Cnergyico Pk Limited
Years of
i NOVATION INVESTMENT INTEGRATION
Second Quarterly Report 3J December, 2025
TABLE OF CONTENTS- Company Information
- Director’s Report Unconsolidated Financial Statements
- Statement of Financial Position
- Statement of Profit or Loss
- Statement of Comprehensive Income
- Statement of Changes in Equity
- Statement of Cash Flows
- Statement of Financial Position
- Statement of Profit or Loss
- Statement of Comprehensive Income
- Statement of Changes in Equity
- Statement of Cash Flows
3 | P a g e
- Notes to Financial Statements
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 CommitteeMushtaq Malik, Chairman Usama Qureshi, Member Lt. (R) Raja Muhammad Abbas, Member
Aumar Abbassciy, Member
Human Resource and Remuneration CommitteeLt. (R) Raja Muhammad Abbas, Chairman
Sami ul Haq Khilji, Member Usama Qureshi, Member Mushtaq Malik, Member Aumar Abbassciy, Member
Risk Management CommitteeAmir Abbassciy, Chairman Usama Qureshi, Member Sami ul Haq Khilji, Member Aumar Abbassciy, Member
Environmental, Social and Governance CommitteeSami ul Haq Khilji, Chairman Lt. (R) Raja Muhammad Abbas, Member
Mushtaq Malik, Member Chief Financial Officer Zafar Shahab
2
Company SecretaryMajid Muqtadir
AuditorsYousuf Adil
Chartered Accountants
BankersAllied Bank Limited
Al Baraka Bank (Pakistan) Limited
Askari Bank Limited Bank Alfalah Limited Bank AL Habib Limited
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 RegistrarFAMCO 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 OfficeThe Harbour Front, 9thFloor, Dolmen City, HC-3, Block-4, Marine Drive, Clifton, Karachi75600, Pakistan
Tel: (92 21) 111 222 081
Fax: (92 21) 111 888 081
Website4 | P a g e
https://www.cnergyico.com
DIRECTOR’S REPORTFOR THE PERIOD ENDED DECEMBER 31, 2025
SUBHANALLAH WALHAMDULILLAH WALA ILAHA ILLALLAH WALLAHU AKBAR
In the name of Allah the Most Merciful and the Most Benevolent.
The Company achieved a significant milestone in current period as it became the first and the only refinery in the country to process crude oil sourced from the United States of America. The Company processed over two million barrels of the US sourced crude oil which was lighter, sweeter and provided greater profitability and operational flexibility to the Company which is reflected in the current period’s income statement. This also supported the Government in achieving the bilateral trade target with the US in terms of tariff rationalization by the current US Administration. Considering the improved product yields and healthier refinery margins of the US crude, the Company placed order for more US crude for processing in the subsequent period.
The Company also started supplying Very Low Sulphur Fuel Oil (VLSFO) for ship refueling at Pakistani ports. This was done in collaboration with the international trade partners and we expect the volume to grow significantly in future.
Further, crack differentials on HSD and PMG also improved significantly in second quarter of the period under review thereby improving overall margins as depicted in below chart.
As a result of the above factors, the Company achieved gross sales of PKR 188.8 billion (2024: PKR 185.8 billion) with 30% increase in gross profit from PKR 5.6 billion in 2024 to PKR 7.3 billion
in 2025. With stringent cost controls, the Company increased the operating profit by 39% to PKR
6.1 billion (2024: PKR 4.4 billion). Finance costs also reduced by 31% however, the tax charge increased by over PKR 1.1 billion due to the imposition of super tax. Currently, all import payments are being made at open market rates, which are PKR 2 to PKR 3 higher than the State Bank of Pakistan’s (SBP) weighted average rate used in the product pricing formula. This mismatch in computing of product prices is a significant drag on the Company’s profitability.
The oil marketing business performed well despite the flooding of market with imported and smuggled products and added segment profit of PKR 1.3 billion during the period.
Accordingly, the Company earned basic I diluted earnings per share of PKR 0.54 as compared to basic | diluted profit per share of PKR 0.30 in the same period last year.
REFINERY EXPANSION AND UPGRADATIONThe refineries are actively engaged with the Government to resolve the issues related to the implementation of Pakistan Oil Refining Policy For Upgradation of Existing I Brownfield Refineries, 2023 (Policy). We hope that the Government will give due attention to the matters and will provide an amicable solution so that refineries can commence upgrade project.
