Cnergyico Pk LimitedPSX: CNERGY

Transmission of Quarterly Financial Statements for the Period Ended 31st March 2026

· Issued by Cnergyico Pk Limited


Cnergyico Pk Limited



Years of

i

NOVATION INVESTMENT INTEGRATION

Third Quarterly Report 31 March, 2026

TABLE OF CONTENTS
  1. Company Information
  2. Director's Report Unconsolidated Financial Statements
  1. Statement of Financial Position
  2. Statement of Profit or Loss
  3. Statement of Comprehensive Income
  4. Statement of Changes in Equity
  5. Statement of Cash Flows
  6. Notes to Financial Statements Consolidated Financial Statements
  1. Statement of Financial Position
  2. Statement of Profit or Loss
  3. Statement of Comprehensive Income
  4. Statement of Changes in Equity
  5. Statement of Cash Flows

    3 | P a g e

  6. Notes to Financial Statements


COMPANY INFORMATION Board of Directors

Uzma Abbassciy Chairperson

Amir Abbassciy Director &

Chief Executive Officer

Usama Qureshi Vice Chairman

Mushtaq Malik, Independent Director

Lt. (R) Raja Muhammad Abbas, Independent Director

Sami ul Haq Khilji, Independent Director

Aumar Abbassciy, Director

Audit Committee

Mushtaq Malik, Chairman Usama Qureshi, Member Lt. (R) Raja Muhammad Abbas, Member

Aumar Abbassciy, Member

Human Resource and Remuneration Committee

Lt. (R) Raja Muhammad Abbas, Chairman

Sami ul Haq Khilji, Member Usama Qureshi, Member Mushtaq Malik, Member Aumar Abbassciy, Member

Risk Management Committee

Amir Abbassciy, Chairman Usama Qureshi, Member Sami ul Haq Khilji, Member Aumar Abbassciy, Member

Environmental, Social and Governance Committee

Sami ul Haq Khilji, Chairman Lt. (R) Raja Muhammad Abbas, Member

Mushtaq Malik, Member Usama Qureshi, Member Aumar Abbassciy, Member

2

Chief Financial Officer Zafar Shahab Company Secretary Majid Muqtadir Auditors

Yousuf Adil

Chartered Accountants

Bankers

Allied Bank Limited

Al Baraka Bank (Pakistan) Limited

Askari Bank Limited Bank Alfalah Limited Bank AL Habib Limited

4 | P a g e

Bank Islami Pakistan Limited Bank Makramah Limited Bank of China Limited -Pakistan Operations

Dubai Islamic Bank Pakistan Limited

Faysal Bank Limited

First Women Bank Limited Habib Bank Limited

Habib Metropolitan Bank Limited

JS Bank Limited MCB Bank Limited

Meezan Bank Limited National Bank of Pakistan Pak Oman Investment Company Limited

Soneri Bank Limited Sindh Bank limited The Bank of Khyber The Bank of Punjab United Bank Limited

Shares Registrar

FAMCO Share Registration Services (Private) Limited 8-F, Next to Hotel Faran

Nursery, Block - 6, P.E.C.H.S Shahrah-e-Faisal, Karachi

Tel: (92 21) 3438 0101-5

3438 4621-3

Fax: (92 21) 3438 0106

Registered Office

The Harbour Front, 9th Floor, Dolmen City, HC-3, Block-4, Marine Drive, Clifton, Karachi 75600, Pakistan

Tel: (92 21) 111 222 081

Fax: (92 21) 111 888 081

Website

https://www.cnergyico.com



DIRECTOR'S REPORT

FOR THE PERIOD ENDED MARCH 31, 2026

SUBHANALLAH WALHAMDULILLAH WALA ILAHA ILLALLAH WALLAHU AKBAR

In the name of Allah the Most Merciful and the Most Benevolent.

The Directors of your Company are pleased to present a brief review of the financial results and operations of the Company for the period ended 31st March, 2026.

GLOBAL AND LOCAL OIL MARKET OVERVIEW

During the period under review, global energy markets experienced heightened volatility as escalating geopolitical tensions culminated in the disruption of maritime traffic through the Strait of Hormuz, one of the world's most critical oil transit chokepoints. As approximately 80% of Pakistan's oil imports are routed through this passage, the disruption created a significant supply shock for both international markets and the domestic energy sector. Despite these challenges, the Company successfully secured crude oil supplies from the United States and Africa, ensuring continuity of operations.

The disruption resulted in a sharp reduction in available crude oil volumes and a substantial increase in benchmark crude prices. Dubai crude, the key pricing reference for Pakistan, rose by more than 100%, surpassing USD 160 per barrel and peaking at approximately USD 170 per barrel during the height of the crisis. This extraordinary price escalation materially increased working capital requirements across the oil industry.

In parallel with rising crude prices, refining economics improved significantly as prices of refined petroleum products increased at a faster pace than crude oil, resulting in a notable expansion of crack spreads, particularly for gasoline and diesel. However, constrained product exports from the Gulf region, together with logistical bottlenecks, elevated crude premiums, freight rates and insurance costs, which partially offset the benefit of stronger margins.

The Company's proactive crude sourcing strategy, centered on supplies from the United States and Africa, played a critical role in sustaining refinery operations during the Strait of Hormuz disruption. We are pleased to report that the Company increased refinery throughput during the period, thereby supporting continuity in Pakistan's fuel supply chain and contributing to national energy security.

Finished Products Spread & Crude Prices $ I bbl



OPERATIONAL PERFORMANCE

Despite a manifold increase in working capital requirements arising from the doubling of international oil prices, the Company delivered a strong operational performance during the period. This was driven by higher refinery throughput, optimized crude slate selection and enhanced efficiency across supply chain operations.

During the period, the Company processed approximately 5 million barrels of U.S. crude oil. Owing to its lighter and sweeter characteristics, this crude slate improved product yields, enhanced profitability and provided greater operational flexibility as reflected in the current period's earnings. In addition, utilization of the Company's Single Point Mooring (SPM) facility enabled the import of larger cargoes, resulting in lower per-barrel freight costs and improved margins.

The Company has also commenced the supply of Very Low Sulphur Fuel Oil (VLSFO) for marine bunkering operations at ports across Pakistan. This initiative has been undertaken in collaboration with international trading partners and volumes are expected to grow significantly in the coming periods.

FINANCIAL PERFORMANCE

During the current period, the Company recorded gross sales of PKR 336.1 billion, reflecting a 20% increase compared to the same period last year. Gross profit and operating profit stood at PKR 27.8 billion (2025: PKR 4.9 billion) and PKR 26.1 billion (2025: PKR 3.1 billion), respectively. Despite the impact of corporate and super taxes, the Company reported a profit after tax of PKR 17.7 billion (basic and diluted earnings per share: PKR 3.22), compared to a loss after tax of PKR 1.1 billion (basic and diluted loss per share: PKR 0.20) in the corresponding period last year. It is important to note that the conflict and its impact on global oil prices commenced in early March and hence, the major impact of the higher oil prices and corresponding inflation will be more visible in ensuing quarters.

OTHER INDUSTRY CHALLENGES

To shield end consumers from the sharp rise in international petroleum prices, the Government of Pakistan introduced the Price Differential Claim (PDC) mechanism in mid-March as a temporary fiscal measure. Under this arrangement, PDC rates ranged from PKR 75 to PKR 204 per litre for High Speed Diesel (HSD) and from PKR 49 to PKR 96 per litre for Premium Motor Gasoline (PMG). While partial reimbursements have been received from the Government, a portion of PDC receivables remains outstanding, which continues to place pressure on the Company's cash flows.

As highlighted previously, all import payments are being settled at open market exchange rates, which are PKR 2 to PKR 3 higher than the State Bank of Pakistan's weighted average exchange rate used in the petroleum pricing formula. This pricing mismatch has adversely impacted the Company's profitability by approximately PKR 1.5 billion. The Company remains hopeful that the Government will address and resolve this longstanding issue.

REFINERY EXPANSION AND UPGRADATION

The refining industry continues to engage constructively with the Government on matters relating to the implementation of the Pakistan Oil Refining Policy for Upgradation of Existing / Brownfield Refineries, 2023. We remain optimistic that these issues will receive due consideration and that an amicable resolution will be reached, enabling refineries to proceed with their planned upgrade and expansion projects.

The Board wishes to place on record its gratitude for the co-operation extended by the Government of Pakistan and our strategic partners including: customers, financial institutions, suppliers | vendors and shareholders.

