OCTOPUS Octopus Digital Limited
Latest results: FY2025 · Dec 2025 Q2 FY2026 · Apr – Jun 2026
Last close · 16 Oct 2026
Rs 27.23 -0.51%
Annual · FY2021 – FY2025
Octopus Digital Limited (OCTOPUS) balance sheet
At the end of FY2025 (Jan – Dec 2025) Octopus Digital Limited had total assets of Rs 3.2 bn, up 4.9% on FY2024. Current assets of Rs 2.1 bn covered current liabilities of Rs 370.0 mn 5.66 times. Total debt was Rs 25.0 mn, leaving net cash of Rs 74.2 mn. Shareholders' equity was Rs 2.8 bn (Rs 17.58 per share), 87.7% of total assets.
| Rs mn | FY2025 Jan – Dec 2025 | FY2024 Jan – Dec 2024 | FY2023 Jan – Dec 2023 | FY2022 Jan – Dec 2022 | FY2021 Jan – Dec 2021 |
|---|---|---|---|---|---|
| Assets | |||||
| Cash & short-term investments | 99.2 | 22.1 | 48.5 | 20.2 | 898.9 |
| Trade receivables | 1,296.6 | 1,428.7 | 1,502.0 | 1,236.1 | 665.5 |
| Inventories | 0.1 | 0.0 | 0.6 | 0.0 | — |
| Total current assets | 2,095.9 | 2,179.7 | 2,135.1 | 1,991.0 | 1,661.7 |
| Property, plant & equipment | 38.0 | 32.4 | 30.8 | 4.0 | 3.7 |
| Intangible assets | 990.6 | 772.1 | 556.5 | 119.7 | 51.7 |
| Other non-current assets | 19.5 | 19.5 | 21.2 | 10.4 | 2.7 |
| Total non-current assets | 1,055.7 | 824.1 | 608.5 | 134.1 | 58.2 |
| Total assets | 3,151.6 | 3,003.8 | 2,743.6 | 2,125.1 | 1,719.9 |
| Liabilities | |||||
| Trade payables | 222.3 | 262.2 | 203.4 | 23.1 | 44.9 |
| Short-term borrowings & current portion of debt | 8.2 | 4.5 | 2.6 | 0.0 | — |
| Total current liabilities | 370.0 | 291.7 | 270.7 | 79.7 | 79.5 |
| Long-term debt | 16.9 | 12.8 | 11.1 | 0.0 | — |
| Total non-current liabilities | 16.9 | 12.8 | 11.1 | 0.0 | — |
| Total liabilities | 386.9 | 304.5 | 281.8 | 79.7 | 79.5 |
| Equity | |||||
| Share capital | 1,572.6 | 1,572.6 | 1,572.6 | 1,367.5 | 1,367.5 |
| Reserves & retained earnings | 325.0 | 300.0 | 90.7 | (111.3) | 567.6 |
| Equity attributable to shareholders | 2,764.7 | 2,699.3 | 2,461.8 | 2,045.4 | 1,640.3 |
| Non-controlling interest | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Total equity | 2,764.7 | 2,699.3 | 2,461.8 | 2,045.4 | 1,640.3 |
| Total liabilities & equity | 3,151.6 | 3,003.8 | 2,743.6 | 2,125.1 | 1,719.9 |
| Key figures | |||||
| Total debt | 25.0 | 17.3 | 13.7 | 0.0 | — |
| Net debt / (net cash) | (74.2) | (4.8) | (34.8) | (20.2) | (898.9) |
| Shares outstanding mn | 157.3 | 157.3 | 157.3 | 157.3 | 157.3 |
| Common equity | 2,764.7 | 2,699.3 | 2,461.8 | 2,045.4 | 1,640.3 |
| Book value per share (Rs) Rs | 17.58 | 17.16 | 15.65 | 13.01 | 10.43 |
| Rs mn | FY2025 Jan – Dec 2025 | FY2024 Jan – Dec 2024 | FY2023 Jan – Dec 2023 | FY2022 Jan – Dec 2022 | FY2021 Jan – Dec 2021 |
|---|---|---|---|---|---|
| Assets | |||||
| Cash & short-term investments | +349.5% | -54.5% | +139.9% | -97.8% | — |
| Trade receivables | -9.2% | -4.9% | +21.5% | +85.7% | — |
| Inventories | — | -100.0% | — | — | — |
| Total current assets | -3.8% | +2.1% | +7.2% | +19.8% | — |
| Property, plant & equipment | +17.2% | +5.2% | +679.9% | +6.0% | — |
| Intangible assets | +28.3% | +38.7% | +365.0% | +131.4% | — |
