Last close · 16 Oct 2026
Rs 8.91 +0.22%
Annual · FY2006 – FY2025
Waves Corporation Limited (WAVES) balance sheet
At the end of FY2025 (Jan – Dec 2025) Waves Corporation Limited had total assets of Rs 25.0 bn, up 2.9% on FY2024. Current assets of Rs 9.4 bn covered current liabilities of Rs 5.5 bn 1.70 times. Total debt was Rs 7.5 bn, net debt Rs 7.5 bn. Shareholders' equity was Rs 10.2 bn (Rs 36.27 per share), 40.7% 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 | FY2013 Jan – Dec 2013 | FY2012 Jan – Dec 2012 | FY2011 Jan – Dec 2011 | FY2010 Jan – Dec 2010 | FY2009 Jan – Dec 2009 | FY2008 Jan – Dec 2008 | FY2007 Jan – Dec 2007 | FY2006 Jan – Dec 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||
| Cash & short-term investments | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 | 0.3 | 0.2 | 0.1 | 0.1 | 0.2 | — | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 |
| Trade receivables | 6.0 | 5.6 | 4.2 | 5.7 | 6.9 | 5.9 | 4.2 | 3.2 | 2.2 | 1.1 | 1.2 | 1.3 | 1.4 | — | 1.2 | 1.1 | 0.9 | 0.9 | 0.8 | 0.7 |
| Inventories | 2.5 | 2.5 | 6.1 | 6.0 | 4.2 | 3.0 | 3.7 | 3.1 | 2.6 | 0.5 | 0.3 | 0.4 | 0.6 | — | 0.6 | 0.5 | 0.5 | 0.5 | 0.4 | 0.3 |
| Other current assets | — | — | — | — | — | 0.0 | — | — | — | — | — | — | — | — | 0.0 | 0.0 | 0.0 | 0.0 | — | — |
| Total current assets | 9.4 | 9.1 | 11.2 | 12.7 | 11.6 | 9.3 | 8.5 | 7.0 | 5.5 | 1.9 | 1.8 | 2.0 | 2.4 | — | 2.1 | 1.8 | 1.6 | 1.6 | 1.4 | 1.1 |
| Property, plant & equipment | 8.4 | 8.8 | 8.1 | 6.2 | 6.3 | 5.6 | 5.7 | 4.8 | 4.7 | 1.7 | 1.3 | 1.0 | 0.6 | — | 0.7 | 0.7 | 0.2 | 0.2 | 0.2 | 0.1 |
| Intangible assets | 2.7 | 2.8 | 2.8 | 2.8 | 2.9 | 2.9 | 2.9 | 3.0 | 3.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | — | — | — | — | — |
| Long-term investments | 4.5 | 3.6 | 0.0 | — | — | — | — | — | — | 0.3 | — | — | — | — | — | — | — | 0.0 | 0.0 | 0.0 |
| 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 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| Total non-current assets | 15.7 | 15.2 | 11.0 | 9.1 | 9.2 | 8.5 | 8.7 | 7.8 | 7.7 | 2.0 | 1.4 | 1.1 | 0.7 | — | 0.7 | 0.7 | 0.3 | 0.3 | 0.2 | 0.1 |
| Total assets | 25.0 | 24.3 | 22.2 | 21.8 | 20.8 | 17.9 | 17.2 | 14.7 | 13.2 | 3.9 | 3.1 | 3.1 | 3.1 | — | 2.8 | 2.5 | 1.9 | 1.9 | 1.6 | 1.2 |
| Liabilities | ||||||||||||||||||||
| Trade payables | 3.3 | 3.7 | 3.5 | 3.6 | 2.3 | 1.0 | 1.9 | 1.8 | 1.2 | 0.5 | 0.4 | 0.5 | 0.5 | — | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 |
| Short-term borrowings & current portion of debt | 1.9 | 1.5 | 5.5 | 5.8 | 6.3 | 4.9 | 4.6 | 3.3 | 2.8 | 1.2 | 1.4 | 1.4 | 1.4 | — | 1.2 | 1.0 | 0.8 | 0.8 | 0.6 | 0.5 |
| Total current liabilities | 5.5 | 5.4 | 9.8 | 9.8 | 8.8 | 6.8 | 6.6 | 5.2 | 4.1 | 1.7 | 1.8 | 1.9 | 1.9 | — | 1.5 | 1.3 | 1.2 | 1.2 | 0.9 | 0.8 |
| Long-term debt | 5.7 | 5.6 | 0.8 | 0.9 | 1.2 | 2.3 | 1.9 | 0.8 | 0.6 | 0.5 | 0.1 | 0.1 | 0.1 | — | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 |
| Other non-current liabilities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | — | 0.2 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 |
| Total non-current liabilities | 5.9 | 5.9 | 1.1 | 1.2 | 1.8 | 2.6 | 2.2 | 1.1 | 0.9 | 0.8 | 0.3 | 0.3 | 0.3 | — | 0.4 | 0.4 | 0.2 | 0.3 | 0.3 | 0.2 |
| Total liabilities | 11.4 | 11.3 | 10.9 | 11.0 | 10.5 | 9.4 | 8.8 | 6.3 | 5.0 | 2.5 | 2.1 | 2.2 | 2.2 | — | 1.9 | 1.7 | 1.4 | 1.4 | 1.2 | 1.0 |
| Equity | ||||||||||||||||||||
| Share capital | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 1.9 | 1.9 | 1.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | — | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.1 |
| Reserves & retained earnings | 7.4 | 7.3 | 6.8 | 6.4 | 0.9 | 2.0 | 1.9 | 1.9 | 2.7 | 1.0 | 0.6 | 0.5 | 0.5 | — | 0.5 | 0.5 | 0.2 | 0.2 | 0.1 | 0.1 |
| Equity attributable to shareholders | 10.2 | 10.1 | 9.6 | 9.2 | 8.7 | 8.5 | 8.3 | 8.4 | 8.2 | 1.4 | 1.0 | 0.9 | 0.9 | — | 0.8 | 0.8 | 0.5 | 0.4 | 0.4 | 0.3 |
| Non-controlling interest | 3.4 | 3.0 | 1.6 | 1.5 | 1.5 | 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 |
| Total equity | 13.6 | 13.0 | 11.2 | 10.8 | 10.3 | 8.5 | 8.3 | 8.4 | 8.2 | 1.4 | 1.0 | 0.9 | 0.9 | — | 0.8 | 0.8 | 0.5 | 0.4 | 0.4 | 0.3 |
