | 1,344.1 |
| 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 | 2,000.0 | 2,000.0 | 2,000.0 | 2,000.0 | 4,000.0 | 2,200.0 | 2,200.0 | 2,420.0 | 2,420.0 | 1,815.0 |
| Common Shares - Issued - Issue Specific mn | 1,473.4 | 1,464.9 | 1,457.1 | 1,452.0 | 1,385.0 | 1,370.7 | 1,358.7 | 1,357.8 | 1,353.1 | 1,344.1 |
| Common Shares - Outstanding - Issue Specific mn | 1,473.4 | 1,464.9 | 1,457.1 | 1,452.0 | 1,385.0 | 1,370.7 | 1,358.7 | 1,357.8 | 1,353.1 | 1,344.1 |
| 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 | 1.1 | 0.4 | 0.7 | 0.6 | 0.3 | 0.2 | 0.1 | — | — | — |
| Right of Use Tangible Assets - Capital/Finance Lease - Net - Supplemental | 1.1 | 0.4 | 0.7 | 0.6 | 0.3 | 0.2 | 0.1 | — | — | — |
| Right of Use Tangible Assets - Total - Gross - Supplemental | 1.8 | 0.9 | 0.9 | 0.8 | 0.3 | 0.2 | 0.2 | — | — | — |
| Right of Use Tangible Assets - Capital/Finance Lease - Gross - Supplemental | 1.8 | 0.9 | 0.9 | 0.8 | 0.3 | 0.2 | 0.2 | — | — | — |
| Property, Plant & Equipment - excluding Right of Use Tangible Assets & Capital Leases - Net - Supplemental | 4.2 | 3.7 | 3.7 | 2.9 | 2.1 | 1.5 | 1.4 | — | — | — |
| Property, Plant & Equipment - excluding Right of Use Tangible Assets & Capital Leases - Gross - Supplemental | 8.0 | 6.7 | 5.8 | 4.3 | 3.0 | 2.2 | 2.0 | — | — | — |
| Finance and Operating Lease Liabilities - Total - Supplemental | 1.3 | 0.5 | 0.7 | 0.6 | 0.3 | 0.2 | 0.2 | — | — | — |
| Debt including Finance and Operating Lease Liabilities - Supplemental | 7.3 | 3.2 | 2.9 | 3.7 | 3.1 | 1.9 | 0.8 | 0.5 | 0.2 | — |
| Net Debt | (11.7) | (7.6) | (6.7) | (6.5) | (4.7) | (3.8) | (1.5) | (0.6) | (0.7) | (0.5) |
| Debt - Long-Term - Maturities - Total | — | — | — | — | 0.1 | 0.2 | — | — | — | — |
| Debt - Long-Term - Maturities - within 1 Year | — | — | — | — | 0.0 | 0.1 | — | — | — | — |
| Debt - Long-Term - Maturities - Year 5 | — | — | — | — | 0.1 | 0.1 | — | — | — | — |
| Debt - Long-Term - Maturities - Remaining | — | — | — | — | 0.0 | 0.0 | — | — | — | — |
| Capital Lease Maturities - Total | 1.3 | 0.5 | 0.6 | 0.5 | 0.3 | 0.2 | — | — | — | — |
| Debt - Long-Term - Maturities - 4-5 Years | — | — | — | — | 0.1 | 0.1 | — | — | — | — |
| Capital Lease Maturities - Due within 1 Year | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | — | — | — | — |
| Debt - Long-Term - Maturities - Year 6 & Beyond | — | — | — | — | 0.0 | 0.0 | — | — | — | — |
| Capital Lease Maturities - Due in Year 5 | 0.8 | 0.3 | 0.4 | 0.4 | 0.2 | 0.1 | — | — | — | — |
| Capital Lease Maturities - Remaining Maturities | 0.3 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | — | — | — | — |
| Capital Lease Maturities - Due in 4-5 Years | 0.8 | 0.3 | 0.4 | 0.4 | 0.2 | 0.1 | — | — | — | — |
| Capital Lease Maturities - Due in Year 6 & Beyond | 0.3 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | — | — | — | — |
| Minority Interest - Total | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | (0.0) | (0.0) | 0.0 | (0.0) |
| Asset Accruals | 61.2 | 48.4 | 41.3 | 31.3 | 15.0 | 8.5 | 5.9 | 4.6 | 3.3 | 2.8 |
| Cash & Cash Equivalents - Total | 13.5 | 7.8 | 8.0 | 5.8 | 3.0 | 3.0 | 1.5 | 0.8 | 0.7 | 0.3 |
| Cash & Short Term Investments - Total | 18.9 | 10.8 | 9.6 | 10.2 | 7.8 | 5.6 | 2.3 | 1.1 | 0.9 | 0.5 |
| Debt - including Preferred Equity & Minority Interest - Total | 7.3 | 3.2 | 2.9 | 3.7 | 3.1 | 2.0 | 0.8 | 0.5 | 0.2 | (0.0) |
| Right of Use Tangible Assets - Total - Accumulated Depreciation - Supplemental | 0.7 | 0.4 | 0.3 | 0.3 | 0.0 | 0.0 | 0.0 | — | — | — |
| Investments - Permanent | 0.2 | 0.3 | 0.4 | 1.2 | 1.4 | — | — | — | — | — |
| Net Book Capital | 36.9 | 31.2 | 25.6 | 16.4 | 7.3 | 4.2 | 4.1 | 3.6 | 2.5 | 2.3 |
| Right of Use Tangible Assets - Capital/Finance Lease - Accumulated Depreciation - Supplemental | 0.7 | 0.4 | 0.3 | 0.3 | 0.0 | 0.0 | 0.0 | — | — | — |
| Net Operating Assets | 36.9 | 31.2 | 25.6 | 16.4 | 7.3 | 4.2 | 4.1 | 3.6 | 2.5 | 2.3 |
| Provisions - Total | 1.6 | 0.8 | 0.6 | 0.5 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Shareholders Equity - Common | 48.6 | 38.7 | 32.3 | 22.9 | 12.1 | 7.8 | 5.5 | 4.2 | 3.2 | 2.8 |
| Property, Plant & Equipment - excluding Right of Use Tangible Assets & Capital Leases - Accumulated Depreciation - Supplemental | 3.8 | 3.0 | 2.1 | 1.4 | 1.0 | 0.7 | 0.5 | — | — | — |
| Tangible Total Equity | 36.6 | 28.8 | 21.8 | 15.0 | 12.0 | 7.8 | 5.3 | 4.0 | 3.1 | 2.7 |
| Tangible Book Value | 36.6 | 28.8 | 21.8 | 15.0 | 12.0 | 7.6 | 5.4 | 4.0 | 3.1 | 2.7 |
| Total Book Capital | 55.8 | 41.9 | 35.2 | 26.6 | 15.2 | 9.7 | 6.4 | 4.6 | 3.4 | 2.8 |
| Total Capital | 55.8 | 41.9 | 35.2 | 26.6 | 15.2 | 9.9 | 6.4 | 4.6 | 3.4 | 2.8 |
| Total Long Term Capital | 54.5 | 41.0 | 35.3 | 24.9 | 12.5 | 8.4 | 5.7 | 4.2 | 3.2 | 2.8 |
| Unearned Revenue - Total | 5.5 | 3.9 | 4.6 | 3.0 | 0.9 | 0.3 | 0.2 | 0.1 | 0.1 | 0.0 |
| Book Value excluding Other Equity | 47.7 | 38.0 | 31.8 | 22.6 | 11.9 | 7.7 | 5.5 | 4.1 | 3.2 | 2.8 |
| Income Taxes - Payable - Long-Term & Short-Term | 0.6 | 0.3 | — | — | — | — | 0.0 | 0.0 | 0.0 | — |
| Contract Assets - Short-Term - Unbilled Revenue in Excess of Advance Consideration & Progress Billings | 14.0 | 9.5 | 8.0 | 2.6 | 0.7 | 0.6 | 0.5 | 0.6 | 0.5 | 0.4 |
