Last close · 16 Oct 2026
Rs 37.34 -4.18%
Annual · FY2007 – FY2026
Bawany Air Products Limited (BAPL) income statement
Finance cost was Rs 9.3 mn, up 706.3% on FY2025. The loss attributable to shareholders was Rs 63.0 mn, or Rs -0.84 per share.
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 12.8 | 51.9 | 89.1 | 82.7 | 94.4 | 99.6 | 123.8 | 238.5 | 210.0 | 195.2 | 209.5 | 99.8 | 69.4 | 67.3 |
| Cost of revenue | — | 0.0 | 0.0 | 0.0 | 0.0 | (0.7) | (21.8) | (55.5) | (88.8) | (84.6) | (93.7) | (94.9) | (125.7) | (185.4) | (165.8) | (151.5) | (166.6) | (75.2) | (61.6) | (48.7) |
| Gross profit | — | 0.0 | 0.0 | 0.0 | 0.0 | (0.7) | (9.0) | (3.6) | 0.3 | (1.9) | 0.8 | 4.7 | (1.9) | 53.1 | 44.2 | 43.7 | 42.9 | 24.7 | 7.8 | 18.6 |
| Selling, general & administrative expenses | (13.7) | (52.2) | (22.5) | (11.1) | (8.9) | (8.2) | (9.3) | (12.0) | (15.3) | (16.2) | (17.0) | (16.9) | (20.5) | (24.4) | (23.1) | (18.6) | (20.3) | (3.4) | (3.8) | (15.6) |
| Operating profit | (48.5) | (52.2) | (22.5) | (10.8) | (10.1) | (18.8) | (17.1) | (14.6) | (15.7) | (18.3) | (16.1) | (15.4) | (24.5) | 31.4 | 20.7 | 25.0 | 22.6 | 21.3 | 4.1 | 3.0 |
| Finance cost | (9.3) | (1.2) | — | — | (0.0) | (1.2) | (0.6) | (0.8) | (0.9) | (1.8) | (2.4) | (2.9) | (4.1) | (9.4) | (16.1) | (17.6) | (12.0) | (17.1) | (14.6) | (3.6) |
| Profit before tax | (63.0) | (54.0) | (22.5) | 59.4 | (9.1) | (18.1) | (85.2) | (19.8) | (15.3) | (19.1) | (17.7) | (18.3) | (28.6) | 21.9 | 15.3 | 22.3 | 35.1 | (8.1) | (24.1) | (11.8) |
| Taxation | 0.0 | 0.0 | (0.2) | (0.0) | (0.0) | 0.0 | (2.0) | 5.4 | (1.1) | 3.1 | (0.0) | (1.0) | 7.4 | (9.0) | (7.6) | (9.8) | 31.1 | (0.0) | (0.3) | (0.3) |
| Profit after tax | (63.0) | (54.0) | (22.6) | 59.4 | (9.1) | (18.1) | (87.2) | (14.5) | (16.5) | (16.0) | (17.7) | (19.3) | (21.2) | 13.0 | 7.7 | 12.5 | 66.2 | (8.1) | (24.4) | (12.2) |
| Profit attributable to shareholders | (63.0) | (54.0) | (22.6) | 59.4 | (9.1) | (18.1) | (87.2) | (14.5) | (16.5) | (16.0) | (17.7) | (19.3) | (21.2) | 13.0 | 7.7 | 12.5 | 66.2 | (8.1) | (24.4) | (12.2) |
| Per share & other | ||||||||||||||||||||
| EPS – basic (Rs) Rs | (0.84) | (1.29) | (0.54) | 1.42 | (0.22) | (0.43) | (2.08) | (0.34) | (0.39) | (0.38) | (0.42) | (0.46) | (0.51) | 0.31 | 0.18 | 0.31 | 1.73 | (0.21) | (0.70) | (0.42) |
| EPS – diluted (Rs) Rs | (0.84) | (1.29) | (0.54) | 1.42 | (0.22) | (0.43) | (2.08) | (0.34) | (0.39) | (0.38) | (0.42) | (0.46) | (0.51) | 0.31 | 0.18 | 0.31 | 1.33 | (0.06) | (0.53) | (0.23) |
| Dividend per share (Rs) Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.09 | 0.00 | 0.00 | 0.00 |
| EBITDA | (48.4) | (52.2) | (22.4) | (10.7) | (10.0) | (17.9) | (10.1) | (6.6) | (9.4) | (12.3) | (10.0) | (8.6) | (17.3) | 38.7 | 28.1 | 33.0 | 29.8 | 24.0 | 7.4 | 6.4 |
| Depreciation & amortisation | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.8 | 7.0 | 8.0 | 6.3 | 5.9 | 6.1 | 6.7 | 7.2 | 7.3 | 7.4 | 8.0 | 7.2 | 2.7 | 3.3 | 3.4 |
| Weighted average shares mn | 75.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 39.9 | 38.1 | 38.5 | 34.9 | 29.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | -100.0% | -75.4% | -41.7% | +7.7% | -12.4% | -5.2% | -19.5% | -48.1% | +13.6% | +7.5% | -6.8% | +109.9% | +43.9% | +3.1% | — |