| Other non-current assets | 0.0% | -7.9% | +102.8% | +281.9% | — |
| Total non-current assets | +28.1% | +35.4% | +353.9% | +130.4% | — |
| Total assets | +4.9% | +9.5% | +29.1% | +23.6% | — |
| Liabilities | |||||
| Trade payables | -15.2% | +28.9% | +781.1% | -48.5% | — |
| Short-term borrowings & current portion of debt | +83.0% | +72.3% | — | — | — |
| Total current liabilities | +26.9% | +7.7% | +239.7% | +0.2% | — |
| Long-term debt | +31.7% | +15.4% | — | — | — |
| Total non-current liabilities | +31.7% | +15.4% | — | — | — |
| Total liabilities | +27.1% | +8.0% | +253.6% | +0.2% | — |
| Equity | |||||
| Share capital | 0.0% | -0.0% | +15.0% | 0.0% | — |
| Reserves & retained earnings | +8.4% | +230.6% | — | -119.6% | — |
| Equity attributable to shareholders | +2.4% | +9.6% | +20.4% | +24.7% | — |
| Non-controlling interest | — | — | — | — | — |
| Total equity | +2.4% | +9.6% | +20.4% | +24.7% | — |
| Total liabilities & equity | +4.9% | +9.5% | +29.1% | +23.6% | — |
| Key figures | |||||
| Total debt | +44.9% | +26.2% | — | — | — |
| Net debt / (net cash) | — | — | — | — | — |
| Shares outstanding | — | — | — | — | — |
| Common equity | +2.4% | +9.6% | +20.4% | +24.7% | — |
| Book value per share (Rs) | +2.4% | +9.6% | +20.4% | +24.7% | — |
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 |
|---|---|---|---|---|---|
| Assets | |||||
| Cash & short-term investments | 3.1% | 0.7% | 1.8% | 1.0% | 52.3% |
| Trade receivables | 41.1% | 47.6% | 54.7% | 58.2% | 38.7% |
| Inventories | 0.0% | 0.0% | 0.0% | 0.0% | — |
| Total current assets | 66.5% | 72.6% | 77.8% | 93.7% | 96.6% |
| Property, plant & equipment | 1.2% | 1.1% | 1.1% | 0.2% | 0.2% |
| Intangible assets | 31.4% | 25.7% | 20.3% | 5.6% | 3.0% |
| Other non-current assets | 0.6% | 0.6% | 0.8% | 0.5% | 0.2% |
| Total non-current assets | 33.5% | 27.4% | 22.2% | 6.3% | 3.4% |
| Total assets | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
| Liabilities | |||||
| Trade payables | 7.1% | 8.7% | 7.4% | 1.1% | 2.6% |
| Short-term borrowings & current portion of debt | 0.3% | 0.1% | 0.1% | 0.0% | — |
| Total current liabilities | 11.7% | 9.7% | 9.9% | 3.8% | 4.6% |
| Long-term debt | 0.5% | 0.4% | 0.4% | 0.0% | — |
| Total non-current liabilities | 0.5% | 0.4% | 0.4% | 0.0% | — |
| Total liabilities | 12.3% | 10.1% | 10.3% | 3.8% | 4.6% |
| Equity | |||||
| Share capital | 49.9% | 52.4% | 57.3% | 64.3% | 79.5% |
| Reserves & retained earnings | 10.3% | 10.0% | 3.3% | (5.2%) | 33.0% |
| Equity attributable to shareholders | 87.7% | 89.9% | 89.7% | 96.2% | 95.4% |
| Non-controlling interest | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Total equity | 87.7% | 89.9% | 89.7% | 96.2% | 95.4% |
| Total liabilities & equity | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
| Key figures | |||||
| Total debt | 0.8% | 0.6% | 0.5% | 0.0% | — |
| Net debt / (net cash) | (2.4%) | (0.2%) | (1.3%) | (1.0%) | (52.3%) |
| Common equity | 87.7% | 89.9% | 89.7% | 96.2% | 95.4% |
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 16 Oct 2026.