| Total liabilities & equity | 25.0 | 24.3 | 22.2 | 21.8 | 20.8 | 17.9 | 17.2 | 14.7 | 13.2 | 3.9 | 3.1 | 3.1 | 3.1 | — | 2.8 | 2.5 | 1.9 | 1.9 | 1.6 | 1.2 |
| Key figures | ||||||||||||||||||||
| Total debt | 7.5 | 7.1 | 6.3 | 6.7 | 7.5 | 7.2 | 6.4 | 4.1 | 3.5 | 1.7 | 1.5 | 1.5 | 1.5 | — | 1.4 | 1.2 | 1.0 | 1.0 | 0.8 | 0.6 |
| Net debt / (net cash) | 7.5 | 7.0 | 6.2 | 6.5 | 7.4 | 7.0 | 6.2 | 4.0 | 3.2 | 1.6 | 1.3 | 1.4 | 1.3 | — | 1.2 | 1.0 | 0.9 | 0.9 | 0.7 | 0.6 |
| Shares outstanding mn | 281.4 | 281.4 | 281.4 | 281.4 | 281.4 | 213.7 | 213.7 | 213.7 | 68.4 | 68.4 | 68.4 | 68.4 | 68.4 | — | 77.5 | 62.2 | 56.5 | 62.2 | 62.2 | 50.8 |
| Common equity | 10.2 | 10.1 | 9.6 | 9.2 | 8.7 | 8.5 | 8.3 | 8.4 | 8.2 | 1.4 | 1.0 | 0.9 | 0.9 | — | 0.8 | 0.8 | 0.5 | 0.4 | 0.4 | 0.3 |
| Book value per share (Rs) Rs | 36.27 | 35.77 | 34.21 | 32.86 | 31.01 | 39.58 | 39.02 | 39.25 | 119.37 | 20.53 | 14.86 | 13.29 | 13.34 | — | 10.80 | 12.97 | 8.37 | 7.11 | 6.26 | 5.03 |
| 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 | FY2013 Jan – Dec 2013 | FY2012 Jan – Dec 2012 | FY2011 Jan – Dec 2011 | FY2010 Jan – Dec 2010 | FY2009 Jan – Dec 2009 | FY2008 Jan – Dec 2008 | FY2007 Jan – Dec 2007 | FY2006 Jan – Dec 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||
| Cash & short-term investments | +43.1% | -15.2% | -46.4% | -23.2% | +6.7% | -12.5% | +55.4% | -63.9% | +94.3% | +33.7% | -15.0% | -31.7% | — | — | +41.8% | +11.5% | +10.5% | +29.9% | +37.1% | — |
| Trade receivables | +7.1% | +33.7% | -26.1% | -17.2% | +16.5% | +38.6% | +30.8% | +50.5% | +102.8% | -10.1% | -10.3% | -5.6% | — | — | +9.2% | +14.0% | +4.1% | +9.7% | +19.7% | — |
| Inventories | +0.3% | -58.8% | +1.0% | +43.3% | +40.6% | -18.8% | +18.2% | +19.4% | +408.7% | +70.2% | -30.5% | -31.8% | — | — | +12.0% | +11.8% | -9.0% | +27.2% | +29.2% | — |
| Other current assets | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -30.9% | +111.5% | -48.3% | — | — | — |
| Total current assets | +2.8% | -18.2% | -12.0% | +9.3% | +24.5% | +9.8% | +21.9% | +26.1% | +187.7% | +7.5% | -12.4% | -14.6% | — | — | +12.8% | +13.8% | +0.5% | +17.6% | +24.4% | — |
| Property, plant & equipment | -4.9% | +8.4% | +31.4% | -1.8% | +12.9% | -2.3% | +20.0% | +1.6% | +182.4% | +26.5% | +26.9% | +60.7% | — | — | -0.9% | +214.5% | -0.8% | +35.2% | +42.2% | — |
| Intangible assets | -1.3% | -1.3% | -1.4% | -1.4% | -1.3% | -1.0% | -0.7% | -0.4% | +13,229.4% | -14.3% | -12.6% | -6.7% | — | — | — | — | — | — | — | — |
| Long-term investments | +25.9% | +20,481.1% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -100.0% | -1.9% | — |
| Other non-current assets | -3.9% | -26.1% | -11.9% | +414.0% | -33.4% | -30.0% | -11.4% | +23.7% | +46.7% | -20.8% | -12.8% | -27.8% | — | — | -9.9% | +6.7% | +22.6% | +17.8% | +37.3% | — |
| Total non-current assets | +3.0% | +38.2% | +21.0% | -1.2% | +7.6% | -1.7% | +12.1% | +0.9% | +281.3% | +48.3% | +24.8% | +53.1% | — | — | -1.5% | +176.1% | +2.8% | +27.6% | +39.2% | — |
| Total assets | +2.9% | +9.8% | +1.8% | +4.7% | +16.4% | +4.0% | +16.7% | +11.4% | +235.7% | +25.2% | +0.6% | +1.0% | — | — | +8.7% | +36.0% | +0.7% | +19.0% | +26.4% | — |
| Liabilities | ||||||||||||||||||||
| Trade payables | -10.9% | +4.0% | -2.2% | +56.5% | +133.9% | -47.3% | +4.2% | +50.1% | +151.1% | +15.3% | -17.6% | +3.4% | — | — | -10.6% | +6.4% | -5.8% | +3.2% | +14.6% | — |
| Short-term borrowings & current portion of debt | +28.3% | -73.4% | -4.7% | -8.4% | +28.6% | +7.4% | +38.1% | +15.9% | +136.8% | -13.4% | -0.7% | +1.3% | — | — | +20.8% | +14.4% | +5.5% | +41.0% | +15.7% | — |
| Total current liabilities | +2.3% | -44.9% | +0.7% | +11.2% | +29.5% | +2.0% | +27.9% | +26.2% | +139.4% | -6.4% | -5.6% | +2.1% | — | — | +13.9% | +15.4% | +0.4% | +25.8% | +14.1% | — |
| Long-term debt | +0.8% | +601.6% | -10.1% | -28.2% | -45.5% | +22.5% | +139.4% | +27.7% | +12.5% | +739.3% | -29.0% | +2.1% | — | — | +2.5% | +15.5% | -13.9% | -3.8% | +48.0% | — |