| Cost of revenue | — | — | — | — | -100.0% | -96.7% | -60.6% | -37.5% | +4.9% | -9.6% | -1.3% | -24.5% | -32.2% | +11.8% | +9.4% | -9.0% | +121.6% | +22.1% | +26.4% | — |
| Gross profit | — | — | — | — | — | — | — | -1,238.6% | — | -347.6% | -83.4% | — | -103.6% | +20.2% | +1.1% | +1.8% | +74.1% | +214.9% | -57.9% | — |
| Selling, general & administrative expenses | -73.8% | +132.5% | +102.0% | +24.9% | +8.3% | -11.4% | -22.8% | -21.5% | -5.6% | -4.9% | +1.1% | -17.8% | -15.9% | +5.5% | +24.5% | -8.7% | +502.5% | -10.4% | -75.9% | — |
| Operating profit | — | — | — | — | — | — | — | — | — | — | — | — | -177.9% | +51.9% | -17.4% | +10.7% | +6.3% | +423.4% | +37.8% | — |
| Finance cost | +706.3% | — | — | — | -97.7% | +89.3% | -19.2% | -13.4% | -50.6% | -23.1% | -18.1% | -29.0% | -56.4% | -41.7% | -8.3% | +46.9% | -29.8% | +16.8% | +306.1% | — |
| Profit before tax | — | — | -137.8% | — | — | — | — | — | — | — | — | — | -230.4% | +43.6% | -31.4% | -36.5% | — | — | — | — |
| Taxation | — | -100.0% | +59,729.9% | +226.7% | — | -100.0% | — | -580.3% | — | -100,643.3% | -99.7% | — | -182.7% | +17.6% | -22.3% | — | -3,110,236.4% | -99.7% | -4.4% | — |
| Profit after tax | — | — | -138.1% | — | — | — | — | — | — | — | — | — | -263.4% | +69.4% | -38.5% | -81.2% | — | — | — | — |
| Profit attributable to shareholders | — | — | -138.1% | — | — | — | — | — | — | — | — | — | -263.4% | +69.4% | -38.5% | -81.2% | — | — | — | — |
| Per share & other | ||||||||||||||||||||
| EPS – basic (Rs) | — | — | -138.1% | — | — | — | — | — | — | — | — | — | -263.4% | +69.4% | -41.5% | -82.0% | — | — | — | — |
| EPS – diluted (Rs) | — | — | -138.1% | — | — | — | — | — | — | — | — | — | -263.4% | +69.4% | -41.5% | -76.5% | — | — | — | — |
| Dividend per share (Rs) | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -100.0% | — | — | — | — |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | -144.7% | +37.9% | -15.0% | +10.9% | +24.3% | +223.3% | +16.4% | — |
| Depreciation & amortisation | +128.3% | -84.2% | -15.4% | -8.7% | -87.5% | -88.0% | -12.4% | +28.0% | +5.8% | -2.7% | -9.4% | -5.9% | -2.2% | -1.2% | -7.3% | +11.4% | +167.5% | -19.9% | -2.2% | — |
| Weighted average shares | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | 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% |
| Cost of revenue | — | — | — | — | — | — | (170.6%) | (106.9%) | (99.6%) | (102.3%) | (99.2%) | (95.3%) | (101.5%) | (77.7%) | (78.9%) | (77.6%) | (79.5%) | (75.3%) | (88.7%) | (72.4%) |
| Gross profit | — | — | — | — | — | — | (70.6%) | (6.9%) | 0.4% | (2.3%) | 0.8% | 4.7% | (1.5%) | 22.3% | 21.1% | 22.4% | 20.5% | 24.7% | 11.3% | 27.6% |
| Selling, general & administrative expenses | — | — | — | — | — | — | (72.4%) | (23.1%) | (17.2%) | (19.6%) | (18.0%) | (16.9%) | (16.6%) | (10.2%) | (11.0%) | (9.5%) | (9.7%) | (3.4%) | (5.4%) | (23.3%) |
| Operating profit | — | — | — | — | — | — | (133.6%) | (28.1%) | (17.6%) | (22.1%) | (17.0%) | (15.4%) | (19.8%) | 13.2% | 9.8% | 12.8% | 10.8% | 21.3% | 5.9% | 4.4% |
| Finance cost | — | — | — | — | — | — | (5.0%) | (1.5%) | (1.0%) | (2.2%) | (2.5%) | (2.9%) | (3.3%) | (3.9%) | (7.7%) | (9.0%) | (5.7%) | (17.1%) | (21.1%) | (5.4%) |