For and on behalf of the Board of Directors



Chief Executive Officer Director

Karachi

April 28th, 2026

ٹروپر زرٹکیرئاڈ

2026 چرام 31 تدم ماتتخا ےئارب

ربكأ هللاو ،هللا الإ هلإ الو ،هلل دمحلاو ،هللا ناحبس

۔ےہ الاو ےنرک محر تیاہن روا نابرہم اڑب وج ےس مان ےک هللا عورش

یک ینپمک روا جئاتن یتایلام ےئل ےک داعیم یلاو ےنوہ متخ وک 2026 چرام 31زرٹکیرئاڈ ےک ینپمک یک پآ ۔ںیہ ےہر رک سوسحم یشوخ ےئوہ ےترک شیپ ہزئاج رصتخم کیا اک ںویمرگرس یلمع

ہزئاج اک یڈنم یک لیت یماقم روا یملاع

یسایس یئایفارغج ۔اڑپ انرک انماس اک ؤاھڑچ راتا دیدش وک ںویڈنم یملاع یک یئاناوت ،نارود ےک تدم ہزئاج ریز ےک لیسرت یک لیت مہا ےس بس ےک ایند وج ،ایک رثاتم وک کفیرٹ یردنمس رپ زمرہ ےئانبآ ےن ےفاضا ںیم ؤانت سا ،ںیہ یتوہ ےس ےتسار یسا تادمآرد یک لیت دصیف 80 اًبیرقت یک ناتسکاپ ہکنوچ ۔ےہ کیا ےس ںیم ںوتسار دیدش کیا وک یئالپس ےیل ےک ںونود ےبعش ےک یئاناوت یکلم روا ںویڈنم یماوقالا نیب ےن ٹواکر سا ےیل ھتاس ےک یبایماک وک یئالپس یک لیت ماخ ےس ہقیرفا روا ہکیرما ےن ینپمک ،دوجواب ےک تالکشم نا ۔اید اکٹھج ۔ ایانب ینیقی وک لسلست ےک نشیرپآ ےک رک لمکم

رطاخ ںیم ںوتمیق یک لیت ماخ کرام چنیب روا یمک تسدربز ںیم مجح ےک لیت ماخ بایتسد ےس ہجو یک للخ سا 160 رک ھڑب ہدایز ےس دصیف 100 ،ہلاوح یدیلک اک ںوتمیق یک لیت ںیم ناتسکاپ ،ڈورک یئبد ۔اوہ ہفاضا ہاوخ ںوتمیق ۔ایگ چنہپ بیرق ےک لریب یف رلاڈ 170 نارود ےک جورع ےک نارحب روا ایگ رک زواجت ےس لریب یف رلاڈ ۔ایک ہفاضا ہاوخ رطاخ ںیم تایرورض یک لٹیپیک گنکرو ںیم تعنص یک لیت ےن ےفاضا یلومعم ریغ سا ںیم

میلورٹیپ ڈنئافیر ہکنویک یئآ یرتہب ںایامن ںیم سکمانکا گننئافیر ،ھتاس ےک ےفاضا ںیم ںوتمیق یک لیت ماخ کیرک ےس ہجو یک سج ،ںیھڑب ےس یراتفر زیت ںیم ےلباقم ےک ںوتمیق یک لیت ماخ ںیتمیق یک تاعونصم یک تاعونصم ےس ےطخ یجیلخ ،مہات ۔ںیم لزیڈ روا لورٹپ رپ روط صاخ ،یئوہ عیسوت ںایامن یک زڈیرپسا روا ںیحرش دنلب یک یرادرب لام ،میمیرپ ےئوہ ےھڑب ےک لیت ماخ ،لئاسم کٹسجال زین ،تالکشم ںیم تادمآرب ۔ایک رثاتم رپ روط یوزج وک تارثا تبثم ےک نجرام طوبضم ےن ںوتمیق دنلب یک ہمیب

ےئانبآ ےن یلمع تمکح گنسروس ڈورک لاعف یک ینپمک ینبم رپ ےنانب ظوفحم وک یئالپس ےس ہقیرفا روا ہکیرما ےتید عالطا ہی ںیمہ ۔ایک ادا رادرک مہا ںیم ےنھکر رارقرب وک زنشیرپآ یرنئافیر نارود ےک نارحب ےک زمرہ

ےس سج ایک ہفاضا ںیم ٹپ ورھت یرنئافیر نارود ےک ےصرع سا ےن ینپمک ہک ےہ یہر وہ یشوخ ےئوہ ۔الاڈ ہصح انپا ںیم تظافح یک یئاناوت یک کلم روا ایگ اید اراہس وک لسلست ںیم نیچ یئالپس لویف یک ناتسکاپ



سنمرافرپ لنشیرپآ

ںایامن ںیم تایرورض یک لٹیپیک گنکرو یلاو ےنوہ ادیپ ےس ےنوہ انگود ںیم ںوتمیق یماوقالا نیب یک لیت

ورھت یرنئافیر ہی ۔یک شیپ یگدرکراک لنشیرپآ طوبضم کیا نارود ےک تدم سا ےن ینپمک دوجواب ےک ےفاضا

اوہ ےعیرذ ےک یگدرکراک رتہب ںیم زنشیرپآ ےک نیچ یئالپس روا باختنا رتہب ےک ٹیلس ڈورک ،ےفاضا ںیم ٹپ

روا یکلہ یک لیت ماخ سا ۔ایک سیسارپ وک لیت ماخ یکیرما لریب نیلم 5 اًبیرقت ےن ینپمک ،نارود ےک تدم سا ہفاضا ںیم عفانم ،ایانب رتہب وک راوادیپ یک تاعونصم ےن ٹیلس ڈورک یک سا ،ےس ہجو یک تایصوصخ یھٹیم ینپمک ،ہوالع ےک سا ۔ےہ اتوہ رہاظ ےس یندمآ یک تدم ہدوجوم ہک اسیج یک مہارف کچل لنشیرپآ ہدایز روا ایک ےک سج ،ایانب لباق وک دمآرد یک زوگراک ےڑب ےن لامعتسا ےک تلوہس (SPM) گنروم ٹنئاوپ لگنس یک ۔۔یئآ یرتہب ںیم نجرام روا یئوہ مک تگال ٹیرف لریب یف ںیم ےجیتن

(VLSFO) لئآ لویف رفلس ول یریو ےیل ےک زنشیرپآ گنرکنب نیریم رپ ںوہاگردنب یک رھب ناتسکاپ ےن ینپمک روا ےہ ایگ ایاھٹا ےس نواعت ےک ںوراد تکارش یتراجت یماوقالا نیب مدق ہی ۔ےہ ید رک عورش یھب یئالپس یک ۔ےہ عقوتم ہفاضا ںایامن ںیم مجح ںیم راودا ےلاو ےنآ

یگدرکراک یلام

ہتشزگ وج ،یک لصاح تخورف یعومجم یک ےپور یناتسکاپ برع 336.1 ےن ینپمک ،نارود ےک تدم ہدوجوم عفانم گنٹیرپآ روا عفانم یعومجم ۔ےہ یترک یساکع یک ےفاضا دصیف 20 ںیم ےلباقم ےک تدم یسا یک لاس ےپور یناتسکاپ برع 26.1 روا (ےپور یناتسکاپ برع 4.9 :2025) ےپور یناتسکاپ برع 27.8 بیترتلاب 17.7 ےن ینپمک ،دوجواب ےک تارثا ےک سکیٹ رپس روا ٹیروپراک ۔اہر (ےپور یناتسکاپ برع 3.1 :2025) ہکوج ایامک (ےپور 3.22 : عفانم صصح یف ہدش لیلحت روا یداینب) عفانم سکیٹ زا دعب اک ےپور یناتسکاپ برع یف ہدش لیلحت روا یداینب) ےراسخ سکیٹ زا دعب ےک ےپور یناتسکاپ برع 1.1 ںیم تدم یسا یک لاس ہتشزگ یک لیت روا ہعزانت ہک ےہ یرورض انھجمس ہی ۔ےہ ںیم ےلباقم ےک (ےپور یناتسکاپ 0.20 :ہراسخ صصح ےس سا روا ںوتمیق یچنوا یک لیت ،اذہٰل ۔ےھت ےئوہ عورش ںیم زاغآ ےک چرام تارثا ےک سا رپ ںوتمیق یملاع ۔اگ ےئآ رظن ہدایز ںیم ںویہام ہس یلاو ےنآ رثا اڑب اک رز طارفا ہقلعتم

زجنلیچ یتعنص رگید

ناتسکاپ تموکح ،ےیل ےک ےناچب وک نیفراص یرخآ ےس ےفاضا ابرشوہ ںیم ںوتمیق یماوقالا نیب یک میلورٹیپ راک ہقیرط اک (PDC) میلک لئیشنرفڈ سئارپ ںیم طسو ےک چرام رپ روط ےک مادقا یلام یضراع کیا ےن 204 ےس ےپور 75 ںیتمیق یک PDC ےیل ےک (HSD) لزیڈ ڈیپسا یئاہ ،تحت ےک ماظتنا سا ۔ایارک فراعتم ۔ںیھت کت رٹیل یف ےپور 96 ےس ےپور 49 ےیل ےک (PMG) نیلوسیگ رٹوم میمیرپ روا ،کت رٹیل یف ےپور ،ےہ ایاقب ہصح کیا اک ںویلوصو PDC ،ںیہ ےکچ وہ لوصوم ےضواعم ھچک ےس فرط یک تموکح ہچرگا ۔ےہ اہر لاڈ ؤابد رپ ولف شیک ےک ینپمک وج

وج ،ںیہ یہراج یک ےط رپ ٹیر جنیچسکیا ٹیکرام نپوا ںایگیئادا یدمآرد مامت ،ےہ ایگ ایک رکذ ےلہپ ہک اسیج حرش طسوا یک (SBP) ناتسکاپ فآ کنیب ٹیٹسا ےلاو ےنوہ لامعتسا ںیم ےلومراف ےک ںوتمیق میلورٹیپ ہک