| Contract Liabilities - Short-Term - Advance Consideration & Progress Billings in Excess of Unbilled Revenue | 2.7 | 3.9 | 4.6 | 3.0 | 0.9 | 0.3 | 0.2 | 0.0 | 0.1 | 0.0 |
| Contract Liabilities - Long-Term - Advance Consideration & Progress Billings in Excess of Unbilled Revenue | 2.8 | — | — | — | — | — | — | — | — | — |
| Accruals - Short-Term | 21.8 | 17.1 | 10.2 | 5.1 | 5.5 | 3.4 | 2.3 | 2.2 | 1.5 | 1.8 |
| Cash & Short Term Investments - Net of Debt | 11.7 | 7.6 | 6.7 | 6.5 | 4.7 | 3.8 | 1.5 | 0.6 | 0.7 | 0.5 |
| Current Portion of Long-Term Debt including Capitalized Leases & Hybrid Financial Instruments | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | — | — | — |
| Total Fixed Assets - Net | 18.4 | 14.9 | 15.7 | 12.8 | 4.0 | 2.0 | 1.8 | 1.3 | 1.1 | 0.7 |
| Working Capital | 35.3 | 24.9 | 18.1 | 10.9 | 8.4 | 6.4 | 3.8 | 2.9 | 2.2 | 2.1 |
| Interest Bearing Liabilities - Total | 7.3 | 3.2 | 2.9 | 3.7 | 3.1 | 1.9 | 0.8 | 0.5 | 0.2 | — |
| Working Capital - Non-Cash | 16.3 | 14.2 | 8.6 | 0.6 | 0.6 | 0.8 | 1.6 | 1.9 | 1.2 | 1.6 |
| Working Capital excluding Other Current Assets & Liabilities | 37.2 | 28.9 | 23.7 | 15.9 | 9.2 | 6.4 | 3.8 | 2.8 | 2.2 | 2.1 |
| Net Debt Including Preferred Equity & Minority Interest | (11.7) | (7.6) | (6.7) | (6.5) | (4.7) | (3.6) | (1.5) | (0.6) | (0.7) | (0.5) |
| Other Short-Term & Long-Term Assets - Total | 2.3 | 1.3 | 0.6 | 0.8 | 0.4 | 0.4 | 0.3 | 0.2 | 0.1 | 0.0 |
| Other Short-Term & Long-Term Liabilities - Total | 3.9 | 5.8 | 7.6 | 6.7 | 1.0 | 0.4 | 0.2 | 0.1 | 0.1 | 0.0 |
| Total Current Assets excluding Total Inventories | 56.1 | 41.1 | 33.4 | 23.5 | 13.6 | 9.4 | 5.4 | 4.1 | 2.8 | — |
| Tangible Book Value excluding Other Equity | 35.7 | 28.1 | 21.3 | 14.6 | 11.8 | 7.5 | 5.3 | 4.0 | 3.1 | 2.7 |
| Total Debt Excluding Islamic | 7.3 | 3.2 | 2.9 | 3.7 | 3.1 | 1.9 | 0.8 | 0.5 | 0.2 | — |
| Trade Accounts & Trade Notes Receivable - Net - Total | 17.6 | 17.6 | 12.7 | 8.5 | 4.1 | 2.4 | 1.7 | 1.7 | 1.0 | 1.1 |
| Provision for Doubtful Accounts & Notes Receivable - Total | 0.4 | 0.6 | 0.3 | 0.4 | 0.3 | 0.3 | 0.2 | 0.1 | 0.0 | — |
| Current Liabilities excluding Current Debt - Total | 14.8 | 13.6 | 13.1 | 10.2 | 2.7 | 1.5 | 1.0 | 0.7 | 0.5 | — |
| Cash in Hand & with Banks - Total | 13.5 | 7.8 | 8.0 | 5.8 | 3.0 | 3.0 | 1.5 | 0.8 | 0.7 | 0.3 |
| Current Assets excluding Cash & Short Term Investments - Total | 37.3 | 30.6 | 23.9 | 14.0 | 6.1 | 3.9 | 3.2 | 3.0 | 2.0 | 1.9 |
| Cash, Short Term Investments & Accounts Receivable - Total | 36.5 | 28.3 | 22.3 | 18.7 | 12.0 | 8.0 | 4.0 | 2.7 | 1.9 | 1.6 |
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.