| Profit before tax | — | — | — | — | — | — | (666.1%) | (38.2%) | (17.2%) | (23.1%) | (18.7%) | (18.4%) | (23.1%) | 9.2% | 7.3% | 11.4% | 16.7% | (8.1%) | (34.7%) | (17.6%) |
| Taxation | — | — | — | — | — | — | (15.3%) | 10.3% | (1.3%) | 3.8% | (0.0%) | (1.0%) | 6.0% | (3.8%) | (3.6%) | (5.0%) | 14.8% | (0.0%) | (0.5%) | (0.5%) |
| Profit after tax | — | — | — | — | — | — | (681.4%) | (27.9%) | (18.5%) | (19.4%) | (18.7%) | (19.4%) | (17.1%) | 5.4% | 3.7% | 6.4% | 31.6% | (8.1%) | (35.2%) | (18.1%) |
| Profit attributable to shareholders | — | — | — | — | — | — | (681.4%) | (27.9%) | (18.5%) | (19.4%) | (18.7%) | (19.4%) | (17.1%) | 5.4% | 3.7% | 6.4% | 31.6% | (8.1%) | (35.2%) | (18.1%) |
| Per share & other | ||||||||||||||||||||
| EBITDA | — | — | — | — | — | — | (78.7%) | (12.6%) | (10.6%) | (14.9%) | (10.6%) | (8.7%) | (14.0%) | 16.2% | 13.4% | 16.9% | 14.2% | 24.0% | 10.7% | 9.5% |
| Depreciation & amortisation | — | — | — | — | — | — | 55.0% | 15.5% | 7.0% | 7.2% | 6.5% | 6.8% | 5.8% | 3.1% | 3.5% | 4.1% | 3.4% | 2.7% | 4.8% | 5.1% |
Each line as a percentage of revenue.
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 93
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Goods & Services | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 12.8 | 51.9 | 89.1 | 82.7 |
| Sales of Goods & Services - Net - Unclassified | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 12.8 | 51.9 | 89.1 | 82.7 |
| Revenue from Business Activities - Total | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 12.8 | 51.9 | 89.1 | 82.7 |
| Cost of Operating Revenue | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 21.8 | 55.5 | 88.8 | 84.6 |
| Cost of Revenues - Total | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 21.8 | 55.5 | 88.8 | 84.6 |
| Cost of Revenues - Unclassified | — | — | — | — | — | — | 14.9 | 47.6 | 82.8 | 79.0 |
| Selling, General & Administrative Expenses - Total | 13.7 | 52.2 | 22.5 | 11.1 | 8.9 | 8.2 | 9.3 | 12.0 | 15.3 | 16.2 |
| Selling, General & Administrative Expenses - Unclassified | 13.7 | 52.2 | 22.4 | 11.0 | 8.8 | 8.1 | 9.1 | 11.8 | 15.0 | 15.9 |
| Depreciation in Cost of Revenues | — | — | — | — | — | 0.7 | 6.9 | 7.8 | 6.0 | 5.6 |
| Depreciation in Selling, General & Administrative Expenses | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 |
| Other Operating Expense/(Income) - Net | 34.8 | (0.0) | (0.0) | (0.3) | 1.2 | 9.8 | (1.2) | (1.0) | 0.7 | 0.1 |
| Gross Profit - Industrials/Property - Total | — | 0.0 | 0.0 | 0.0 | 0.0 | (0.7) | (9.0) | (3.6) | 0.3 | (1.9) |
| Operating Expenses - Total | 48.5 | 52.2 | 22.5 | 10.8 | 10.1 | 18.8 | 29.9 | 66.5 | 104.8 | 101.0 |
| Operating Profit before Non-Recurring Income/(Expense) | (48.5) | (52.2) | (22.5) | (10.8) | (10.1) | (18.8) | (17.1) | (14.6) | (15.7) | (18.3) |
| Financing Income/(Expense) - Net - Total | (14.6) | (1.2) | (0.0) | (0.0) | (0.0) | (1.3) | (0.6) | (0.8) | (0.9) | (1.9) |
| Interest Expense - Net of (Interest Income) | 9.3 | 1.2 | — | — | 0.0 | 1.2 | 0.6 | 0.8 | 0.9 | 1.8 |
| Interest Expense - Net of Capitalized Interest | 9.3 | 1.2 | — | — | 0.0 | 1.2 | 0.6 | 0.8 | 0.9 | 1.8 |
| Non-Interest Financial Income/(Expense) - Total | (5.3) | (0.0) | (0.0) | (0.0) | (0.0) | (0.1) | (0.0) | (0.0) | (0.0) | (0.0) |