ےن تقباطم مدع سا یک نیعت ےک ںوتمیق ۔ںیہ ہدایز ےپور 3 ےس 2 ےس (weighted-average rate)

سا تموکح ہک ےہ دیما وک ینپمک ۔ےہ الاڈ رثا یفنم اک ےپور یناتسکاپ برع 1.5 اًبیرقت رپ عفانم ےک ینپمک ۔یگ ےرک لح ےسا روا یگ ےد ہجوت رپ ہلئسم ہنیرید

نشیڈیرگ پا روا عیسوت یک یرنئافیر

2023 زیرنئافیر ڈلیف نؤارب | گنٹسیزگیا فآ نشی ڈیرگپا راف یسیلاپ گننئافیر لئآ ناتسکاپ یرٹسڈنا گننئافیر ہک ںیہ ےترک دیما مہ ۔ںیہ لمع مرگرس ھتاس ےک تموکح ےیل ےک ےنرک لح وک تالماعم قلعتم ےس ذافن ےک ڈیرگ پا ڈنیلپ زیرنئافیر ہکات یگ ےرک مہارف لح راوگشوخ کیا روا یگ ےد ہجوت یروپ رپ ےلماعم سا تموکح ۔ںیکس ھڑب ےگآ ھتاس ےک ںوبوصنم ےک عیسوت روا

زرڈنیو | زرئالپس ،ںورادا یتایلام ،نیفراص لومشب ءاکرش ےک لمع یرابوراک ےرامہ روا ناتسکاپ تموکح ڈروب ۔ےہ اترک ادا ہیرکش ےس لد ہہت رپ نواعت ہدرک مہارف وک ینپمک ےس بناج یک زرڈلوہ رئیش روا

زرٹکیرئاڈ فآ ڈروب بناجنم و ےئارب



رٹکیرئاڈ رسیفآ وٹکیزگیا فیچ

یچارک

2026 لیرپا 28

Cnergyico Pk Limited

Unconsolidated Condensed Interim Statement of Financial Position As at March 31, 2026

(Unaudited)

(Audited)

March 31,

2026

June 30,

2025

Notes

- (Rupee

s i

n '000)------------

ASSETS

Non-current assets

Property, plant and equipment

5

285,876,077

287,916,583

Intangible asset

11,851

17,093

Long term investment

18,169,968

18,169,968

Long-term deposits

66,895

159,178

304,124,791

306,262,822

Current assets

Stores and spares

2,995,071

2,277,077

Stock-in-trade

6

101,423,647

37,061,230

Trade debts

38,673,455

25,026,588

Loans and advances

1,359,982

1,308,280

Trade deposits and short-term prepayments

17,722

39,233

Other receivables

4,895,900

1,711,980

Cash and bank balances

2,655,998

2,619,805

152,021,775

70,044,193

Total assets

456,146,566

376,307,015

EQUITY AND LIABILITIES

Share capital and reserves

Share capital

54,934,476

54,934,476

Reserves

(12,718,448)

(32,110,532)

42,216,028

22,823,944

Surplus on revaluation of operating fixed assets

151,978,495

153,662,593

194,194,523

176,486,537

Contribution from shareholders

25,756,331

25,756,331

Non-current liabilities

219,950,854

202,242,868

Long term financing

10,770,000

12,880,000

Long term lease liabilities

2,380,057

2,151,062

Long-term deposits

236,153

230,353

Deferred liabilities

796,602

662,001

Deferred taxation

59,196,343

59,884,214

73,379,155

75,807,630

Current liabilities

Trade and other payables

150,209,295

82,168,179

Contract liabilities

1,105,762

1,221,250

Accrued mark-up

949,022

1,661,730

Short Term Borrowings - secured

1,600,000

10,855,175

Current portion of non-current liabilities

3,212,729

1,894,591

Unclaimed dividend

1,006

1,006

Taxation - net

5,738,743

454,586

162,816,557

98,256,517

Total equity and liabilities

456,146,566

376,307,015

Contingencies and commitments

7



The annexed notes form an integral part of these unconsolidated condensed interim financial information.

Cnergyico Pk Limited

Unconsolidated Condensed Interim Statement of Profit or Loss (Un-audited) For the period ended March 31, 2026

Nine months period ended Three months period ended

March 31, March 31, March 31, March 31,

2026 2025 2026 2025

------------------------ (Rupees in '000) ------------------------

Revenue from contract with customers - Gross

336,186,006

279,778,891

147,339,160

93,890,471

Sales tax, discounts & other duties

(74,330,134)

(61,708,544)

(31,764,529)

(19,310,856)

Revenue from contract with customers - net

261,855,872

218,070,347

115,574,631

74,579,615

Cost of sales

(233,974,655)

(213,128,501)

(95,034,194)

(75,290,082)

Gross profit / (loss)

27,881,217

4,941,846

20,540,437

(710,467)

Administrative expenses

(1,453,456)

(1,334,522)

(479,979)

(453,880)

Selling and distribution expenses

(552,849)

(495,478)

(201,743)

(173,484)

Other expenses

-

(385,930)

-

(128,644)

Other income - net

187,360

418,251

87,528

203,552

(1,818,945)

(1,797,679)

(594,194)

(552,456)

Operating profit / (loss)

26,062,272

3,144,167

19,946,243

(1,262,923)

Finance costs

(2,551,495)

(3,750,098)

(861,243)

(1,297,106)

Profit / (loss) before taxation

23,510,777

(605,931)

19,085,000

(2,560,029)

Minimum taxes

-

(1,192,486)

810,995

(432,545)

Income tax

(5,802,791)

687,871

(5,155,165)

229,290

Profit / (loss) after taxation

17,707,986

(1,110,546)

14,740,830

(2,763,284)

Earnings / (loss) per share - Rupees

- Basic and diluted

3.22

(0.20)

2.68

(0.50)

The annexed notes form an integral part of these unconsolidated condensed interim financial information.



Cnergyico Pk Limited

Unconsolidated Condensed Interim Statement of Other Comprehensive Income (Un-audited) For the period ended March 31, 2026

Nine months period ended Three months period ended

March 31, March 31, March 31, March 31, 2026 2025 2026 2025 ------------------------ (Rupees in '000) ------------------------

Profit / (loss) after taxation 17,707,986 (1,110,546) 14,740,830 (2,763,284) Other comprehensive income - -

Total comprehensive income / (loss) for the period 17,707,986 (1,110,546) 14,740,830 (2,763,284)

The annexed notes form an integral part of these unconsolidated condensed interim financial information.



Cnergyico Pk Limited

Unconsolidated Condensed Interim Statement of Changes In Equity (Un-audited) For the period ended March 31, 2026

Capital Reserve Revenue Reserve

Issued, subscribed and paid up capital

Merger Reserves

Other Capital Reserve

Surplus on revaluation of operating assets

Accumulated Loss

Sub- total

Contribution

from shareholders

Total

--------------------------------------------------------(Rupees in '000) -------------------------------------------------

Balance as at July 1, 2024

54,934,476

(21,959,629)

3,214,209

155,903,719

(12,728,828)

179,363,947

25,756,331

205,120,278

Loss for the period

--

--

--

--

(1,110,546)

(1,110,546)

--

(1,110,546)

Other comprehensive income for the period - net of tax

--

--

--

--

--

--

--

--

Incremental depreciation relating to surplus on revaluation of property, plant and equipment - net of tax

--

--

--

(1,684,098)

1,684,098

--

--

--

Balance as at March 31, 2025

54,934,476

(21,959,629)

3,214,209

154,219,621

(12,155,276)

178,253,401

25,756,331

204,009,732

Balance as at July 1, 2025

54,934,476

(21,959,629)

3,214,209

153,662,593

(13,365,112)

176,486,537

25,756,331

202,242,868

Profit for the period

--

--

--

--

17,707,986

17,707,986

--

17,707,986

Other comprehensive income for the period - net of tax

--

--

--

--

--

--

--

--

Incremental depreciation relating to surplus on revaluation of property, plant and

equipment - net of tax -- -- -- (1,684,098) 1,684,098 -- -- --

Balance as at March 31, 2026 54,934,476 (21,959,629) 3,214,209 151,978,495 6,026,972 194,194,523 25,756,331 219,950,854



16 | P a g e

The annexed notes form an integral part of these unconsolidated condensed interim financial information.