| Other non-current liabilities | -3.1% | -1.6% | -30.3% | -18.6% | -25.4% | -81.5% | -3.2% | +10.4% | +12.1% | +21.4% | +22.9% | -4.1% | — | — | +1.0% | +263.5% | +17.4% | +64.9% | +40.3% | — |
| Total non-current liabilities | -0.2% | +429.9% | -8.6% | -30.6% | -33.4% | +19.9% | +94.5% | +22.5% | +13.6% | +179.8% | +7.0% | -2.2% | — | — | +1.6% | +67.7% | -8.7% | +3.1% | +44.5% | — |
| Total liabilities | +1.0% | +3.2% | -0.3% | +4.3% | +11.9% | +6.5% | +39.7% | +25.6% | +99.2% | +19.0% | -4.0% | +1.5% | — | — | +11.0% | +24.4% | -1.3% | +20.9% | +19.6% | — |
| Equity | ||||||||||||||||||||
| Share capital | 0.0% | 0.0% | 0.0% | 0.0% | +50.0% | 0.0% | +15.0% | +259.3% | 0.0% | 0.0% | 0.0% | 0.0% | — | — | +10.0% | +10.0% | +12.5% | +12.5% | +84.0% | — |
| Reserves & retained earnings | +1.9% | +6.5% | +5.9% | +626.6% | -55.8% | +6.4% | -2.5% | -27.7% | +181.4% | +68.8% | +23.7% | -0.7% | — | — | -0.8% | +185.8% | -2.0% | +15.2% | +18.0% | — |
| Equity attributable to shareholders | +1.4% | +4.6% | +4.1% | +6.0% | +3.1% | +1.4% | -0.6% | +2.7% | +481.5% | +38.1% | +11.8% | -0.3% | — | — | +3.8% | +70.5% | +7.0% | +13.5% | +52.4% | — |
| Non-controlling interest | +15.8% | +86.2% | +2.9% | -0.1% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Total equity | +4.7% | +16.2% | +3.9% | +5.1% | +21.4% | +1.4% | -0.6% | +2.7% | +481.5% | +38.1% | +11.8% | -0.3% | — | — | +3.8% | +70.5% | +7.0% | +13.5% | +52.4% | — |
| Total liabilities & equity | +2.9% | +9.8% | +1.8% | +4.7% | +16.4% | +4.0% | +16.7% | +11.4% | +235.7% | +25.2% | +0.6% | +1.0% | — | — | +8.7% | +36.0% | +0.7% | +19.0% | +26.4% | — |
| Key figures | ||||||||||||||||||||
| Total debt | +6.5% | +12.4% | -5.4% | -11.7% | +5.1% | +11.8% | +57.4% | +18.0% | +98.3% | +19.8% | -2.4% | +1.4% | — | — | +17.5% | +14.6% | +1.4% | +28.5% | +23.2% | — |
| Net debt / (net cash) | +6.2% | +12.7% | -4.7% | -11.4% | +5.1% | +12.4% | +57.4% | +25.5% | +98.7% | +18.7% | -1.2% | +6.4% | — | — | +13.7% | +15.1% | +0.1% | +28.3% | +21.5% | — |
| Shares outstanding | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Common equity | +1.4% | +4.6% | +4.1% | +6.0% | +3.1% | +1.4% | -0.6% | +2.7% | +481.5% | +38.1% | +11.8% | -0.3% | — | — | +3.8% | +70.5% | +7.0% | +13.5% | +52.4% | — |
| Book value per share (Rs) | +1.4% | +4.6% | +4.1% | +6.0% | -21.7% | +1.4% | -0.6% | -67.1% | +481.5% | +38.1% | +11.8% | -0.3% | — | — | -16.7% | +55.0% | +17.7% | +13.5% | +24.4% | — |
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 | FY2013 Jan – Dec 2013 | FY2012 Jan – Dec 2012 | FY2011 Jan – Dec 2011 | FY2010 Jan – Dec 2010 | FY2009 Jan – Dec 2009 | FY2008 Jan – Dec 2008 | FY2007 Jan – Dec 2007 | FY2006 Jan – Dec 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||
| Cash & short-term investments | 0.3% | 0.2% | 0.3% | 0.5% | 0.7% | 0.8% | 1.0% | 0.7% | 2.2% | 3.8% | 3.6% | 4.2% | 6.2% | — | 8.1% | 6.2% | 7.6% | 6.9% | 6.4% | 5.9% |
| Trade receivables | 24.0% | 23.0% | 18.9% | 26.1% | 33.0% | 32.9% | 24.7% | 22.1% | 16.3% | 27.0% | 37.6% | 42.2% | 45.1% | — | 41.5% | 41.3% | 49.3% | 47.7% | 51.8% | 54.7% |
| Inventories | 10.1% | 10.3% | 27.5% | 27.7% | 20.3% | 16.8% | 21.5% | 21.2% | 19.8% | 13.1% | 9.6% | 13.9% | 20.6% | — | 20.9% | 20.3% | 24.6% | 27.3% | 25.5% | 24.9% |
| Other current assets | — | — | — | — | — | 0.2% | — | — | — | — | — | — | — | — | 0.3% | 0.4% | 0.3% | 0.5% | — | — |
| Total current assets | 37.5% | 37.6% | 50.4% | 58.3% | 55.8% | 52.2% | 49.4% | 47.3% | 41.8% | 48.8% | 56.7% | 65.1% | 77.0% | — | 74.6% | 71.9% | 85.9% | 86.1% | 87.1% | 88.5% |
| Property, plant & equipment | 33.4% | 36.2% | 36.6% | 28.4% | 30.2% | 31.2% | 33.2% | 32.3% | 35.5% | 42.1% | 41.7% | 33.0% | 20.8% | — | 23.7% | 26.0% | 11.2% | 11.4% | 10.0% | 8.9% |
| Intangible assets | 10.9% | 11.4% | 12.6% | 13.0% | 13.8% | 16.3% | 17.2% | 20.2% | 22.6% | 0.6% | 0.8% | 1.0% | 1.0% | — | — | — | — | — | — | — |
| Long-term investments | 18.0% | 14.7% | 0.1% | — | — | — | — | — | — | 8.1% | — | — | — | — | — | — | — | 0.0% | 0.4% | 0.6% |
| Other non-current assets | 0.2% | 0.2% | 0.3% | 0.3% | 0.1% | 0.1% | 0.2% | 0.2% | 0.2% | 0.5% | 0.7% | 0.9% | 1.2% | — | 1.7% | 2.0% | 2.5% | 2.1% | 2.1% | 1.9% |