| Non-Interest Financial Income/(Expense) - Other - Net | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.1) | (0.0) | (0.0) | (0.0) | (0.0) |
| Sale of Tangible & Intangible Fixed Assets - Gain/Loss | — | — | — | 70.2 | 1.1 | 1.9 | 1.2 | (4.4) | 1.3 | 1.0 |
| Other Non-Operating Income/(Expense) - Total | (0.0) | (0.0) | — | — | — | — | 0.0 | — | — | — |
| Normalized Pre-tax Profit | (63.1) | (53.4) | (22.5) | 59.4 | (9.1) | (18.1) | (16.6) | (19.8) | (15.3) | (19.2) |
| Non-Recurring Income/Expense - Total | 0.1 | (0.7) | 0.0 | (0.0) | (0.0) | 0.0 | (68.7) | (0.0) | (0.0) | 0.0 |
| Impairment - Tangible & Intangible Fixed Assets | 0.0 | 0.7 | — | — | — | 0.0 | 68.6 | — | — | — |
| Impairment - Fixed Assets | 0.0 | 0.7 | — | — | — | 0.0 | 68.6 | — | — | — |
| Impairment - Financial Investments | — | — | — | — | — | 0.0 | 0.0 | — | — | — |
| Sale of Investments Held for Sale, Maturity & Trading - Gain/(Loss) | (5.3) | — | — | — | — | — | — | — | — | — |
| Fair Value Adjustments - Financial Investments | 0.1 | 0.1 | 0.0 | (0.0) | (0.0) | 0.0 | (0.0) | (0.0) | (0.0) | 0.0 |
| Provision for Income Tax Expense- Unclassified | 0.0 | 0.0 | — | 0.0 | 0.0 | 0.0 | 2.0 | (5.4) | 1.1 | (3.1) |
| Income before Taxes | (63.0) | (54.0) | (22.5) | 59.4 | (9.1) | (18.1) | (85.2) | (19.8) | (15.3) | (19.1) |
| Income Taxes | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 2.0 | (5.4) | 1.1 | (3.1) |
| Income Taxes for the Year - Current | — | — | 0.0 | — | — | — | — | — | — | — |
| Income Taxes - Other (by Type) | — | — | 0.2 | — | — | — | — | — | — | — |
| Net Income after Tax | (63.0) | (54.0) | (22.6) | 59.4 | (9.1) | (18.1) | (87.2) | (14.5) | (16.5) | (16.0) |
| After-Tax Adjustments - Other - Income/(Expense) - Total | — | — | — | — | — | — | (0.0) | (0.0) | — | — |
| Income before Discontinued Operations & Extraordinary Items | (63.0) | (54.0) | (22.6) | 59.4 | (9.1) | (18.1) | (87.2) | (14.5) | (16.5) | (16.0) |
| Net Income before Minority Interest | (63.0) | (54.0) | (22.6) | 59.4 | (9.1) | (18.1) | (87.2) | (14.5) | (16.5) | (16.0) |
| Net Income after Minority Interest | (63.0) | (54.0) | (22.6) | 59.4 | (9.1) | (18.1) | (87.2) | (14.5) | (16.5) | (16.0) |
| Income Available to Common Shares | (63.0) | (54.0) | (22.6) | 59.4 | (9.1) | (18.1) | (87.2) | (14.5) | (16.5) | (16.0) |
| DPS - Common - Gross - Issue - By Period End Date Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income - Basic - including Extraordinary Items Applicable to Common - Total | (63.0) | (54.0) | (22.6) | 59.4 | (9.1) | (18.1) | (87.2) | (14.5) | (16.5) | (16.0) |
| Income available to Common excluding Extraordinary Items | (63.0) | (54.0) | (22.6) | 59.4 | (9.1) | (18.1) | (87.2) | (14.5) | (16.5) | (16.0) |
| Shares used to calculate Basic EPS - Total mn | 75.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 |
| EPS - Basic - including Extraordinary Items Applicable to Common - Total Rs | (0.84) | (1.29) | (0.54) | 1.42 | (0.22) | (0.43) | (2.08) | (0.34) | (0.39) | (0.38) |
| EPS - Basic - excluding Extraordinary Items Applicable to Common - Total Rs | (0.84) | (1.29) | (0.54) | 1.42 | (0.22) | (0.43) | (2.08) | (0.34) | (0.39) | (0.38) |
| EPS - Basic - excluding Extraordinary Items - Normalized - Total Rs | (0.84) | (1.27) | (0.54) | 1.42 | (0.22) | (0.43) | (0.44) | (0.34) | (0.39) | (0.38) |