Cnergyico Pk Limited

Unconsolidated Condensed Interim Cash Flow Statement (Un-audited) For the period ended March 31, 2026

March 31,

March 31,

2026

2025

CASH FLOWS FROM OPERATING ACTIVITIES

- (Rupees

in '000)------------

Profit / (loss) before taxation

23,510,777

(605,931)

Adjustments for:

Depreciation/Amortisation

5,215,749

5,136,549

Finance costs

2,551,495

3,750,098

Allowance for expected credited losses

-

385,930

Gain on disposal of PPE

(3,061)

-

Interest income

(110,549)

(381,528)

Provision for defined benefit plan

149,773

136,544

Net cash flow before working capital changes

31,314,184

8,421,662

Movement in working capital

(Increase) / decrease in current assets

Stores and spares

(717,994)

(327,440)

Stock in trade

(64,362,417)

3,622,974

Trade debts

(13,646,867)

(17,781,150)

Loans and advances

(51,702)

(216,019)

Trade deposits and short term prepayments

21,511

(104,405)

Other receivables

(3,183,920)

(61,916)

Increase / (Decrease) in current liabilities

Contract liabilities

(115,488)

(276,032)

Trade and other payables

67,675,718

14,806,517

(14,381,159)

(337,471)

Cash generated from / (used in) operations

16,933,025

8,084,191

Finance costs paid

(2,739,196)

(4,350,895)

Income Taxes paid

(1,206,505)

(1,302,949)

Gratuity paid

(15,172)

(45,515)

Interest income received

110,549

381,528

Net Cash generated from / (used in) operations

13,082,701

2,766,360

CASH FLOWS FROM INVESTING ACTIVITIES

Acquisition of property, plant and equipment and intangible

(2,803,745)

(3,790,968)

Proceeds from disposal of PPE

3,061

-

Long term deposits - net

98,083

53,183

Net cash used in investing activities

(2,702,601)

(3,737,785)

CASH FLOW FROM FINANCING ACTIVITIES

Long term financing - net

(760,000)

(543,333)

Payment of lease liabilities

(328,732)

(253,225)

Short term borrowings - net

(9,255,175)

1,447,960

Dividend paid

-

(21)

Net cash (used in) / generated from financing activities

(10,343,907)

651,381

Net increase / (decrease) in cash and cash equivalents

36,193

(320,044)

Cash and cash equivalents - opening

1,019,805

799,632

Cash and cash equivalents - closing

1,055,998

479,588

Cash and cash equivalents comprise of:

Cash and bank balances

2,655,998

2,079,588

Running finance facility

(1,600,000)

(1,600,000)

1,055,998

479,588

The annexed notes form an integral part of these unconsolidated condensed interim financial information.



Cnergyico Pk Limited

Notes to the Unconsolidated Condensed Interim Financial Statements (Un-audited) For the period ended March 31, 2026

  1. LEGAL STATUS AND NATURE OF BUSINESS

    1. Cnergyico Pk Ltd was incorporated in Pakistan as a public limited company on 09 January 1995 under the repealed Companies Ordinance, 1984 and was granted a certificate of commencement of business on 13 March 1995. The shares of the Company are listed on Pakistan Stock Exchange. The Company is a subsidiary of Bosicorco International Limited, Mauritius (the Parent Company). The Holding Company in turn is a subsidiary of Abasscico Busient Incorporated, Cayman Islands.

    2. The Company currently operates two business segments namely Oil Refinery Business and Petroleum Marketing Business. The Company has two refineries with an aggregate rated capacity of 156,000 bpd. Petroleum Marketing Business was formally launched in 2007 and has 479 (June 30, 2025 : 470) retail outlets across the country as at March 31, 2026.

    3. The Parent Company made an announcement on Pakistan Stock Exchange ("PSX") dated December 21, 2023 regarding potential scheme for restructuring of the Parent Company (the Scheme). The proposed draft scheme constitute of potential corporate reorganisation / restructuring of the Parent Company and its wholly owned subsidiaries, subject to completion and finalisation of the Scheme, obtaining all necessary members', creditors' and regulatory approvals, and the sanction of the Scheme by the High Court of Sindh at Karachi, along with fulfilment of related legal formalities in accordance with applicable laws. Through the said announcement the Board of Directors of the Parent Company in their meeting approved a draft scheme under Section 279 to 283 and 285 of the Companies Act, 2017, to be entered into between the Parent Company and its following wholly owned subsidiaries namely:

i) Bosicorco ORB 1 (Private) Limited (ORB 1) ii) Bosicorco ORB 2 (Private) Limited (ORB 2) iii) Bosicorco OMB 1 (Private) Limited (OMB) iv) Bosicorco OSB 2 (Private) Limited (OSB) v) Bosicorco CPB 1 (Private) Limited (CPB) and vi) Cnergyico lsomerate PK (Private) Limited (ISOM) laid before the Board of Directors of the Parent Company pertaining to the proposed scheme.

The Board has authorised the Parent Company inter alia to finalise and execute the Scheme and file a petition before the High Court of Sindh, Karachi.

The High Court of Sindh issued an order on February 6, 2024, mandating the conduct of meetings for the members and secured creditors of the Company. Accordingly Meeting with the members and creditors wer held on March 26, 2024 and November 26, 2024, during which said scheme of arrangement was placed before the members and crediors for consideration and approval, which was approved and adopted, along with modifications / amendments required or conditions imposed by the High Court of Sindh at Karachi.

  1. BASIS OF PREPARATION

    1. Statement of compliance

      These unconsolidated condensed interim financial statements have been prepared in accordance with the accounting and reporting standards as applicable in Pakistan for interim financial reporting. The accounting and reporting standards as applicable in Pakistan for interim financial reporting comprise of:

      -International Accounting Standards (IAS 34), Interim Financial Reporting, issued by the International Accounting Standards Board (IASB) as notified by the Companies Act, 2017 ; and

      -Provisions of and directives issued under the Companies Act, 2017.

      Where the provisions of and directives issued under the Companies Act, 2017 differ with the requirements of IAS 34, the provisions of and directives issued under the Companies Act, 2017 have been followed.

    2. These unconsolidated condensed interim financial statements do not include all the information and disclosures required in annual financial statements and should be read in conjunction with the annual audited financial statements of the Company for the year ended June 30, 2025.

    3. This unconsolidated condensed interim financial information is un-audited and is being submitted to the shareholders as required by listing regulations of Pakistan Stock Exchange and section 237 of the Companies Act, 2017.

    4. These unconsolidated condensed interim financial statements is presented in Pakistan Rupees which is also the Company's functional currency and all financial information presented has been rounded off to the nearest thousand.

    5. The comparative balance sheet presented in these unconsolidated condensed interim financial information has been extracted from the unconsolidated audited financial statements of the Company for the year ended June 30, 2025.

  2. ACCOUNTING POLICIES

    1. The accounting policies and the methods of computation used in the preparation of these condensed interim financial statements are the same as those applied in the preparation of the Company's annual audited financial statements for the year ended June 30, 2025 except as disclosed otherwise.

  3. ACCOUNTING ESTIMATES AND JUDGEMENTS

    The preparation of this unconsolidated condensed interim financial information in conformity with approved accounting standards requires management to make estimates, assumptions and use judgements that affect the application of policies and reported amounts of assets and liabilities and income and expenses. Estimates, assumptions and judgements are continually evaluated and are based on historical experience and other factors, including reasonable expectations of future events. Revisions to accounting estimates are recognised prospectively commencing from the period of revision.

    Estimates and judgements made by management in the preparation of these unconsolidated condensed interim financial statements are the same as those that were applied to the annual unconsolidated financial statements of the Company for the year ended 30 June 2025, except as disclosed otherwise.

  4. PROPERTY, PLANT AND EQUIPMENT Notes

    (Un-audited) (Audited)

    March 31, June 30,

    2026 2025

    ----------(Rupees in '000)------------

    Operating fixed assets

    5.1

    237,701,132

    242,504,615

    Capital work in progress - at cost

    5.2

    46,881,195

    44,227,161

    ROU asset

    5.3

    1,293,750

    1,184,807

    285,876,077

    287,916,583

    1. Additions in operating fixed assets including transfer from CWIP

      (Un-audited) (Un-audited)

      March 31, March 31,

      2026 2025

      ----------(Rupees in '000)------------

      Plant and machinery

      -

      4,839

      Furnitue and fixtures

      5,810

      1,672

      Filling stations

      3,707

      20,668

      Vehicles

      97,573

      4,567

      Computer and allied equipments

      42,621

      11,455

      149,711

      43,201

    2. During the period, the additions in capital work-in-progress amounted to Rs. 2,803.744 million (March 31, 2025: Rs. 3,770.299 million). Transfer from CWIP to operating fixed assets and intangible amounted to Rs. 149.711 million (March 31, 2025 : Rs. 22.533 million).

    3. During the period, the additions in right-of-use assets amounted to Rs. 366.255 million (March 31, 2025: Rs 108.613 million).

(Un-audited)

March 31,

2026

(Audited)

June 30,

2025

STOCK IN TRADE Notes ----------(Rupees in '000)------------

Raw material

6.1

74,454,542

24,914,138

Finished products

6.2 & 6.3

26,969,105

12,147,092

101,423,647

37,061,230

6

  1. This includes raw material in transit amouting to 54,123.585 million (June 30, 2025: Rs. 14,542.093 million) as at the balance sheet date.

  2. Finished Product has been written down by Rs. Nil million (June 30, 2025: Rs. 4.42 million) to net realiseable value.

  3. This includes finished products held by third parties amounting to Rs.7,538.303 million (June 30, 2025: Rs. 7,395.131 million).

  1. CONTINGENCIES AND COMMITMENTS

    1. Contingencies

      There are no material change in the status of contingencies from what is disclosed in note 27 to the annual audited unconsolidated financial statements for the year ended June 30, 2025.