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
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 31stDecember, 2025.
Chief Executive Officer Director
Karachi
24thFebruary, 2026
ٹروپر زرٹکیرئاڈ2025 ربمسد 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 2025 ربمسد 31 زرٹکیرئاڈ ےک ینپمک یک پآ ۔ںیہ ےہر رک سوسحم یشوخ ےئوہ ےترک شیپ ہزئاج رصتخم کیا اک ںویمرگرس یلمع
یرنئافیر دحاو روا یلہپ یلاو ےنرک سیسورپ وک لیت ماخ ہدرک لصاح ےس ہکیرما ںیم تدم ہدوجوم ےن ینپمک کیا ہک وج ،ایک سسارپ لیت ماخ یکیرما ہدایز ےس لریب ھکال 20 ےن ینپمک ۔ایک لصاح لیم گنس مہا کیا رک نب ہک وج ،یک مہارف یھب کچل لنشیرپآ روا عفانم ہدایز وک ینپمک ےن سا روا ،ےہ اتھکر کھدنگ مک روا ےہ لیت اکلہ فریٹ ےس فرط یک ہیماظتنا یکیرما ہدوجوم ےن سا ۔ےہ اتوہ رہاظ ںیم ےراوشوگ یتایلام ےک رود ہدوجوم ددم یک تموکح یھب ںیم ےنرک لصاح وک فدہ یتراجت ہفرطود ھتاس ےک ہکیرما ےس ظاحل ےک نشیزئالنشیر یک دعب ےن ینپمک ،ےئوہ ےتھکر رظندم وک نجرام یرنئافیر دنم تحص روا راوادیپ رتہب یک لیت ماخ یکیرما ۔یک ۔اید رڈرآ اک لیت ماخ یکیرما دیزم ےیل ےک گنسیسورپ ںیم تدم
(VLSFO) لئآ لویف ےلاو کھدنگ مک تہب ےیل ےک ےنرھب نھدنیا ںیم ںوزاہج رپ ںوہاگردنب یناتسکاپ ےن ینپمک دیما مہ روا ،اھت ایگ ایک ےس نواعت ےک ںوراد تکارش یتراجت یماوقالا نیب ہی ۔ےہ ید رک عورش یھب یمہارف یک ۔اگوہ ہفاضا ںایامن ںیم مجح ںیم لبقتسم ہک ںیہ ےترک
یرتہب ںایامن ںیم یہام ہس یرسود یک تدم رظن ریز یھب ںیم زلشنیرفیڈ کیرک ےک PMG روا HSD ،ںآرب دیزم ۔ےہ ایگ ایاھکد ںیم ٹراچ لیذ جرد ہک اسیج ،یئآ یرتہب ںیم نجرام یعومجم ےس سج ،یئآ
(ےپور یناتسکاپ برا 185.8 :2024) ےپور یناتسکاپ برا 188.8 ےن ینپمک ،ںیم ےجیتن ےک لماوع الاب ہجردنم ےس ےپور یناتسکاپ برا 5.6 ںیم 2024 ںیم عفانم یعومجم ھتاس ےک سج ،یک لصاح تخورف یعومجم یک ینپمک ،ےس ہجو یک لورٹنک تخس رپ تاجارخا ۔اوہ ہفاضا دصیف 30 کت ےپور یناتسکاپ برا 7.3 ںیم 2025 یتایلام ۔ایگ وہ (ےپور یناتسکاپ برا 4.4 :2024) ےپور یناتسکاپ برا 6.1 رک ھڑب دصیف 39 عفانم گنٹیرپآ اک یناتسکاپ برا 1.1 ںیم جراچ سکیٹ ےس ہجو یک ذافن ےک سکیٹ رپس ،مہات ،یئآ یمک دصیف 31 یھب ںیم تاجارخا ہک وج ،ںیہ یہر اج یک رپ ٹیر ٹیکرام نپوا ںایگیئادا یدمآرد مامت ،لاحلا یف ۔اوہ ہفاضا اک ہدایز ےس ےپور حرش طسوا یک (SBP) ناتسکاپ فآ کنیب ٹیٹسا ےلاو ےنوہ لامعتسا ںیم ےلومراف ےک ںوتمیق یک تاعونصم ےب ہی یک نشیٹویپمک ںیم ںوتمیق یک تاعونصم ۔ںیہ ہدایز ےپور 3 ےس 2 ےس (weighted-average rate) ۔ےہ یترک رثاتم رپ روط ںایامن وک عفانم ےک ینپمک یگطباض
نارود ےک تدم ہدوجوم ےن رابوراک ےک گنٹیکرام لئآ ،ھتاس ےک ےعفانم ٹنمگیس ےک ےپور یناتسکاپ برا 1.3 ۔ایک ہرہاظم اک یگدرکراک یھچا دوجواب ےک دمآ یڑب یک تاعونصم ہدش لگمسا روا یدمآرد ںیم ٹیکرام