All reported line items 100
| Rs mn | FY2025 Jan – Dec 2025 | FY2024 Jan – Dec 2024 | FY2023 Jan – Dec 2023 | FY2022 Jan – Dec 2022 | FY2021 Jan – Dec 2021 |
|---|---|---|---|---|---|
| Cash & Cash Equivalents | 98.6 | 21.5 | 38.4 | 20.2 | 598.9 |
| Cash & Short Term Investments | 99.2 | 22.1 | 48.5 | 20.2 | 898.9 |
| Short-Term Investments - Total | 0.6 | 0.5 | 10.1 | 0.0 | 300.0 |
| Loans & Receivables - Net - Short-Term | 1,451.2 | 1,639.3 | 1,644.1 | 1,631.7 | 732.2 |
| Loans & Receivables - Total | 1,458.8 | 1,639.3 | 1,644.1 | 1,631.7 | 732.2 |
| Trade Accounts & Trade Notes Receivable - Net | 1,296.6 | 1,428.7 | 1,502.0 | 1,236.1 | 665.5 |
| Loans - Short-Term | — | — | 0.0 | 300.0 | — |
| Receivables - Other - Total | 154.6 | 210.6 | 142.1 | 95.6 | 66.7 |
| Inventories - Total | 0.1 | 0.0 | 0.6 | 0.0 | — |
| Inventories - Other - Total | 0.1 | 0.0 | 0.6 | 0.0 | — |
| Prepaid Expenses - Short-Term | 545.4 | 518.4 | 441.9 | 339.1 | 30.6 |
| Investments - Total | 0.6 | 0.5 | 10.1 | 0.0 | 300.0 |
| Property, Plant & Equipment - Net - Total | 38.0 | 32.4 | 30.8 | 4.0 | 3.7 |
| Other Assets - Total | 19.5 | 19.5 | 21.2 | 10.4 | 2.7 |
| Intangible Assets - Total - Net | 990.6 | 772.1 | 556.5 | 119.7 | 51.7 |
| Total Current Assets | 2,095.9 | 2,179.7 | 2,135.1 | 1,991.0 | 1,661.7 |
| Intangible Assets - excluding Goodwill - Net - Total | 990.6 | 772.1 | 556.5 | 119.7 | 51.7 |
| Receivables & Loans - Long-Term | 7.7 | — | — | — | — |
| Receivables - Other - Net - Long-Term | 7.7 | — | — | — | — |
| Total Assets | 3,151.6 | 3,003.8 | 2,743.6 | 2,125.1 | 1,719.9 |
| Debt - Total | 25.0 | 17.3 | 13.7 | 0.0 | — |
| Short-Term Debt & Current Portion of Long-Term Debt | 8.2 | 4.5 | 2.6 | 0.0 | — |
| Current Portion of Long-Term Debt including Capitalized Leases | 8.2 | 4.5 | 2.6 | 0.0 | — |
| Debt - Long-Term - Total | 16.9 | 12.8 | 11.1 | 0.0 | — |
| Current Portion of Long-Term Debt excluding Capitalized Leases | 8.2 | 4.5 | 2.6 | 0.0 | — |
| Long-Term Debt excluding Capitalized Leases | 16.9 | 12.8 | 11.1 | 0.0 | — |
| Other Non-Current Assets - Total | 19.5 | 19.5 | 21.2 | 10.4 | 2.7 |
| Debt - Non-Convertible - Long-Term | 16.9 | 12.8 | 11.1 | 0.0 | — |
| Deferred Tax - Asset - Long-Term | 19.4 | 19.4 | 21.1 | 10.3 | 2.6 |
| Prepaid Expenses - Long-Term | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Payables & Accrued Expenses | 222.3 | 262.2 | 203.4 | 23.1 | 44.9 |
| Trade Account Payables - Total | 222.3 | 262.2 | 203.4 | 23.1 | 44.9 |
| Total Liabilities | 386.9 | 304.5 | 281.8 | 79.7 | 79.5 |
| Shareholders' Equity - Attributable to Parent Shareholders - Total | 2,764.7 | 2,699.3 | 2,461.8 | 2,045.4 | 1,640.3 |
| Total Non-Current Assets | 1,055.7 | 824.1 | 608.5 | 134.1 | 58.2 |
| Common Equity Attributable to Parent Shareholders | 2,764.7 | 2,699.3 | 2,461.8 | 2,045.4 | 1,640.3 |