    2. Commitments

      The status for commitments is same as disclosed in unconsolidated financial statements for the year ended June 30, 2025 except

      (Un-audited) (Audited)

      March 31, June 30,

      2026 2025

      ----------(Rupees in '000)------------

      Commitments for capital expenditure 4,979,091 6,178,331

  2. TRANSACTIONS AND BALANCES WITH RELATED PARTIES

    The related parties comprise of ultimate parent company, parent company, associated companies, directors, key management personnel, staff provident fund and staff gratuity fund. All transactions involving related parties arising in the normal course of business are conducted at agreed terms and conditions. Details of transactions and balances with related parties during the period are as follows:

    1. Transactions with related parties

      (Un-audited)

      March 31, March 31,

      2026 2025

      ----------(Rupees in '000)------------

      Subsidiary Companies:

      Rent income

      302

      302

      Services

      687,155

      114,985

      Markup charged

      56,669

      61,990

      Buoy charges - Net of right of way

      272,139

      249,005

      Associated companies:

      Sales

      23,634,887

      --

      Purchases

      23,715,621

      4,271,828

      Markup charged

      - secured

      257,023

      415,554

      - unsecured

      365,398

      505,362

      Others

      Retirement Benefit Funds

      220,014

      154,795

      Key management personnel

      313,894

      324,792

    2. Balances with related parties

      (Un-audited) (Audited)

      March 31, June 30,

      2026 2025

      ----------(Rupees in '000)------------

      Parent Company

      Contribution from shareholder 5,276,392 5,276,392

      Subsidiary Companies

      Receivable against expenses incurred - net 1,878,345 1,682,101

      Loans and advances 758,780 728,780

      Payable against services 68,469 58,288

      Associated Companies

      Trade debts 3,234,354 --

      Accrued markup - secured 65,595 119,378

      Loan payable - secured 1,600,000 1,750,000

      Contribution from shareholder 20,479,939 20,479,939 Short term borrowings -- 1,914,281

      Payable against purchases and services 8,959,796 4,133,177

      Others

      Payable to key management person -- 93

      Payable to post employment benefit funds 1,532,702 1,320,213

  3. FINANCIAL RISK MANAGEMENT, OBJECTIVES AND POLICIES

    The Company's activities expose it to a variety of financial risks. These unconsolidated condensed interim financial statements do not include all financial risk management information and disclosures which are required in the annual financial statements and should be read in conjunction with the annual financial statements of the Company for the year ended June 30, 2025. There have been no changes in any risk management policies since the year end.

  4. FAIR VALUE OF ASSETS AND LIABILITIES

    There were no transfers amongst levels during the period.

  5. OPERATING SEGMENTS

    For management purposes, the Company has determined following reportable operating segments on the basis of business activities i.e. oil refining and petroleum marketing. Oil refining business is engaged in crude oil refining and selling of refined petroleum products to oil marketing companies. Petroleum marketing business is engaged in trading of petroleum products, procuring products from oil refining business as well as from other sources.

    Oil Refining

    Petroleum Marketing

    Total

    March 31,

    March 31,

    March 31,

    March 31,

    March 31,

    March 31,

    2026

    2025

    2026

    2025

    2026

    2025

    ---------------------------------------------------- (Rupees in '000) ------------------------------------------------

    Sales to ext. customers

    161,121,820

    137,412,336

    100,734,052

    80,658,011

    261,855,872

    218,070,347

    Inter-segment sales

    97,544,454

    78,846,689

    --

    --

    97,544,454

    78,846,689

    Eliminations

    (97,544,454)

    (78,846,689)

    --

    --

    (97,544,454)

    (78,846,689)

    Total revenue 161,121,820 137,412,336 100,734,052 80,658,011 261,855,872 218,070,347

    Result

    Segment profit

    23,810,131

    1,489,933

    2,141,592

    1,658,636

    25,951,723

    3,148,569

    Unallocated expenses:

    Finance costs

    (2,551,495)

    (3,750,098)

    Other expenses

    --

    (385,930)

    Interest income

    110,549 381,528

    Profit / (loss) before taxation

    23,510,777 (605,931)

    Minimum taxes

    -- (1,192,486)

    Income tax

    (5,802,791) 687,871

    Profit / (loss) after taxation

    17,707,986 (1,110,546)

    Other Information

    Depreciation/Amortisation 5,081,062 5,008,427 134,687 128,122 5,215,749 5,136,549

    All non-current assets of the Company as at March 31, 2026 and 2025 are located in Pakistan.

    1. This includes export sales amounting to Rs. 18,202.826 million (March 31, 2025: Rs. 20,426.842 million).

  6. SHARIAH DISCLOSURES UNDER CLAUSE VII OF PART I OF SCHEDULE IV OF THE COMPANIES ACT, 2017

    As per the requirements of the fourth schedule to the Act, Shariah compliant companies and companies listed on the Islamic Index shall disclose the following:

    (Un-audited) (Audited)

    March 31, June 30,

    2026 2025

    ----------(Rupees in '000)------------

    Loans / advances obtained as per Islamic mode

    Not applicable

    Not applicable

    Long term shariah compliant investments

    18,169,968

    18,169,968

    Shariah Compliant Bank Balances

    201,207

    358,094

    Accured markup on conventional loans

    949,022

    1,661,730

    (Un-audited)

    March 31, March 31,

    2026 2025

    ----------(Rupees in '000)------------

    Revenue earned from Shariah Compliant business segments

    261,855,872

    218,070,347

    Gain or loss earned on Shariah compliant investments

    Not applicable

    Not applicable

    Profit earned from Shariah-compliant bank balances

    45,307

    197,994

    Exchange gain earned

    Not applicable

    Not applicable

    Markup paid on is lamic mode of financing

    Not applicable

    Not applicable

    Profit earned on conventional loan

    56,669

    61,990

    Finance costs on conventional mode of financing

    1,984,562

    2,994,923

    The Company has relationship with Askari Bank Limited, Bank Islami Pakistan Limited, Al Baraka Bank, United Bank Limited, Dubai Islamic Bank Pakistan Limited, Meezan Bank, Faysal Bank and Bank of Punjab being Islamic Banks.

  7. DATE OF AUTHORIZATION FOR ISSUE

This unconsolidated condensed interim financial statements was authorised for issue on April 28, 2026 by the Board of Directors of the Company.



Cnergyico Pk Limited

Consolidated Condensed Interim Statement of Financial Position As at March 31, 2026

ASSETS Notes

(Un-audited) (Audited)

March 31, June 30,

2026 2025

----------(Rupees in '000)------------

Non-current assets

Property, plant and equipment

5

322,851,193

325,679,899

Intangible assets

15,001

21,593

Long-term deposits

66,970

159,253

322,933,165

325,860,745

Current assets

Stores and spares

2,995,071

2,277,077

Stock-in-trade

6

101,423,647

37,061,230

Trade debts

38,681,405

25,026,588

Loans and advances

637,909

585,040

Trade deposits and short-term prepayments

17,722

39,233

Other receivables

3,018,387

32,694

Cash and bank balances

2,669,128

2,628,779

149,443,269

67,650,641

Total assets

472,376,434

393,511,386

EQUITY AND LIABILITIES

Share capital and reserves

Share capital

54,934,476

54,934,476

Reserves

(27,929,404)

(47,446,609)

27,005,072

7,487,867

Surplus on revaluation of operating fixed assets

172,336,360

174,732,304

199,341,432

182,220,171

Contribution from shareholders

25,756,331

25,756,331

Equity attributable to shareholders of the parent company

225,097,763

207,976,502

Non controlling Interest

1,045,322

1,063,246

226,143,085

209,039,748

Non-current liabilities

Long term financing

10,770,000

12,880,000

Long term lease liabilities

2,380,057

2,151,062

Long-term deposits

236,153

230,353

Deferred liabilities

796,602

662,001

Deferred taxation

69,082,025

69,898,938

83,264,837

85,822,354

Current liabilities

Trade and other payables

150,315,746

82,512,663

Contract liabilities

1,105,762

1,221,250

Accrued mark-up

949,022

1,661,730

Short term borrowings - secured

1,600,000

10,855,175

Current portion of non-current liabilities

3,212,729

1,894,591

Unclaimed dividend

1,006

1,006

Taxation - net

5,784,247

502,869

162,968,512

98,649,284

Total equity and liabilities

472,376,434

393,511,386

Contingencies and commitments

7



The annexed notes form an integral part of these consolidated condensed interim financial statements.

Cnergyico Pk Limited

Consolidated Condensed Interim Statement of Profit or Loss Account (Un-audited) For the period ended March 31, 2026

Nine months period ended Three months period ended

March 31, March 31, March 31, March 31,

2026 2025 2026 2025

------------------------ (Rupees in '000) ------------------------

Revenue from contract with customers

336,194,482

279,778,891

147,347,105

93,890,471

Discounts, taxes, levies and duties

(74,330,169)

(61,708,544)

(31,764,559)

(19,310,856)

Revenue from contract with customers - net

261,864,313

218,070,347

115,582,546

74,579,615

Cost of sales

(234,585,118)

(213,771,198)

(95,427,804)

(75,512,961)

Gross profit / (loss)

27,279,195

4,299,149

20,154,742

(933,346)

Administrative expenses

(1,475,058)

(1,346,156)

(487,456)

(461,186)

Selling and distribution expenses

(552,849)

(495,478)

(201,743)

(173,484)

Other expenses

-

(401,544)

-

(144,258)

Other income

130,389

355,959

69,089

182,788

(1,897,518)

(1,887,219)

(620,110)

(596,140)

Operating profit / (loss)

25,381,677

2,411,930

19,534,632

(1,529,486)

Finance costs

(2,551,495)

(3,750,174)

(861,243)

(1,297,135)

Profit / (loss) before taxation

22,830,182

(1,338,244)

18,673,389

(2,826,621)

Minimum taxes

(53,096)

(1,236,877)

791,520

(446,832)

Income tax

(5,673,749)

816,913

(5,112,151)

272,304

Profit / (loss) after taxation

17,103,337

(1,758,208)

14,352,758

(3,001,149)

Attributtable to:

- Equity Holders of the Parent Company

17,121,261

(1,738,201)

14,375,606

(2,994,523)

- Non-controlling interest

(17,924)

(20,007)

(22,848)

(6,626)

17,103,337

(1,758,208)

14,352,758

(3,001,149)

Earnings / (loss) per share - Rupees

- Basic and diluted

3.11

(0.32)

2.61

(0.55)

The annexed notes form an integral part of these consolidated condensed interim financial statements.