| Total non-current assets | 62.5% | 62.4% | 49.6% | 41.7% | 44.2% | 47.8% | 50.6% | 52.7% | 58.2% | 51.2% | 43.3% | 34.9% | 23.0% | — | 25.3% | 28.0% | 13.8% | 13.5% | 12.6% | 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% | 100.0% | — | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
| Liabilities | ||||||||||||||||||||
| Trade payables | 13.0% | 15.0% | 15.9% | 16.5% | 11.0% | 5.5% | 10.9% | 12.2% | 9.0% | 12.1% | 13.1% | 16.0% | 15.6% | — | 9.1% | 11.1% | 14.2% | 15.2% | 17.5% | 19.3% |
| Short-term borrowings & current portion of debt | 7.5% | 6.0% | 24.8% | 26.5% | 30.3% | 27.4% | 26.5% | 22.4% | 21.6% | 30.6% | 44.2% | 44.8% | 44.6% | — | 42.2% | 38.0% | 45.2% | 43.2% | 36.4% | 39.8% |
| Total current liabilities | 22.1% | 22.3% | 44.4% | 44.8% | 42.2% | 37.9% | 38.7% | 35.3% | 31.2% | 43.7% | 58.4% | 62.2% | 61.6% | — | 55.0% | 52.6% | 61.9% | 62.1% | 58.8% | 65.1% |
| Long-term debt | 22.6% | 23.1% | 3.6% | 4.1% | 6.0% | 12.7% | 10.8% | 5.3% | 4.6% | 13.7% | 2.0% | 2.9% | 2.9% | — | 7.9% | 8.3% | 9.8% | 11.5% | 14.2% | 12.1% |
| Other non-current liabilities | 0.1% | 0.1% | 0.1% | 0.2% | 0.2% | 0.3% | 1.9% | 2.3% | 2.3% | 6.8% | 7.0% | 5.8% | 6.1% | — | 6.8% | 7.3% | 2.7% | 2.3% | 1.7% | 1.5% |
| Total non-current liabilities | 23.4% | 24.2% | 5.0% | 5.6% | 8.4% | 14.7% | 12.8% | 7.7% | 7.0% | 20.6% | 9.2% | 8.7% | 8.9% | — | 14.8% | 15.8% | 12.8% | 14.1% | 16.3% | 14.3% |
| Total liabilities | 45.5% | 46.4% | 49.4% | 50.4% | 50.6% | 52.6% | 51.4% | 43.0% | 38.1% | 64.3% | 67.6% | 70.9% | 70.5% | — | 69.8% | 68.4% | 74.8% | 76.2% | 75.1% | 79.3% |
| Equity | ||||||||||||||||||||
| Share capital | 11.2% | 11.6% | 12.7% | 12.9% | 13.5% | 10.5% | 10.9% | 11.1% | 3.4% | 11.5% | 14.4% | 14.5% | 14.7% | — | 13.5% | 13.4% | 16.6% | 14.8% | 15.7% | 10.8% |
| Reserves & retained earnings | 29.5% | 29.8% | 30.7% | 29.5% | 4.3% | 11.2% | 11.0% | 13.1% | 20.3% | 24.2% | 17.9% | 14.6% | 14.8% | — | 16.7% | 18.3% | 8.7% | 8.9% | 9.2% | 9.9% |
| Equity attributable to shareholders | 40.7% | 41.4% | 43.4% | 42.5% | 41.9% | 47.4% | 48.6% | 57.0% | 61.9% | 35.7% | 32.4% | 29.1% | 29.5% | — | 30.2% | 31.6% | 25.2% | 23.8% | 24.9% | 20.7% |
| Non-controlling interest | 13.7% | 12.2% | 7.2% | 7.1% | 7.4% | 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 | 54.5% | 53.6% | 50.6% | 49.6% | 49.4% | 47.4% | 48.6% | 57.0% | 61.9% | 35.7% | 32.4% | 29.1% | 29.5% | — | 30.2% | 31.6% | 25.2% | 23.8% | 24.9% | 20.7% |
| 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% |
| Key figures | ||||||||||||||||||||
| Total debt | 30.1% | 29.1% | 28.4% | 30.6% | 36.2% | 40.1% | 37.3% | 27.7% | 26.2% | 44.3% | 46.3% | 47.7% | 47.5% | — | 50.1% | 46.3% | 55.0% | 54.6% | 50.6% | 51.9% |
| Net debt / (net cash) | 29.8% | 28.9% | 28.1% | 30.0% | 35.5% | 39.3% | 36.4% | 27.0% | 24.0% | 40.5% | 42.7% | 43.4% | 41.2% | — | 41.9% | 40.1% | 47.4% | 47.7% | 44.2% | 46.0% |
| Common equity | 40.7% | 41.4% | 43.4% | 42.5% | 41.9% | 47.4% | 48.6% | 57.0% | 61.9% | 35.7% | 32.4% | 29.1% | 29.5% | — | 30.2% | 31.6% | 25.2% | 23.8% | 24.9% | 20.7% |
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 174
| 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 | 0.3 | 0.2 |
| Cash & Short Term Investments | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 | 0.3 | 0.2 |
| Short-Term Investments - Total | 0.0 | 0.0 | 0.0 | 0.0 | — | — | — | — | — | 0.0 |
| Loans & Receivables - Net - Short-Term | 6.1 | 5.9 | 4.5 | 6.0 | 7.1 | 6.1 | 4.5 | 3.6 | 2.5 | 1.2 |
| Loans & Receivables - Total | 6.1 | 5.9 | 4.5 | 6.0 | 7.1 | 6.1 | 4.5 | 3.6 | 2.5 | 1.2 |
| Trade Accounts & Trade Notes Receivable - Net | 6.0 | 5.6 | 4.2 | 5.7 | 6.9 | 5.9 | 4.2 | 3.2 | 2.2 | 1.1 |
| Trade Accounts & Trade Notes Receivable - Gross | — | — | — | — | — | 6.3 | — | — | — | — |
| Provision - Trade Accounts & Trade Notes Receivable | — | — | — | — | — | 0.4 | — | — | — | — |
| Income Tax - Receivables - Short-Term | 0.1 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 |
| Receivables - Other - Total | — | — | — | — | — | 0.0 | — | — | — | — |