ےعفانم ہدش لیلحت | یداینب ےک صصح یف ےپور یناتسکاپ 0.30 ںیم تدم یسا یک لاس ہتشزگ ےن ینپمک ،اذہل ۔یک لصاح یندمآ ہدش لیلحت | یداینب یک صصح یف ےپور 0.54 ںیم ےلباقم ےک
نشیڈیرگ پا روا عیسوت یک یرنئافیر(یسیلاپ) 2023 زیرنئافیر ڈلیف نؤارب | گنٹسیزگیا فآ نشی ڈیرگپا راف یسیلاپ گننئافیر لئآ ڈلیف نؤارب زیرنئافیر ہک ںیہ ےترک دیما مہ ۔ںیہ لمع مرگرس ھتاس ےک تموکح ےیل ےک ےنرک لح وک لئاسم قلعتم ےس ذافن ےک ےک ڈیرگ پا زیرنئافیر ہکات یگ ےرک مہارف لح راوگشوخ کیا روا یگ ےد ہجوت یروپ رپ ےلماعم سا تموکح ۔ںیکس رک عورش ےبوصنم
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 یرورف 24
YOUSUF ADIL
PACE ALIBNE 0
INDEPENDENT AUDITORS! REVIEW REPORT.
To the members of Cnergylaq Pk Limited
Report on review of Unconzolldatad ño»de «ed Interim Fk+a siel Statements
Eye halve reviewedthe aooornoan g unconsolibaidd condensed interim statement of financial poaition of Cneñgylaa Pk Llfrglgd (th0 Comp) asai”Deaember3z. 2025 and the rtlaled nsotldatad. condensed Interim 6latGm8nl ol profii or losa: unoons0ildgtgd o0n4en0ed IntrYim stalen* rrt of comprehensive inca+we. unconsc4ldated condensed In1erlm”stBtament of Mangds. in eqwiTy, unccxnsolidated condenged Injgrim 9talgmént gf Cgsh ”]t4w6 and noles la the undonsolidated condensed -terlm fmanclal salcfrWt6 few Ma 6ix•months period shed ended {beret-after referred to BB the "con4enseé Intu‹m financial sla Is”). Hanapernent is responsible iér the preparation and preaenaMm or this C0nden0ed IntWim fmanciol staernin aooorclarice wrth accounting an-d regIng stenQards as pIIcab+e In Pak igtgfl f0c ha inlecim financial reporting. Our ‹eapon sibility Is to express a zoncIus+on m these oqnderi9Ed iI16efJM fir ancial statemena baaed on our review.
We coñduCtad our rerien in acEordafice wilh Intgzngligngl 9tgndard gn Revi4w Eneesements 741g - 'Révlgw pf Intgdm Financial informatIA Performed by the Independent Auditor of rhe Ents. A re •u. ' of tbe c0ndenaed interim financial 5tBtementB consists of makiag inquiries, primarily Of Persons reepons&Ie fer financial and accowcing matters and apptyfr*g Y1iñB dDd othef fgvi9W Bf6CgdUf99. A reYtdW IS 9Lb8t8nti8flg Iea8 in 8C0PB thg0 8FI 8MdIt O0nddC19d In 8CcordBnOP wllh iniemaiionai Stuldards on Aud”i1@g and oon”seq Iy does not enal:de.us o.ob1a in assurance shaL we wooId become gwzre of nil sionificent matters that might be in ap avdI Aooord•no1. we.do nor express en 8U#!t Ogl^r0FI.