Cnergyico Pk Limited

Consolidated Condensed Interim Statement of Other Comprehensive Income (Un-audited) For the period ended March 31, 2026

Nine months period ended Three months period ended

March 31,

March 31,

March 31,

March 31,

2026

2025

2026

2025

----------(Rupees in '000)----------

Profit / (loss) after taxation 17,103,337 (1,758,208) 14,352,758 (3,001,149) Other comprehensive income - - - -Total comprehensive Income / (loss) for the period 17,103,337 (1,758,208) 14,352,758 (3,001,149)

Attributtable to:

- Equity Holders of the Parent Company

17,121,261

(1,738,201)

14,375,606

(2,994,523)

- Non- controlling interest

(17,924)

(20,007) (22,848)

(6,626)

17,103,337

(1,758,208) 14,352,758

(3,001,149)

The annexed notes form an integral part of these consolidated condensed interim financial statements.



Cnergyico Pk Limited

Consolidated Condensed Interim Statement of Changes In Equity (Un-audited) For the period ended March 31, 2026

Capital Reserve Revenue Reserve

Contribution

Non-

Issued,

subscribed and paid up capital

Merger Reserves

Other Capital Reserve

Surplus on

revaluation of operating assets

Accumulated

Loss

Sub- total

from shareholder s

Controlling Interest -NCI

Total

-------------------------------------------------(Rupees in '000)-------------------------------------------------

Balance as at July 1, 2024

54,934,476

(21,959,629)

3,214,209

177,523,994

(27,934,410)

185,778,640

25,756,331

1,003,114

212,538,085

Loss after taxation

Other comprehensive income - net of tax

--

--

--

--

--

--

--

--

(1,738,201)

--

(1,738,201)

--

--

--

(20,007)

--

(1,758,208)

--

Total comprehensive income for the

period

--

--

--

--

(1,738,201)

(1,738,201)

--

(20,007)

(1,758,208)

Incremental depreciation relating to surplus on revaluation of property, plant and equipment - net of tax

--

--

--

(2,395,944)

2,395,944

--

--

--

--

Balance as at March 31, 2025

54,934,476

(21,959,629)

3,214,209

175,128,050

(27,276,667)

184,040,439

25,756,331

983,107

210,779,877

Balance as at July 1, 2025

54,934,476

(21,959,629)

3,214,209

174,732,304

(28,701,189)

182,220,171

25,756,331

1,063,246

209,039,748

Profit after taxation

Other comprehensive income - net of tax

--

--

--

--

--

--

--

--

17,121,261

--

17,121,261

--

--

--

(17,924)

--

17,103,337

--

Other comprehensive income for the period

--

--

--

--

17,121,261

17,121,261

--

(17,924)

17,103,337

Incremental depreciation relating to surplus on revaluation of property, plant and equipment - net of tax

--

--

--

(2,395,944)

2,395,944

--

--

--

--

Balance as at March 31, 2026

54,934,476

(21,959,629)

3,214,209

172,336,360

(9,183,984)

199,341,432

25,756,331

1,045,322

226,143,085

27 | P a g e

The annexed notes form an integral part of these consolidated condensed interim financial statements.



Cnergyico PK Limited

Consolidated Condensed Interim Statement of Cash Flows (Un-audited) For the period ended March 31, 2026

March 31, March 31,

2026 2025

----------(Rupees in '000)----------

CASH FLOWS FROM OPERATING ACTIVITIES

Profit / (loss) before taxation

22,830,182

(1,338,244)

Adjustments for:

Depreciation / Amortisation

6,024,533

5,941,385

Finance costs

2,551,495

3,750,174

Allowance for expected credited losses

-

385,930

Gain on disposal of operating fixed assets

(3,061)

-

Interest income

(53,880)

(319,538)

Provision for defined benefit plan

149,773

136,544

Net cash flow before working capital changes

31,499,042

8,556,251

Movement in working capital

(Increase) / decrease in current assets

Stores and spares

(717,994)

(327,611)

Stock in trade

(64,362,417)

3,622,974

Trade debts

(13,654,817)

(17,781,150)

Loans and advances

(52,869)

(179,547)

Trade deposits and short term prepayments

21,511

(104,405)

Other receivables

(2,985,693)

(123,313)

Increase / (Decrease) in current liabilities

Contract liabilities

(115,488)

(276,032)

Trade and other payables

67,437,684

14,839,026

(14,430,083)

(330,058)

Cash generated from operations

17,068,959

8,226,193

Finance costs paid

(2,739,196)

(4,350,971)

Income Taxes paid

(1,262,380)

(1,343,787)

Gratuity paid

(15,172)

(45,515)

Interest income received

53,880

319,538

Net cash generated from operating activities

13,106,091

2,805,458

CASH FLOWS FROM INVESTING ACTIVITIES

Acquisition of property, plant and equipment and intangibles

(2,822,979)

(3,826,662)

Proceeds from disposal of PPE

3,061

-

Long term deposits - net

98,083

53,182

Net cash used in investing activities

(2,721,835)

(3,773,480)

CASH FLOW FROM FINANCING ACTIVITIES

Repayment of long term loan - net

(760,000)

(543,333)

Payment of lease liabilities

(328,732)

-

Short term borrowings - net

(9,255,175)

(253,225)

Dividend paid

-

1,447,960

Net cash generated from financing activities

(10,343,907)

651,381

Net increase in cash and cash equivalents

40,349

(316,641)

Cash and cash equivalents - opening

1,028,779

801,326

Cash and cash equivalents - closing

1,069,128

484,685

Cash and cash equivalents comprise of:

Cash and bank balances

2,669,128

2,084,685

Running finance facility

(1,600,000)

(1,600,000)

1,069,128

484,685



The annexed notes form an integral part of these consolidated condensed interim financial statements.

Cnergyico PK Limited

Notes To The Consolidated Condensed Interim Financial Statements (Un-audited) For the period ended March 31, 2026

  1. LEGAL STATUS AND NATURE OF BUSINESS

    1. The "Group" consist of:

      Holding Company

      1. Cnergyico Pk Limited - the Holding Company

        The Holding Company was incorporated in Pakistan as a public limited company on January 09, 1995 under the Companies Act, 2017 and was granted a certificate of commencement of business on March 13, 1995. The shares of the Company are listed on Pakistan Stock Exchange. The Holding Company is a subsidiary of Bosicorco International Limited, Mauritius (the Parent Company). The Parent Company in turn is a subsidiary of Abasscico Busient Incorporated, Cayman Islands (the Ultimate Parent Company).

        The Holding Company currently operates two business segments namely Oil Refinery Business and Petroleum Marketing Business. The Holding Company has two refineries with an aggregate rated capacity of 156,000 bpd. Petroleum Marketing Business was formally launched in 2007 and has 479 (June 30, 2025: 470) retail outlets across the country as at March 31, 2026.

        Subsidiary Companies

      2. Cnergyico Isomerate PK (Private) Limited (CIPL)

        CIPL was incorporated in Pakistan as a private limited company under the repealed Companies Ordinance, 1984 on May 14, 2014. CIPL is principally engaged in blending, refining and processing of petroleum naphtha to produce petroleum products such as premium motor gasoline.

      3. Bosicorco OSB 1 (Private) Limited

        Bosicorco OSB 1 (Private) Limited (the Company) was incorporated as a public unlisted company in Pakistan on August 19, 2005 and was subsequently converted into a private limited company on April 27, 2011, under the Companies Act 2017. The principal activity of the Company is serving as a mooring point for offloading liquid products through the Single Buoy Mooring (SBM).

      4. Bosicorco CPB 1 (Private) Limited

        Bosicorco CPB 1 (Private) Limited (the Company) was incorporated in Pakistan as a private limited company under the Companies Act, 2017 on October 27, 2022. The company is principally engaged in refining, buying and selling basic drugs, phyto chemicals, laboratory and other chemicals used in different industries.

      5. Bosicorco OMB 1 (Private Limited

        Bosicorco OMB 1 (Private) Limited (the Company ) was incorporated in Pakistan as a private limited company under the Companies Act, 2017 on October 27, 2022. The company is principally engaged in acquisition, distribution, marketing and selling, import ad export all kinds of petroleum and petroleum products.