| Accounts & Notes Receivable - Trade - Gross - Total | — | — | — | — | — | 6.3 | — | — | — | — |
| Inventories - Total | 2.5 | 2.5 | 6.1 | 6.0 | 4.2 | 3.0 | 3.7 | 3.1 | 2.6 | 0.5 |
| Inventories - Raw Materials | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Inventories - Work in Progress | — | — | — | — | — | 0.2 | — | — | — | — |
| Inventories - Finished Goods | 2.5 | 2.5 | 6.1 | 6.0 | 4.2 | 2.8 | 3.7 | 3.1 | 2.6 | 0.5 |
| Prepaid Expenses - Short-Term | 0.7 | 0.7 | 0.5 | 0.5 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 |
| Investments - Total | 4.5 | 3.6 | 0.0 | 0.0 | — | — | — | — | — | 0.3 |
| Assets Held for Sale/Discontinued Operations - Short-Term | — | — | 0.0 | — | 0.0 | — | — | — | — | — |
| Other Current Assets - Total | — | — | — | — | — | 0.0 | — | — | — | — |
| Property, Plant & Equipment - Net - Total | 8.4 | 8.8 | 8.1 | 6.2 | 6.3 | 5.6 | 5.7 | 4.8 | 4.7 | 1.7 |
| Other Current Assets | — | — | — | — | — | 0.0 | — | — | — | — |
| Other Assets - Total | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| Intangible Assets - Total - Net | 2.7 | 2.8 | 2.8 | 2.8 | 2.9 | 2.9 | 2.9 | 3.0 | 3.0 | 0.0 |
| Total Current Assets | 9.4 | 9.1 | 11.2 | 12.7 | 11.6 | 9.3 | 8.5 | 7.0 | 5.5 | 1.9 |
| Intangible Assets - excluding Goodwill - Net - Total | — | — | — | — | — | 1.8 | 1.9 | — | — | — |
| Investments - Long-Term | 4.5 | 3.6 | 0.0 | — | — | — | — | — | — | 0.3 |
| Investment Property - Net | 4.5 | 3.6 | 0.0 | — | — | — | — | — | — | 0.3 |
| Intangible Assets - Gross - Total | — | — | — | — | — | 3.0 | — | — | — | — |
| Intangible Assets - excluding Goodwill - Gross | — | — | — | — | — | 1.9 | — | — | — | — |
| Goodwill/Cost in Excess of Assets Purchased - Net | — | — | — | — | — | 1.1 | 1.1 | — | — | — |
| Receivables & Loans - Long-Term | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | — |
| Intangible Assets - Accumulated Amortization & Impairment - Total | — | — | — | — | — | 0.1 | — | — | — | — |
| Accounts & Notes Receivable - Trade - Net - Long-Term | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | — |
| Intangible Assets - excluding Goodwill - Accumulated Amortization & Impairment - Total | — | — | — | — | — | 0.1 | — | — | — | — |
| Computer Software - Intangible Assets - Net | — | — | — | — | — | 0.0 | 0.0 | — | — | — |
| Brands, Patents, Trademarks, Marketing & Artistic Intangibles - Net | — | — | — | — | — | 1.6 | 1.6 | — | — | — |
| Intangible Assets - Other - Net | — | — | — | — | — | 0.2 | 0.2 | — | — | — |
| Goodwill/Cost in Excess of Assets Purchased - Gross | — | — | — | — | — | 1.1 | — | — | — | — |
| Property, Plant & Equipment - excluding Assets Leased Out - Net - Total | — | — | — | — | — | 5.6 | 5.7 | — | — | — |
| Computer Software - Intangible Assets - Gross | — | — | — | — | — | 0.1 | — | — | — | — |
| Brands, Patents, Trademarks, Marketing & Artistic Intangibles - Gross | — | — | — | — | — | 1.6 | — | — | — | — |
| Intangible Assets - Other - Gross - Total | — | — | — | — | — | 0.2 | — | — | — | — |
| Construction in Progress - Net | — | — | — | — | — | 0.1 | 0.0 | — | — | — |
| Goodwill - Accumulated Amortization & Impairment | — | — | — | — | — | 0.0 | — | — | — | — |
| Right of Use Tangible Assets - Total - Net | — | — | — | — | — | 0.4 | 0.6 | — | — | — |
| Right of Use Tangible Assets - Capital/Finance Lease - Net | — | — | — | — | — | 0.4 | 0.6 | — | — | — |
| Property, Plant & Equipment - Other - Net | — | — | — | — | — | 5.1 | 5.1 | — | — | — |
| Computer Software - Intangible Assets - Accumulated Amortization & Impairment | — | — | — | — | — | 0.1 | — | — | — | — |
| Brands, Patents, Trademarks, Marketing & Artistic Intangibles - Accumulated Amortization & Impairment | — | — | — | — | — | 0.0 | — | — | — | — |
| Intangible Assets - Other - Accumulated Amortization & Impairment | — | — | — | — | — | 0.0 | — | — | — | — |
| Total Assets | 25.0 | 24.3 | 22.2 | 21.8 | 20.8 | 17.9 | 17.2 | 14.7 | 13.2 | 3.9 |
| Debt - Total | 7.5 | 7.1 | 6.3 | 6.7 | 7.5 | 7.2 | 6.4 | 4.1 | 3.5 | 1.7 |
| Short-Term Debt & Current Portion of Long-Term Debt | 1.9 | 1.5 | 5.5 | 5.8 | 6.3 | 4.9 | 4.6 | 3.3 | 2.8 | 1.2 |