| Common Equity - Contributed | 2,439.7 | 2,399.3 | 2,371.1 | 2,156.7 | 1,072.7 |
| Common Stock - Issued & Paid | 1,572.6 | 1,572.6 | 1,572.6 | 1,367.5 | 1,367.5 |
| Equity - Non-Contributed - Reserves & Retained Earnings | 325.0 | 300.0 | 90.7 | (111.3) | 567.6 |
| Retained Earnings - Total | 324.6 | 295.7 | 90.7 | (111.3) | 567.6 |
| Trade Accounts Payable & Accruals - Short-Term | 222.3 | 262.2 | 203.4 | 23.1 | 44.9 |
| Comprehensive Income - Accumulated - Total | 0.4 | 4.2 | — | — | — |
| Trade Accounts & Trade Notes Payable - Short-Term | 222.3 | 262.2 | 203.4 | 23.1 | 44.9 |
| Foreign Currency Translation Adjustment - Accumulated | 0.4 | 4.2 | — | — | — |
| Income Taxes - Payable - Short-Term | 44.0 | 22.8 | 52.7 | 49.9 | 17.1 |
| Other Current Liabilities - Total | 95.6 | 2.2 | 12.0 | 6.7 | 17.5 |
| Common Equity - Total | 2,764.7 | 2,699.3 | 2,461.8 | 2,045.4 | 1,640.3 |
| Deferred Income - Short-Term | 95.6 | 2.2 | 12.0 | 6.7 | 17.5 |
| Common Stock - Additional Paid in Capital including Option Reserve | 867.1 | 826.7 | 798.5 | 789.2 | (294.8) |
| Total Shareholders' Equity - including Minority Interest & Hybrid Debt | 2,764.7 | 2,699.3 | 2,461.8 | 2,045.4 | 1,640.3 |
| Total Liabilities & Equity | 3,151.6 | 3,003.8 | 2,743.6 | 2,125.1 | 1,719.9 |
| Total Current Liabilities | 370.0 | 291.7 | 270.7 | 79.7 | 79.5 |
| Total Non-Current Liabilities | 16.9 | 12.8 | 11.1 | 0.0 | — |
| Common Shares - Issued - Total mn | 157.3 | 157.3 | 157.3 | 157.3 | 157.3 |
| Common Shares - Outstanding - Total mn | 157.3 | 157.3 | 157.3 | 157.3 | 157.3 |
| Common Shares - Treasury - Total mn | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Common Shares - Authorized - Issue Specific mn | 250.0 | 250.0 | 2,500.0 | 2,875.0 | 287.5 |
| Common Shares - Issued - Issue Specific mn | 157.3 | 157.3 | 157.3 | 157.3 | 157.3 |
| Common Shares - Outstanding - Issue Specific mn | 157.3 | 157.3 | 157.3 | 157.3 | 157.3 |
| Common Shares - Treasury - Issue Specific mn | 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× |
| Debt including Finance and Operating Lease Liabilities - Supplemental | 25.0 | 17.3 | 13.7 | 0.0 | — |
| Net Debt | (74.2) | (4.8) | (34.8) | (20.2) | (898.9) |
| Asset Accruals | 3,045.3 | 2,982.2 | 2,705.2 | 2,104.9 | 1,121.0 |
| Cash & Cash Equivalents - Total | 98.6 | 21.5 | 38.4 | 20.2 | 598.9 |
| Cash & Short Term Investments - Total | 99.2 | 22.1 | 48.5 | 20.2 | 898.9 |
| Debt - including Preferred Equity & Minority Interest - Total | 25.0 | 17.3 | 13.7 | 0.0 | — |
| Net Book Capital | 2,690.6 | 2,694.5 | 2,427.0 | 2,025.2 | 741.5 |
| Net Operating Assets | 2,690.6 | 2,694.5 | 2,427.0 | 2,025.2 | 741.5 |
| Shareholders Equity - Common | 2,764.7 | 2,699.3 | 2,461.8 | 2,045.4 | 1,640.3 |
| Tangible Total Equity | 1,774.2 | 1,927.2 | 1,905.3 | 1,925.7 | 1,588.6 |