      6. Bosicorco ORB 1 (Private) Limited

        Bosicorco ORB 1 (Private) Limited (the Company) was incorporated in Pakistan as a private limited company under the Companies Act, 2017 on October 25, 2022. The company is principally engaged in refining of crude oil to produce petroleum products like PMG, HSD, Kerosene Oil, furnace oil and other petroleum products.

      7. Bosicorco ORB 2 (Private) Limited

        Bosicorco ORB 2 (Private) Limited (the Company) was incorporated in Pakistan as a private limited company under the Companies Act, 2017 on October 27, 2022. The company is principally engaged in refining of crude oil to produce petroleum products like PMG, HSD, Kerosene Oil, furnace oil and other petroleum products.

      8. Bosicorco OSB 2 (Private) Limited

        Bosicorco OSB 2 (Private) Limited (the Company) was incorporated in Pakistan as a private limited company under the Companies Act, 2017 on October 27, 2022. The company is principally engaged in refining of crude oil to produce petroleum products like PMG, HSD, Kerosene Oil, furnace oil and other petroleum products.

      9. Bosicorco Essential Service (Private) Limited

        Bosicorco Essential Service (Private) Limited (the Company) was incorporated in Pakistan as a private limited company under the Companies Act, 2017 on July 6, 2023. The company is principally engaged in material management, event management, disaster response services, canteen and cafeteria service, janitorial services, fumigation, import, export, and to set up, establish, run and manage family entertainment centers that are par with family amusement standards worldwide.

      10. Stunner Security Services (Private) Limited

      During last year, Bosicorco Essential Service (Private) Limited acquired 100% equity of Stunner Security Services (Private) Limited. The company is incorporated in Pakistan under The Companies Ordinance, 1984 vide CUIN 005652 dated 4th October 2005. Company is mainly engaged in business to provide security services to commercial and industrial organizations against robbery, violence and other crimes.

    2. Potential restructuring of the Company

      The Parent Company made an announcement on Pakistan Stock Exchange ("PSX") dated December 21, 2023 regarding potential scheme for restructuring of the Parent Company (the Scheme). The proposed draft scheme constitute of potential corporate reorganisation / restructuring of the Parent Company and its wholly owned subsidiaries, subject to completion and finalisation of the Scheme, obtaining all necessary members', creditors' and regulatory approvals, and the sanction of the Scheme by the High Court of Sindh at Karachi, along with fulfilment of related legal formalities in accordance with applicable laws. Through the said announcement the Board of Directors of the Parent Company in their meeting approved a draft scheme under Section 279 to 283 and 285 of the Companies Act, 2017, to be entered into between the Parent Company and its following wholly owned subsidiaries namely:

      1. Bosicorco ORB 1 (Private) Limited (ORB 1) ii) Bosicorco ORB 2 (Private) Limited (ORB 2) iii) Bosicorco OMB 1 (Private) Limited (OMB) iv) Bosicorco OSB 2 (Private) Limited (OSB) v) Bosicorco CPB 1 (Private) Limited (CPB) and vi) Cnergyico lsomerate PK (Private) Limited (ISOM) laid before the Board of Directors of the Parent Company pertaining to the proposed scheme.

        The Board has authorised the Parent Company inter alia to finalise and execute the Scheme and file a petition before the High Court of Sindh, Karachi.

        The High Court of Sindh issued an order on February 6, 2024, mandating the conduct of meetings for the members and secured creditors of the Company. Accordingly Meeting with the members and creditors wer held on March 26, 2024 and November 26, 2024, during which said scheme of arrangement was placed before the members and crediors for consideration and approval, which was approved and adopted, along with modifications / amendments required or conditions imposed by the High Court of Sindh at Karachi.

  2. Statement of compliance

    These consolidated condensed interim financial statements have been prepared in accordance with the accounting and reporting standards as applicable in Pakistan for interim financial reporting. The accounting and reporting standards as applicable in Pakistan for interim financial reporting comprise of:

    -International Accounting Standards (IAS 34), Interim Financial Reporting, issued by the International Accounting Standards Board (IASB) as notified by the Companies Act, 2017 ; and

    -Provisions of and directives issued under the Companies Act, 2017.

    Where the provisions of and directives issued under the Companies Act, 2017 differ with the requirements of IAS 34, the provisions of and directives issued under the Companies Act, 2017 have been followed.

    1. Basis of Consolidation

      These consolidated condensed interim financial statements include the financial statements of the Holding Company and its subsidiaries.

      A company is a subsidiary, if the Holding Company directly or indirectly controls, beneficially owns or holds more than fifty percent of its voting securities or otherwise has power to elect and appoint more than fifty percent of its directors.

      Subsidiaries are consolidated from the date on which the Group obtains control, and continue to be consolidated until the date when such control ceases.

      The financial statements of the subsidiaries are prepared for the same reporting period as the Holding Company, using consistent accounting policies. The accounting policies of the subsidiaries have been changed to conform with accounting policies of the Group, where required.

      All intra-group balances, transactions and unrealised gains and losses resulting from intra-group transactions and dividends are eliminated in full.

      Where the ownership of a subsidiary is less than hundred percent and therefore, a non-controlling interest (NCI) exists, the NCI is allocated its share of the total comprehensive income of the period, even if that results in a deficit balance.

      A change in the ownership interest of a subsidiary, without a loss of control, is accounted for as an equity transaction. If the Group loses control over a subsidiary, it derecognises the assets (including goodwill) and liabilities of the subsidiary, carrying amount of any NCI, cumulative translation differences recognised in other comprehensive income, and recognises fair value of consideration received, any investment retained, surplus or deficit in profit or loss, and reclassifies the Group's share of components previously recognised in other comprehensive income to profit or loss.

      The assets, liabilities, income and expenses of subsidiary companies are consolidated on a line by line basis and carrying value of investments held by the Holding Company is eliminated against the subsidiary companies' shareholders' equity in these consolidated condensed interim financial statements.

    2. Business Combinations

      Business combinations are accounted for using the acquisition method. The cost of an acquisition is measured as the aggregate of the consideration transferred, which is measured at acquisition date fair value, and the amount of any non-controlling interests in the acquiree. For each business combination, the Group elects whether to measure the non-controlling interests in the acquiree at fair value or at the proportionate share of the acquiree's identifiable net assets. Acquisition-related costs are expensed as incurred and included in administrative expenses,if any.

      The Group determines that it has acquired a business when the acquired set of activities and assets include an input and a substantive process that together significantly contribute to the ability to create outputs. The acquired process is considered substantive if it is critical to the ability to continue producing outputs, and the inputs acquired include an organised workforce with the necessary skills, knowledge, or experience to perform that process or it significantly contributes to the ability to continue producing outputs and is considered unique or scarce or cannot be replaced without significant cost, effort, or delay in the ability to continue producing outputs.

      When the Group acquires a business, it assesses the financial assets and liabilities assumed for appropriate classification and designation in accordance with the contractual terms, economic circumstances and pertinent conditions at the acquisition date.

      Any contingent consideration to be transferred by the acquirer will be recognised at fair value at the acquisition date. Contingent consideration classified as equity is not remeasured and its subsequent settlement is accounted for within equity. Contingent consideration classified as an asset or liability that is a financial instrument and within the scope of IFRS 9 Financial Instruments, is measured at fair value with the changes in fair value recognised in the statement of profit or loss in accordance with IFRS 9. Other contingent consideration that is not within the scope of IFRS 9 is measured at fair value at each reporting date with changes in fair value recognised in profit or loss.

      Goodwill is initially measured at cost (being the excess of the aggregate of the consideration transferred and the amount recognised for non-controlling interests and any previous interest held over the net identifiable assets acquired and liabilities assumed). If the fair value of the net assets acquired is in excess of the aggregate consideration transferred, then the gain is recognised in profit or loss.

      After initial recognition, goodwill is measured at cost less any accumulated impairment losses. For the purpose of impairment testing, goodwill acquired in a business combination is, from the acquisition date, allocated to each of the Group's cash-generating units that are expected to benefit from the combination, irrespective of whether other assets or liabilities of the acquiree are assigned to those units.

    3. These consolidated condensed interim financial statements do not include all the information and disclosures required in annual financial statements and should be read in conjunction with the annual audited financial statements of the Group for the year ended June 30, 2025.

    4. These consolidated condensed interim financial statements are un-audited and is being submitted to the shareholders as required by listing regulations of Pakistan Stock Exchange and section 237 of the Companies Act, 2017.

    5. These consolidated condensed interim financial statements are presented in Pakistan Rupees which is also the Group's functional currency and all financial information presented has been rounded off to the nearest thousand.

    6. The comparative balance sheet presented in these consolidated condensed interim financial statements has been extracted from the consolidated audited financial statements of the Group for the year ended June 30, 2025.

  3. SIGNIFICANT ACCOUNTING POLICIES

    1. The accounting policies and the methods of computation applied in the preparation of these consolidated condensed interim financial statements are the same as those applied in the preparation of the Group's annual audited financial statements as at and for the year ended June 30, 2025. Certain new IFRS and amendments to existing IFRS are effective for periods beginning on or after July 1, 2025, which do not have any impact on the Group's financial reporting and therefore have not been detailed in these consolidated condensed interim financial statements.

    2. The Group follows the practice of conducting actuarial valuation annually at the year end. Hence, the impact of re-measurement of post-employment benefit plans has not been incorporated in these consolidated condensed interim financial statements.