| Current Portion of Long-Term Debt including Capitalized Leases | 1.1 | 0.4 | 0.7 | 0.6 | 1.0 | 0.6 | 0.4 | 0.3 | 0.1 | 0.0 |
| Capitalized Leases - Current Portion | — | 0.0 | 0.0 | 0.0 | — | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 |
| Short-Term Debt & Notes Payable | 0.8 | 1.0 | 4.8 | 5.2 | 5.3 | 4.3 | 4.1 | 3.0 | 2.7 | 1.2 |
| Debt - Long-Term - Total | 5.7 | 5.6 | 0.8 | 0.9 | 1.2 | 2.3 | 1.9 | 0.8 | 0.6 | 0.5 |
| Current Portion of Long-Term Debt excluding Capitalized Leases | — | 0.4 | 0.7 | 0.5 | — | 0.5 | 0.3 | 0.3 | 0.1 | 0.0 |
| Assets Held for Sale/Discontinued Operations - Long-Term | — | — | — | 0.0 | — | — | — | — | — | — |
| Capitalized Lease Obligations - Long-Term | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.3 | 0.4 | 0.0 | 0.0 | 0.0 |
| Long-Term Debt excluding Capitalized Leases | 5.7 | 5.6 | 0.8 | 0.8 | 1.1 | 2.0 | 1.4 | 0.7 | 0.6 | 0.5 |
| Other Non-Current Assets - Total | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Debt - Non-Convertible - Long-Term | 5.7 | 5.6 | 0.8 | 0.8 | 1.1 | 2.0 | 1.4 | 0.7 | 0.6 | 0.5 |
| Dividends Payable | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — |
| Deferred Tax & Investment Tax Credits - Long-Term | 0.2 | 0.2 | 0.3 | 0.3 | 0.5 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 |
| Deferred Tax - Liability - Long-Term | 0.2 | 0.2 | 0.3 | 0.3 | 0.5 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 |
| Payables & Accrued Expenses | 3.3 | 3.7 | 3.5 | 3.6 | 2.3 | 1.4 | 1.9 | 1.8 | 1.2 | 0.5 |
| Trade Account Payables - Total | 3.3 | 3.7 | 3.5 | 3.6 | 2.3 | 1.0 | 1.9 | 1.8 | 1.2 | 0.5 |
| Pension Assets - Long-Term | 0.0 | 0.0 | 0.0 | 0.0 | — | 0.0 | 0.0 | 0.0 | — | — |
| Other Non-Current Assets | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Accrued Expenses | — | — | — | — | — | 0.4 | — | — | — | — |
| Total Liabilities | 11.4 | 11.3 | 10.9 | 11.0 | 10.5 | 9.4 | 8.8 | 6.3 | 5.0 | 2.5 |
| Shareholders' Equity - Attributable to Parent Shareholders - Total | 10.2 | 10.1 | 9.6 | 9.2 | 8.7 | 8.5 | 8.3 | 8.4 | 8.2 | 1.4 |
| Total Non-Current Assets | 15.7 | 15.2 | 11.0 | 9.1 | 9.2 | 8.5 | 8.7 | 7.8 | 7.7 | 2.0 |
| Common Equity Attributable to Parent Shareholders | 10.2 | 10.1 | 9.6 | 9.2 | 8.7 | 8.5 | 8.3 | 8.4 | 8.2 | 1.4 |
| Common Equity - Contributed | 2.8 | 2.8 | 2.8 | 2.8 | 7.8 | 6.5 | 6.5 | 6.5 | 5.5 | 0.5 |
| Common Stock - Issued & Paid | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 1.9 | 1.9 | 1.6 | 0.5 | 0.5 |
| Equity - Non-Contributed - Reserves & Retained Earnings | 7.4 | 7.3 | 6.8 | 6.4 | 0.9 | 2.0 | 1.9 | 1.9 | 2.7 | 1.0 |
| Retained Earnings - Total | 6.7 | 6.4 | 6.0 | 5.8 | 0.3 | 1.7 | 1.5 | 1.8 | 1.6 | (0.1) |
| Trade Accounts Payable & Accruals - Short-Term | 3.3 | 3.7 | 3.5 | 3.6 | 2.3 | 1.4 | 1.9 | 1.8 | 1.2 | 0.5 |
| Comprehensive Income - Accumulated - Total | 0.3 | 0.5 | 0.6 | 0.5 | 0.6 | 0.3 | 0.4 | 0.1 | 0.1 | 1.1 |
| Trade Accounts & Trade Notes Payable - Short-Term | 3.3 | 3.7 | 3.5 | 3.6 | 2.3 | 1.0 | 1.9 | 1.8 | 1.2 | 0.5 |
| Accrued Expenses - Short-Term | — | — | — | — | — | 0.4 | — | — | — | — |
| Other Reserves/Equity - Total | 0.4 | 0.4 | 0.2 | 0.1 | — | — | — | 0.0 | 1.0 | — |
| Income Taxes - Payable - Short-Term | — | — | — | — | — | 0.1 | — | — | — | — |
| Dividends/Distributions Payable | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — |
| Other Current Liabilities - Total | 0.4 | 0.3 | 0.8 | 0.4 | 0.2 | 0.4 | 0.2 | 0.1 | 0.1 | 0.0 |
| Common Equity - Total | 10.2 | 10.1 | 9.6 | 9.2 | 8.7 | 8.5 | 8.3 | 8.4 | 8.2 | 1.4 |
| Deferred Income - Short-Term | — | 0.0 | 0.0 | 0.0 | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Security Deposits | — | — | — | — | — | 0.0 | — | — | — | — |
| Common Stock - Additional Paid in Capital including Option Reserve | — | — | — | — | 5.0 | 4.6 | 4.6 | 4.8 | 5.0 | — |
| Minority Interest - Equity | 3.4 | 3.0 | 1.6 | 1.5 | 1.5 | — | — | — | — | — |
| Total Shareholders' Equity - including Minority Interest & Hybrid Debt | 13.6 | 13.0 | 11.2 | 10.8 | 10.3 | 8.5 | 8.3 | 8.4 | 8.2 | 1.4 |