Based or our review, nothing has oome Lo our attention lhat cau sea ua to believe that thB BDCDITI[B W§ dansad Interim fhzancief statements is n0 pra@‹ed, in ail mâ‹eiiai respects, Ia accordance wiih ‹he gccountlnq end repgrtlnq a‹andarda as ap@cable in Pakiasan fee the interim finarx:iaI reposing
Pursuant to the requirement of SecUxzn 237(1)(b) ol ihe Corr¥zanies Act, 2OT 7, only cu lativc figures for the ux-rnon1ft preyed in thg sgcond quarter ams are s&]ect to a limited scope renew by ihe s1atutory audit0fC 0! M4 company. Accordln y, the flqures ”of the condensed Interim sa‹< em ef profit yr loaa and c‹sndenaed inT9rim shaement of comprehensive ñtccime lor tha lhrce month6 period ended Deoembes 9l, @2g h9ve ng¥ k›eer reviewed by
The engagement partner on irié ra a' resuttlng in his”inoependenEejJgqgrg' revlgu/ report is H ena Sadiq.
PLME ahI
DATJD February 26. 2026
UDIH. RR202510057LTq3¥n -ca
CNERGYICO PK LIMITED UNCONSOLIDATED CONDENSED INTERIM STATEMENT OF FINANCIAL POSITION AS AT DECEMBER 31, 2025 | |||
(Un-audited) December 31, 2025 | (Audited) June 30, 2025 | ||
ASSETS | Note | - (Rupees in | '000) ----------- |
Non-current assets | |||
Property, plant and equipment | 5 | 286,728,435 | 287,916,583 |
Intangible assets | 13,599 | 17,093 | |
Investment in subsidiaries - at cost | 6 | 18,169,968 | 18,169,968 |
Long-term deposits | 157,468 | 159,178 | |
305,069,470 | 306,262,822 | ||
Current assets | |||
Stores and spares | 2,683,270 | 2,277,077 | |
Stock-in-trade | 7 | 52,306,465 | 37,061,230 |
Trade debts | 8 | 30,206,734 | 25,026,588 |
Loans and advances | 1,149,816 | 1,308,280 | |
Trade deposits and short-term prepayments | 25,903 | 39,233 | |
Other receivables | 9 | 1,683,701 | 1,711,980 |
Cash and bank balances | 4,242,828 | 2,619,805 | |
92,298,717 | 70,044,193 | ||
Total assets | 397,368,187 | 376,307,015 | |
EQUITY AND LIABILITIES | |||
Share capital and reserves | |||
Share capital | 54,934,476 | 54,934,476 | |
Reserves | (28,020,644) | (32,110,532) | |
Surplus on revaluation of operating fixed assets - net of tax | 152,539,861 | 153,662,593 | |
Contribution from shareholders | 25,756,331 | 25,756,331 | |
205,210,024 | 202,242,868 | ||
Non-current liabilities | |||
Long-term financing | 12,025,000 | 12,880,000 | |
Long-term lease liabilities | 2,281,670 | 2,151,062 | |
Long-term deposits | 230,353 | 230,353 | |
Deferred liability | 761,850 | 662,001 | |
Deferred tax liability | 59,425,633 | 59,884,214 | |
74,724,506 | 75,807,630 | ||
Current liabilities | |||
Trade and other payables | 98,428,650 | 82,168,179 | |
Contract liabilities | 1,584,556 | 1,221,250 | |
Accrued mark-up | 1,140,531 | 1,661,730 | |
Short term borrowings - secured | 10 | 12,743,847 | 10,855,175 |
Current portion of non-current liabilities | 11 | 2,288,683 | 1,894,591 |
Unclaimed dividend | 1,006 | 1,006 | |
Taxation - net | 1,246,384 | 454,586 | |
117,433,657 | 98,256,517 | ||
Total equity and liabilities | 397,368,187 | 376,307,015 | |
Contingencies and commitments | 12 | ||
The annexed notes 1 to 19 form an integral part of these unconsolidated condensed interim financial statements.