  4. ACCOUNTING ESTIMATES AND JUDGEMENTS

    The preparation of this consolidated condensed interim financial information in conformity with approved accounting standards requires management to make estimates, assumptions and use judgements that affect the application of policies and reported amounts of assets and liabilities and income and expenses. Estimates, assumptions and judgements are continually evaluated and are based on historical experience and other factors, including reasonable expectations of future events. Revisions to accounting estimates are recognised prospectively commencing from the period of revision.

    Estimates and judgements made by management in the preparation of these consolidated condensed interim financial statements are the same as those that were applied to the annual consolidated condensed financial statements of the Group for the year ended June 30, 2025, except as disclosed otherwise.

    (Un-audited)

    (Audited)

    March 31,

    June 30,

    2026

    2025

  5. PROPERTY, PLANT AND EQUIPMENT

    Notes

    ----------(Rupees in '000)------------

    Operating fixed assets 5.1 274,676,248 280,267,931

    Capital work in progress 5.2 46,881,195 44,227,161

    Right-of-use assets 5.3 1,293,750 1,184,807

    322,851,193 325,679,899

    1. Additions in operating fixed assets including transfer from CWIP

      (Un-audited) (Un-audited)

      March 31, March 31,

      2026 2025

      ----------(Rupees in '000)------------

      Plant and machinery

      -

      26,839

      Furniture, fixtures and equipments

      15,542

      9,964

      Filling stations

      3,707

      20,668

      Vehicles

      107,074

      4,567

      Computer and allied equipments 42,621 11,455

      168,944 73,493

    2. During the period, the additions in capital work-in-progress amounted to Rs. 2,803.744 million (March 31, 2025: Rs. 3,770.299 million). Transfer from CWIP to operating fixed assets and intangible amounted to Rs. 149.711 million (March 31, 2025 : Rs. 22.533 million).

    3. During the period, the additions in right-of-use assets amounted to Rs. 366.255 million (March 31, 2025: Rs 108.613 million).

      (Un-audited)

      (Audited)

      March 31,

      June 30,

      2026

      2025

  6. STOCK IN TRADE

    Notes

    ----------(Rupees in '000)------------

    6.1

    6.2

    6.3

    Raw material 6.1 74,454,542 24,914,138

    Finished products 6.2 & 6.3 26,969,105 12,147,092

    101,423,647 37,061,230

    This includes raw material in transit amouting to Rs. 54,183.585 million (June 30, 2025: Rs. 14,542.093 million) as at the balance sheet date.

    Finished Product has been written down by Rs. Nil million (June 30, 2025: Rs. 4.42 million) to net realiseable value.

    This includes finished products held by third parties amounting to Rs. 7,538.303 million (June 30, 2025: Rs. 7,395.131 million).

  7. CONTINGENCIES AND COMMITMENTS

    1. Contingencies

      There are no material change in the status of contingencies from what is disclosed in note 27 to the annual audited consolidated financial statements for the year ended June 30, 2025.

    2. Commitments

      The status for commitments is same as disclosed in annual audited consolidated financial statements for the year ended June 30, 2025 except for:

      The status for commitments is same as disclosed in annual audited consolidated financial statements for the year ended June 30, 2025 except for:

      (Un-audited) (Audited)

      March 31, June 30,

      2026 2025

      ----------(Rupees in '000)------------

      Commitments for capital expenditure 4,979,091 6,178,331

  8. TRANSACTIONS AND BALANCES WITH RELATED PARTIES

    The related parties comprise of ultimate parent company, parent company, associated companies, directors, key management personnel, staff provident fund and staff gratuity fund. All transactions involving related parties arising in the normal course of business are conducted at agreed terms and conditions. Details of transactions and balances with related parties during the period are as follows:

    1. Transactions with related parties

      Associated companies:

      (Un-audited) (Un-audited)

      March 31, March 31,

      2026 2025

      ----------(Rupees in '000)------------

      Sales

      23,643,115

      --

      Purchases

      23,715,621

      4,271,828

      Markup charged

      - Secured

      257,023

      415,554

      - Unsecured

      365,398

      505,362

      Retirement benefit funds

      220,014

      154,795

      Key management personnel remuneration

      324,522

      324,792

      (Un-audited)

      (Audited)

      March 31,

      2026

      June 30,

      2025

    2. Balances with related parties ----------(Rupees in '000)------------

      Parent Company

      Contribution from shareholder 5,276,392 5,276,392

      Associated Companies

      Trade debts

      3,242,089

      --

      Accrued markup - secured

      65,595

      119,378

      Loan payable - secured

      1,600,000

      1,750,000

      Contribution from shareholder

      20,479,939

      20,479,939

      Short term borrowings

      --

      1,914,281

      Payable against purchases and services

      8,959,796

      4,133,177

      Others

      Payable to key management person

      --

      93

      Payable to post employment benefit funds

      1,532,702

      1,320,213

  9. FINANCIAL RISK MANAGEMENT, OBJECTIVES AND POLICIES

    The Group's activities expose it to a variety of financial risks. There have been no changes in any risk management policies since the year end.

  10. FAIR VALUE OF ASSETS AND LIABILITIES

    There were no transfers amongst levels during the period.

  11. OPERATING SEGMENTS

    For management purposes, the Group has determined following reportable operating segments on the basis of business activities i.e. oil refining and petroleum marketing. Oil refining business is engaged in crude oil refining and selling of refined petroleum products to oil marketing companies. Petroleum marketing business is engaged in trading of petroleum products, procuring products from oil refining business as well as from other sources.

    Oil Refining

    Petroleum Marketing

    Total

    March 31,

    March 31,

    March 31,

    March 31,

    March 31,

    March 31,

    2026

    2025

    2026

    2025

    2026

    2025

    ------------------------------------------------- (Rupees in '000) ---------------------------------------------

    Sales to ext. customers

    161,130,261

    137,412,336

    100,734,052

    80,658,011

    261,864,313

    218,070,347

    Inter-segment sales

    97,544,454

    79,440,036

    --

    --

    97,544,454

    79,440,036

    Eliminations

    (97,544,454)

    (79,440,036)

    --

    --

    (97,544,454)

    (79,440,036)

    Total revenue 161,130,261 137,412,336 100,734,052 80,658,011 261,864,313 218,070,347

    Result

    Segment profit

    23,186,205

    835,300

    2,141,592

    1,658,636

    25,327,797

    2,493,936

    Unallocated expenses:

    Finance costs

    (2,551,495)

    (3,750,174)

    Other expenses

    --

    (401,544)

    Interest income

    Profit / (loss) before taxation

    53,880 22,830,182

    319,538

    (1,338,244)

    Minimum taxes

    (53,096)

    (1,236,877)

    Income tax (5,673,749) 816,913

    Profit / (loss) after taxation 17,103,337 (1,758,208)

    Other Information

    Depreciation/Amortisation 5,889,846 5,813,263 134,687 128,122 6,024,533 5,941,385

    All non-current assets of the Group as at March 31, 2026 and 2025 are located in Pakistan.

    1. This includes export sales amounting to Rs. 18,202.826 million (March 31, 2025: Rs. 20,426.842 million).

  12. SHARIAH DISCLOSURES UNDER CLAUSE VII OF PART I OF SCHEDULE IV OF THE COMPANIES ACT, 2017

    As per the requirements of the fourth schedule to the Act, Shariah compliant companies and companies listed on the Islamic Index shall disclose the following:

    (Un-audited) (Audited)

    March 31, June 30,

    2026 2025

    ----------(Rupees in '000)------------

    Loans / advances obtained as per Islamic mode

    Long term shariah compliant investments

    Not applicable

    Not applicable

    Not applicable

    Not applicable

    Shariah Compliant Bank Balances

    214,200

    366,931

    Accured markup on conventional loans

    949,022

    1,661,730

    (Un-audited)

    (Un-audited)

    March 31,

    March 31,

    2026

    2025

    ----------(Rupees in '000)------------

    Revenue earned from Shariah Compliant business segments

    261,864,313

    218,070,347

    Gain or loss earned on Shariah compliant investments

    Not applicable

    Not applicable

    Profit earned from Shariah-compliant bank balances

    45,307

    197,994

    Exchange gain earned

    Not applicable

    Not applicable

    Markup paid on is lamic mode of financing

    Not applicable

    Not applicable

    Profit earned on conventional loan

    Not applicable

    Not applicable

    Finance costs on conventional mode of financing

    1,984,562

    2,994,923

    The Company has relationship with Askari Bank Limited, Bank Islami Pakistan Limited, Al Baraka Bank, United Bank Limited, Dubai Islamic Bank Pakistan Limited, Meezan Bank, Faysal Bank and Bank of Punjab being Islamic Banks.

  13. GENERAL

    1. Figures in these condensed interim financial statements have been rounded off to the nearest thousand rupees unless otherwise stated.

    2. Corresponding figures and balances have been rearranged reclassified, wherever considered necessary, for the purpose of comparison, the effects of which are not material.

  14. DATE OF AUTHORIZATION FOR ISSUE

These consolidated condensed interim financial statements were authorised for issue on April 28, 2026 by the Board of Directors of the Group.



Artwork/Separator/Page Break



Earlier from Cnergyico Pk

All Cnergyico Pk news releases