| Total Liabilities & Equity | 25.0 | 24.3 | 22.2 | 21.8 | 20.8 | 17.9 | 17.2 | 14.7 | 13.2 | 3.9 |
| Provisions - Short-Term | — | — | — | — | — | 0.0 | — | — | — | — |
| Other Current Liabilities | 0.4 | 0.3 | 0.8 | 0.4 | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.0 |
| Revaluation Reserves | 0.3 | 0.5 | 0.6 | 0.5 | 0.6 | 0.3 | 0.4 | 0.1 | 0.1 | 1.1 |
| Total Current Liabilities | 5.5 | 5.4 | 9.8 | 9.8 | 8.8 | 6.8 | 6.6 | 5.2 | 4.1 | 1.7 |
| Other Non-Current Liabilities - Total | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.3 | 0.3 | 0.3 | 0.3 |
| Provisions - Long-Term | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 |
| Post Employment Benefits - Pension & Other - Long-Term | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 |
| Deferred Revenue - Long-Term | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.3 | 0.2 | 0.2 |
| Other Non-Current Liabilities | (0.0) | — | 0.0 | — | — | — | — | — | — | — |
| Total Non-Current Liabilities | 5.9 | 5.9 | 1.1 | 1.2 | 1.8 | 2.6 | 2.2 | 1.1 | 0.9 | 0.8 |
| Common Shares - Issued - Total mn | 281.4 | 281.4 | 281.4 | 281.4 | 281.4 | 213.7 | 213.7 | 213.7 | 68.4 | 68.4 |
| Common Shares - Outstanding - Total mn | 281.4 | 281.4 | 281.4 | 281.4 | 281.4 | 213.7 | 213.7 | 213.7 | 68.4 | 68.4 |
| 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 |
| Common Shares - Authorized - Issue Specific mn | 300.0 | 300.0 | 300.0 | 300.0 | 300.0 | 341.8 | 227.9 | 229.3 | 218.5 | 105.5 |
| Common Shares - Issued - Issue Specific mn | 281.4 | 281.4 | 281.4 | 281.4 | 281.4 | 213.7 | 213.7 | 213.7 | 68.4 | 68.4 |
| Common Shares - Outstanding - Issue Specific mn | 281.4 | 281.4 | 281.4 | 281.4 | 281.4 | 213.7 | 213.7 | 213.7 | 68.4 | 68.4 |
| 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 |
| 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 | — | — | — | — | — | 0.4 | 0.6 | — | — | — |
| Right of Use Tangible Assets - Capital/Finance Lease - Net - Supplemental | — | — | — | — | — | 0.4 | 0.6 | — | — | — |
| Property, Plant & Equipment - excluding Right of Use Tangible Assets & Capital Leases - Net - Supplemental | — | — | — | — | — | 5.2 | 5.1 | — | — | — |
| Finance and Operating Lease Liabilities - Total - Supplemental | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.4 | 0.6 | 0.1 | 0.1 | 0.0 |
| Debt including Finance and Operating Lease Liabilities - Supplemental | 7.5 | 7.1 | 6.3 | 6.7 | 7.5 | 7.2 | 6.4 | 4.1 | 3.5 | 1.7 |
| Net Debt | 7.5 | 7.0 | 6.2 | 6.5 | 7.4 | 7.0 | 6.2 | 4.0 | 3.2 | 1.6 |
| Debt - Long-Term - Maturities - Total | — | — | — | — | — | 3.1 | — | — | — | — |
| Debt - Long-Term - Maturities - within 1 Year | — | — | — | — | — | 0.7 | — | — | — | — |
| Debt - Long-Term - Maturities - Year 2 | — | — | — | — | — | 1.1 | — | — | — | — |
| Debt - Long-Term - Maturities - Year 5 | — | — | — | — | — | 1.2 | — | — | — | — |
| Debt - Long-Term - Maturities - Remaining | — | — | — | — | — | 0.0 | — | — | — | — |
| Debt - Long-Term - Maturities - 2-3 Years | — | — | — | — | — | 1.1 | — | — | — | — |
| Capital Lease Maturities - Total | — | — | — | — | — | 0.5 | — | — | — | — |
| Debt - Long-Term - Maturities - 4-5 Years | — | — | — | — | — | 1.2 | — | — | — | — |
| Capital Lease Maturities - Due within 1 Year | — | — | — | — | — | 0.1 | — | — | — | — |
| Debt - Long-Term - Maturities - Year 6 & Beyond | — | — | — | — | — | 0.0 | — | — | — | — |
| Capital Lease Maturities - Due in Year 2 | — | — | — | — | — | 0.3 | — | — | — | — |
| Capital Lease Maturities - Due in Year 5 | — | — | — | — | — | 0.1 | — | — | — | — |
| Capital Lease Maturities - Remaining Maturities | — | — | — | — | — | 0.0 | — | — | — | — |
| Capital Lease Maturities - Due in 4-5 Years | — | — | — | — | — | 0.1 | — | — | — | — |
| Capital Lease Maturities - Due in 2-3 Years | — | — | — | — | — | 0.3 | — | — | — | — |
| Capital Lease Maturities - Due in Year 6 & Beyond | — | — | — | — | — | 0.0 | — | — | — | — |
| Minority Interest - Total | 3.4 | 3.0 | 1.6 | 1.5 | 1.5 | — | — | — | — | — |
| Asset Accruals | 25.0 | 24.3 | 22.1 | 21.7 | 20.6 | 16.6 | 15.9 | 14.6 | 12.9 | 3.8 |