CNERGYICO PK LIMITED
UNCONSOLIDATED CONDENSED INTERIM STATEMENT OF PROFIT OR LOSS (UN-AUDITED) FOR THE SIX MONTHS PERIOD ENDED DECEMBER 31, 2025
Note
Six months period ended Three months period ended December 31, December 31, December 31, December 31,
2025 2024 2025 2024
------------------------------ (Rupees in '000) ------------------------------
Revenue from contract with customers | 188,846,846 | 185,888,420 | 107,200,792 | 112,282,426 | ||||
Sales tax, discounts and other duties | (42,565,605) | (42,397,688) | (22,532,528) | (25,895,715) | ||||
Revenue from contract with customers - net | 16 | 146,281,241 | 143,490,732 | 84,668,264 | 86,386,711 | |||
Cost of sales (138,940,461) (137,838,419) (78,259,072) (81,063,627) | ||||||||
Gross profit | 7,340,780 | 5,652,313 | 6,409,192 | 5,323,084 | ||||
Administrative expenses | (973,477) | (880,642) | (508,227) | (459,124) | ||||
Selling and distribution expenses | (351,106) | (321,994) | (185,513) | (168,414) | ||||
Other expenses | - | (257,286) | - | (128,643) | ||||
Other income | 99,832 | 214,699 | 43,725 | 167,840 | ||||
(1,224,751) | (1,245,223) | (650,015) | (588,341) | |||||
Operating profit | 6,116,029 | 4,407,090 | 5,759,177 | 4,734,743 | ||||
Finance costs | (1,690,252) | (2,452,992) | (854,130) | (1,244,572) | ||||
Profit before taxation | 4,425,777 | 1,954,098 | 4,905,047 | 3,490,171 | ||||
Minimum taxes | (810,995) | (759,941) | (464,148) | (468,461) | ||||
Income tax | (647,626) | 458,581 | (884,273) | 229,291 | ||||
Profit after taxation | 2,967,156 | 1,652,738 | 3,556,626 | 3,251,001 | ||||
Earnings per share | ||||||||
----------------------------------- (Rupees) ----------------------------------- | ||||||||
- Basic / diluted 0.54 0.30 0.65 0.59
The annexed notes 1 to 19 form an integral part of these unconsolidated condensed interim financial statements.
CNERGYICO PK LIMITED
UNCONSOLIDATED CONDENSED INTERIM STATEMENT OF COMPREHENSIVE INCOME (UN-AUDITED) FOR THE SIX MONTHS PERIOD ENDED DECEMBER 31, 2025
Six months period ended Three months period ended
December 31, | December 31, | December 31, | December 31, |
2025 | 2024 | 2025 | 2024 |
------------------------------- (Rupees in '000) -------------------------------
Profit after taxation 2,967,156 1,652,738 3,556,626 3,251,001
Other comprehensive income - - - -
Total comprehensive income for the period 2,967,156 1,652,738 3,556,626 3,251,001
The annexed notes 1 to 19 form an integral part of these unconsolidated condensed interim financial statements.
CNERGYICO PK LIMITED
UNCONSOLIDATED CONDENSED INTERIM STATEMENT OF CHANGES IN EQUITY (UN-AUDITED) FOR THE SIX MONTHS PERIOD ENDED DECEMBER 31, 2025
Capital Reserve
Revenue
Reserve
Surplus on
Contribution
Issued,
subscribed and paid up capital
Merger Reserves
Other Capital Reserve
revaluation of operating fixed assets
Accumulated loss
Sub- total
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 | |
Profit after taxation | - | - | - | - | 1,652,738 | 1,652,738 | - | 1,652,738 | |
Other comprehensive income - net of tax | - | - | - | - | - | - | - | - | |
Total comprehensive income for the period | - | - | - | - | 1,652,738 | 1,652,738 | - | 1,652,738 | |
Incremental depreciation relating to surplus on revaluation of operating fixed assets - net of tax | - | - | - | (1,122,732) | 1,122,732 | - | - | - | |
Balance as at December 31, 2024 | 54,934,476 | (21,959,629) | 3,214,209 | 154,780,987 | (9,953,358) | 181,016,685 | 25,756,331 | 206,773,016 | |
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 after taxation | - | - | - | - | 2,967,156 | 2,967,156 | - | 2,967,156 | |
Other comprehensive income - net of tax | - | - | - | - | - | - | - | - | |
Total comprehensive income for the period | - | - | - | - | 2,967,156 | 2,967,156 | - | 2,967,156 | |
Incremental depreciation relating to surplus on revaluation of operating fixed assets - net of tax | - | - | - | (1,122,732) | 1,122,732 | - | - | - | |
Balance as at December 31, 2025 | 54,934,476 | (21,959,629) | 3,214,209 | 152,539,861 | (9,275,224) | 179,453,693 | 25,756,331 | 205,210,024 |
15 | P a g e
The annexed notes 1 to 19 form an integral part of these unconsolidated condensed interim financial statements.