| Allocated Net Income including Extraordinary Items Applicable to Common - Issue Specific | (63.0) | (54.0) | (22.6) | 59.4 | (9.1) | (18.1) | (87.2) | (14.5) | (16.5) | (16.0) |
| Earnings Allocation Factor - Basic - Issue Specific | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× |
| Shares used to calculate Basic EPS - Issue Specific mn | 75.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 |
| EPS - Basic - including Extraordinary Items Applicable to Common - Issue Specific Rs | (0.84) | (1.29) | (0.54) | 1.42 | (0.22) | (0.43) | (2.08) | (0.34) | (0.39) | (0.38) |
| EPS - Basic - excluding Extraordinary Items Applicable to Common - Issue Specific Rs | (0.84) | (1.29) | (0.54) | 1.42 | (0.22) | (0.43) | (2.08) | (0.34) | (0.39) | (0.38) |
| EPS - Basic - excluding Extraordinary Items - Normalized - Issue Specific Rs | (0.84) | (1.27) | (0.54) | 1.42 | (0.22) | (0.43) | (0.44) | (0.34) | (0.39) | (0.38) |
| EPS - Basic from Discontinued Operations & Extraordinary Items Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income - Diluted - including Extraordinary Items Applicable to Common - Total | (63.0) | (54.0) | (22.6) | 59.4 | (9.1) | (18.1) | (87.2) | (14.5) | (16.5) | (16.0) |
| Diluted Income available to Common excluding Extraordinary Items | (63.0) | (54.0) | (22.6) | 59.4 | (9.1) | (18.1) | (87.2) | (14.5) | (16.5) | (16.0) |
| Shares used to calculate Diluted EPS - Total mn | 75.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 |
| EPS - Diluted - including Extraordinary Items Applicable to Common - Total Rs | (0.84) | (1.29) | (0.54) | 1.42 | (0.22) | (0.43) | (2.08) | (0.34) | (0.39) | (0.38) |
| EPS - Diluted - excluding Extraordinary Items Applicable to Common - Total Rs | (0.84) | (1.29) | (0.54) | 1.42 | (0.22) | (0.43) | (2.08) | (0.34) | (0.39) | (0.38) |
| EPS - Diluted - excluding Extraordinary Items - Normalized - Total Rs | (0.84) | (1.27) | (0.54) | 1.42 | (0.22) | (0.43) | (0.44) | (0.34) | (0.39) | (0.38) |
| Allocated Diluted Net Income including Extraordinary Items Applicable to Common - Issue Specific | (63.0) | (54.0) | (22.6) | 59.4 | (9.1) | (18.1) | (87.2) | (14.5) | (16.5) | (16.0) |
| Earnings Allocation Factor - Diluted - Issue Specific | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× | 1.00× |
| Shares used to calculate Diluted EPS - Issue Specific mn | 75.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 | 42.0 |
| EPS - Diluted - including Extraordinary Items Applicable to Common - Issue Specific Rs | (0.84) | (1.29) | (0.54) | 1.42 | (0.22) | (0.43) | (2.08) | (0.34) | (0.39) | (0.38) |
| EPS - Diluted - excluding Extraordinary Items Applicable to Common - Issue Specific Rs | (0.84) | (1.29) | (0.54) | 1.42 | (0.22) | (0.43) | (2.08) | (0.34) | (0.39) | (0.38) |
| EPS - Diluted - excluding Extraordinary Items - Normalized - Issue Specific Rs | (0.84) | (1.27) | (0.54) | 1.42 | (0.22) | (0.43) | (0.44) | (0.34) | (0.39) | (0.38) |