| Cash & Cash Equivalents - Total | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 | 0.3 | 0.2 |
| Cash & Short Term Investments - Total | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 | 0.3 | 0.2 |
| Debt - including Preferred Equity & Minority Interest - Total | 11.0 | 10.0 | 7.9 | 8.2 | 9.1 | 7.2 | 6.4 | 4.1 | 3.5 | 1.7 |
| Investments - Permanent | 4.5 | 3.6 | 0.0 | — | — | — | — | — | — | 0.3 |
| Net Book Capital | 21.1 | 20.1 | 17.4 | 17.3 | 17.7 | 15.5 | 14.6 | 12.4 | 11.3 | 3.0 |
| Net Operating Assets | 21.1 | 20.1 | 17.4 | 17.3 | 17.7 | 15.5 | 14.6 | 12.4 | 11.3 | 3.0 |
| Provisions - Total | 0.2 | 0.3 | 0.3 | 0.3 | 0.5 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 |
| Shareholders Equity - Common | 10.2 | 10.1 | 9.6 | 9.2 | 8.7 | 8.5 | 8.3 | 8.4 | 8.2 | 1.4 |
| Tangible Total Equity | 10.9 | 10.3 | 8.4 | 8.0 | 7.4 | 5.5 | 5.4 | 5.4 | 5.2 | 1.4 |
| Tangible Book Value | 7.5 | 7.3 | 6.8 | 6.4 | 5.8 | 5.5 | 5.4 | 5.4 | 5.2 | 1.4 |
| Total Book Capital | 17.7 | 17.1 | 15.9 | 15.9 | 16.3 | 15.6 | 14.8 | 12.5 | 11.6 | 3.1 |
| Total Capital | 21.2 | 20.1 | 17.5 | 17.4 | 17.8 | 15.6 | 14.8 | 12.5 | 11.6 | 3.1 |
| Total Long Term Capital | 19.5 | 18.9 | 12.3 | 12.0 | 12.0 | 11.1 | 10.5 | 9.5 | 9.1 | 2.2 |
| Unearned Revenue - Total | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.3 | 0.3 | 0.2 | 0.2 |
| Book Value excluding Other Equity | 9.8 | 9.6 | 9.4 | 9.1 | 8.7 | 8.5 | 8.3 | 8.4 | 7.2 | 1.4 |
| Assets Held for Sale/Discontinued Operations - Long-Term & Short-Term | — | — | 0.0 | 0.0 | 0.0 | — | — | — | — | — |
| Income Taxes - Payable - Long-Term & Short-Term | — | — | — | — | — | 0.1 | — | — | — | — |
| Contract Liabilities - Short-Term - Advance Consideration & Progress Billings in Excess of Unbilled Revenue | — | — | — | — | — | 0.0 | — | — | — | — |
| Accruals - Short-Term | 3.8 | 3.7 | 1.3 | 2.8 | 2.7 | 2.4 | 1.7 | 1.7 | 1.1 | 0.0 |
| Cash & Short Term Investments - Net of Debt | (7.5) | (7.0) | (6.2) | (6.5) | (7.4) | (7.0) | (6.2) | (4.0) | (3.2) | (1.6) |
| Current Portion of Long-Term Debt including Capitalized Leases & Hybrid Financial Instruments | 1.1 | 0.4 | 0.7 | 0.6 | 1.0 | 0.6 | 0.4 | 0.3 | 0.1 | 0.0 |
| Total Fixed Assets - Net | 15.7 | 15.2 | 11.0 | 9.1 | 9.2 | 7.4 | 7.6 | 7.8 | 7.7 | 2.0 |
| Working Capital | 3.9 | 3.7 | 1.3 | 2.9 | 2.8 | 2.5 | 1.8 | 1.8 | 1.4 | 0.2 |
| Interest Bearing Liabilities - Total | 7.5 | 7.1 | 6.3 | 6.7 | 7.5 | 7.2 | 6.4 | 4.1 | 3.5 | 1.7 |
| Working Capital - Non-Cash | 3.8 | 3.7 | 1.3 | 2.8 | 2.7 | 2.4 | 1.7 | 1.7 | 1.1 | 0.0 |
| Working Capital excluding Other Current Assets & Liabilities | 4.3 | 4.0 | 2.2 | 3.3 | 3.0 | 2.9 | 2.1 | 1.9 | 1.5 | 0.2 |
| Net Debt Including Preferred Equity & Minority Interest | 10.9 | 10.0 | 7.8 | 8.1 | 8.9 | 7.0 | 6.2 | 4.0 | 3.2 | 1.6 |
| Other Short-Term & Long-Term Assets - Total | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| Other Short-Term & Long-Term Liabilities - Total | 0.4 | 0.3 | 0.8 | 0.4 | 0.2 | 0.4 | 0.2 | 0.1 | 0.1 | 0.0 |
| Total Current Assets excluding Total Inventories | 6.9 | 6.6 | 5.1 | 6.6 | 7.4 | 6.3 | 4.8 | 3.8 | 2.9 | 1.4 |
| Tangible Book Value excluding Other Equity | 7.1 | 6.9 | 6.6 | 6.3 | 5.8 | 5.5 | 5.4 | 5.4 | 4.2 | 1.4 |
| Total Debt Excluding Islamic | 7.5 | 7.1 | 6.3 | 6.7 | 7.5 | 7.2 | 6.4 | 4.1 | 3.5 | 1.7 |
| Trade Accounts & Trade Notes Receivable - Net - Total | 6.0 | 5.6 | 4.2 | 5.7 | 6.9 | 5.9 | 4.2 | 3.2 | 2.2 | 1.1 |
| Provision for Doubtful Accounts & Notes Receivable - Total | — | — | — | — | — | 0.4 | — | — | — | — |
| Current Liabilities excluding Current Debt - Total | 3.7 | 4.0 | 4.3 | 4.0 | 2.5 | 1.9 | 2.1 | 1.9 | 1.3 | 0.5 |
| Cash in Hand & with Banks - Total | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 | 0.3 | 0.2 |
| Current Assets excluding Cash & Short Term Investments - Total | 9.3 | 9.1 | 11.1 | 12.6 | 11.4 | 9.2 | 8.3 | 6.9 | 5.2 | 1.8 |
| Cash, Short Term Investments & Accounts Receivable - Total | 6.1 | 5.7 | 4.3 | 5.8 | 7.0 | 6.0 | 4.4 | 3.4 | 2.4 | 1.2 |
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.