| Tangible Book Value | 1,774.2 | 1,927.2 | 1,905.3 | 1,925.7 | 1,588.6 |
| Total Book Capital | 2,789.8 | 2,716.6 | 2,475.5 | 2,045.4 | 1,640.3 |
| Total Capital | 2,789.8 | 2,716.6 | 2,475.5 | 2,045.4 | 1,640.3 |
| Total Long Term Capital | 2,781.6 | 2,712.1 | 2,472.9 | 2,045.4 | 1,640.3 |
| Unearned Revenue - Total | 95.6 | 2.2 | 12.0 | 6.7 | 17.5 |
| Book Value excluding Other Equity | 2,764.7 | 2,699.3 | 2,461.8 | 2,045.4 | 1,640.3 |
| Income Taxes - Payable - Long-Term & Short-Term | 44.0 | 22.8 | 52.7 | 49.9 | 17.1 |
| Contract Assets - Short-Term - Unbilled Revenue in Excess of Advance Consideration & Progress Billings | 154.6 | 210.6 | 142.1 | 95.6 | 66.7 |
| Contract Assets - Long-Term - Unbilled Revenue in Excess of Advance Consideration & Progress Billings | 7.7 | — | — | — | — |
| Contract Liabilities - Short-Term - Advance Consideration & Progress Billings in Excess of Unbilled Revenue | 95.6 | 2.2 | 12.0 | 6.7 | 17.5 |
| Accruals - Short-Term | 1,627.3 | 1,866.5 | 1,826.0 | 1,891.1 | 983.3 |
| Cash & Short Term Investments - Net of Debt | 74.2 | 4.8 | 34.8 | 20.2 | 898.9 |
| Current Portion of Long-Term Debt including Capitalized Leases & Hybrid Financial Instruments | 8.2 | 4.5 | 2.6 | 0.0 | — |
| Total Fixed Assets - Net | 1,048.1 | 824.1 | 608.5 | 134.1 | 58.2 |
| Working Capital | 1,725.9 | 1,888.0 | 1,864.4 | 1,911.3 | 1,582.2 |
| Interest Bearing Liabilities - Total | 25.0 | 17.3 | 13.7 | 0.0 | — |
| Working Capital - Non-Cash | 1,626.7 | 1,866.0 | 1,815.9 | 1,891.1 | 683.3 |
| Working Capital excluding Other Current Assets & Liabilities | 1,821.5 | 1,890.3 | 1,876.5 | 1,918.0 | 1,599.7 |
| Net Debt Including Preferred Equity & Minority Interest | (74.2) | (4.8) | (34.8) | (20.2) | (898.9) |
| Other Short-Term & Long-Term Assets - Total | 19.5 | 19.5 | 21.2 | 10.4 | 2.7 |
| Other Short-Term & Long-Term Liabilities - Total | 95.6 | 2.2 | 12.0 | 6.7 | 17.5 |
| Total Current Assets excluding Total Inventories | 2,095.7 | 2,179.7 | 2,134.5 | 1,991.0 | — |
| Tangible Book Value excluding Other Equity | 1,774.2 | 1,927.2 | 1,905.3 | 1,925.7 | 1,588.6 |
| Total Debt Excluding Islamic | 25.0 | 17.3 | 13.7 | 0.0 | — |
| Trade Accounts & Trade Notes Receivable - Net - Total | 1,296.6 | 1,428.7 | 1,502.0 | 1,236.1 | 665.5 |
| Current Liabilities excluding Current Debt - Total | 361.8 | 287.2 | 268.1 | 79.7 | — |
| Cash in Hand & with Banks - Total | 98.6 | 21.5 | 38.4 | 20.2 | 598.9 |
| Current Assets excluding Cash & Short Term Investments - Total | 1,996.7 | 2,157.7 | 2,086.6 | 1,970.8 | 762.8 |
| Cash, Short Term Investments & Accounts Receivable - Total | 1,395.8 | 1,450.8 | 1,550.5 | 1,256.3 | 1,564.4 |
Every line the company reported, in the original order and wording, without regrouping or signs changed. Latest 5 periods; the table above goes back further.