| EPS - Diluted from Discontinued Operations & Extraordinary Items Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| DPS - Common - Gross - Issue - By Announcement Date Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| DPS - Common - Net - Issue - By Announcement Date Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Earnings before Interest & Taxes (EBIT) | (48.5) | (52.2) | (22.5) | (10.8) | (10.1) | (18.8) | (17.1) | (14.6) | (15.7) | (18.3) |
| Earnings before Interest, Taxes, Depreciation & Amortization (EBITDA) | (48.4) | (52.2) | (22.4) | (10.7) | (10.0) | (17.9) | (10.1) | (6.6) | (9.4) | (12.3) |
| Depreciation & Amortization - Supplemental | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.8 | 7.0 | 8.0 | 6.3 | 5.9 |
| Depreciation Expense - Total - Supplemental | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.8 | 7.0 | 8.0 | 6.3 | 5.9 |
| Depreciation, Depletion & Amortization - Total | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.8 | 7.0 | 8.0 | 6.3 | 5.9 |
| Depreciation - Total | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.8 | 7.0 | 8.0 | 6.3 | 5.9 |
| Normalized after Tax Profit | (63.1) | (53.4) | (22.6) | 59.4 | (9.1) | (18.1) | (18.5) | (14.5) | (16.5) | (16.0) |
| Normalized Net Income from Continuing Operations | (63.1) | (53.4) | (22.6) | 59.4 | (9.1) | (18.1) | (18.5) | (14.5) | (16.5) | (16.0) |
| Normalized Net Income - Bottom Line | (63.1) | (53.4) | (22.6) | 59.4 | (9.1) | (18.1) | (18.5) | (14.5) | (16.5) | (16.0) |
| Earnings before Interest & Taxes (EBIT) - Normalized | (53.8) | (52.2) | (22.5) | 59.4 | (9.0) | (16.9) | (15.9) | (19.0) | (14.4) | (17.3) |
| Earnings before Interest, Taxes, Depreciation & Amortization (EBITDA) - Normalized | (53.7) | (52.2) | (22.4) | 59.5 | (8.9) | (16.1) | (8.9) | (11.0) | (8.2) | (11.4) |
| Interest Expense | 9.3 | 1.2 | — | — | 0.0 | 1.2 | 0.6 | 0.8 | 0.9 | 1.8 |
| Operating Expenses | — | 52.2 | 22.5 | 10.8 | 10.1 | 18.8 | 29.9 | 66.5 | 104.8 | 101.0 |
| Selling, General & Administrative Expenses excluding Research & Development Expenses | 13.7 | 52.2 | 22.5 | 11.1 | 8.9 | 8.2 | 9.3 | 12.0 | 15.3 | 16.2 |
| Income before Taxes & Provision for Loan Losses | (63.0) | (54.0) | (22.5) | 59.4 | (9.1) | (18.1) | (85.2) | (19.8) | (15.3) | (19.1) |
| Cost of Revenue including Operation & Maintenance (Utility) - Total | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 21.8 | 55.5 | 88.8 | 84.6 |
| Cost of Revenues excluding Depreciation | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 14.9 | 47.6 | 82.8 | 79.0 |
| DPS - Common - Gross - Issue - By Payable Date Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| DPS - Common - Gross - Issue - By Ex Date Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Tax Adjusted Operating Income | — | — | — | 59.4 | — | — | — | — | — | — |
| Operating Expenses excluding Non-Cash Charges - Total | 48.4 | 52.2 | 22.4 | 10.7 | 10.0 | 17.9 | 22.9 | 58.5 | 98.5 | 95.0 |
| Income Available to Common Shares before Depreciation & Amortization | (63.0) | (54.0) | (22.5) | 59.5 | (8.9) | (17.3) | (80.2) | (6.4) | (10.2) | (10.1) |
| Fixed Charges | 9.3 | 1.2 | — | — | 0.0 | 1.2 | 0.6 | 0.8 | 0.9 | 1.8 |
| Estimated Tax Rate | 0.29× | 0.29× | 0.29× | 0.29× | 0.29× | 0.29× | 0.35× | 0.30× | 0.30× | 0.31× |
| Total Common & Spl DPS -Gross - Issue - By Announcement Date Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
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.