CNERGYICO PK LIMITED
UNCONSOLIDATED CONDENSED INTERIM STATEMENT OF CASH FLOWS (UN-AUDITED) FOR THE SIX MONTHS PERIOD ENDED DECEMBER 31, 2025
December 31, December 31,
CASH FLOWS FROM OPERATING ACTIVITIES | Note | 2025 - (Rupees in | 2024 '000) --------- | ||
Profit before taxation | 4,425,777 | 1,954,098 | |||
Adjustments for : | |||||
Depreciation / Amortisation | 3,467,914 | 3,427,080 | |||
Finance costs | 1,690,252 | 2,452,992 | |||
Allowance for expected credited losses | 8 | - | 257,286 | ||
Gain on disposal of operating fixed assets | (3,061) | - | |||
Interest income | (70,220) | (190,021) | |||
Provision for defined benefit obligation | 99,849 | 91,029 | |||
Net cash flow before working capital changes | 9,610,511 | 7,992,464 | |||
Movement in working capital | |||||
(Increase) / decrease in current assets | |||||
Stores and spares | (406,193) | (149,788) | |||
Stock in trade | (15,245,235) | 14,302,824 | |||
Trade debts | (5,180,146) | (13,467,681) | |||
Loans and advances | 158,464 | (95,696) | |||
Trade deposits and short term prepayments | 13,330 | (80,876) | |||
Other receivables | 28,279 | (625,486) | |||
Increase / (decrease) in current liabilities | |||||
Contract liabilities | 363,306 | (385,074) | |||
Trade and other payables | 16,028,477 | (3,083,743) | |||
(4,239,718) | (3,585,520) | ||||
Cash generated from operations | 5,370,793 | 4,406,944 | |||
Finance costs paid | (1,877,089) | (3,097,643) | |||
Income taxes and minimum taxes paid | (1,125,405) | (522,178) | |||
Defined benefit obligation paid | - | (30,343) | |||
Interest income received | 70,220 | 190,021 | |||
Net cash generated from operations | 2,438,519 | 946,801 | |||
CASH FLOWS FROM INVESTING ACTIVITIES | |||||
Acquisition of property, plant and equipment | 16 | (2,033,307) | (1,884,808) | ||
Proceeds from disposal of operating fixed assets | 3,061 | - | |||
Long term deposits - net | 1,710 | (13,980) | |||
Net cash used in investing activities | (2,028,536) | (1,898,788) | |||
December 31, December 31,
2025 2024
--------- (Rupees in '000) ---------
CASH FLOW FROM FINANCING ACTIVITIES | ||||
Long term financing - net | (465,000) | (373,333) | ||
Payment of lease liabilities | (210,632) | (201,880) | ||
Short term borrowing - net | 1,888,672 | 2,395,198 | ||
Dividend paid | - | (21) | ||
Net cash generated from financing activities | 1,213,040 | 1,819,964 | ||
Net increase in cash and cash equivalents | 1,623,023 | 867,977 | ||
Cash and cash equivalents - at the beginning of the period | 1,019,805 | 799,632 | ||
Cash and cash equivalents - at the end of the period | 2,642,828 | 1,667,609 | ||
Cash and cash equivalents comprise of: | ||||
Cash and bank balances | 4,242,828 | 3,267,609 | ||
Running finance facility | 10 | (1,600,000) | (1,600,000) | |
2,642,828 | 1,667,609 | |||
The annexed notes 1 to 19 form an integral part of these unconsolidated condensed interim financial statements.
CNERGYICO PK LIMITED
NOTES TO THE UNCONSOLIDATED CONDENSED INTERIM FINANCIAL STATEMENTS - (UNAUDITED) FOR THE SIX MONTHS PERIOD ENDED DECEMBER 31, 2025
LEGAL STATUS AND NATURE OF BUSINESS
Cnergyico Pk Limited (the Company) was incorporated in Pakistan as a public limited company on January 09, 1995 under the Companies Act, 2017 (the Act) and was granted a certificate of commencement of business on March 13, 1995. The shares of the Company are listed on Pakistan Stock Exchange (PSX). The Company is a subsidiary of Bosicorco International Limited, Mauritius (the Holding Company). The Holding Company in turn is a subsidiary of Abasscico Busient Incorporated, Cayman Islands (the Ultimate Parent Company).
The Company currently operates two business segments namely 1) Oil refinery business with two refineries with an aggregate rated capacity of 156,000 barrels per day (BPD) and 2) Petroleum marketing business which was formally launched in 2007 and is operated through 476 (June 30, 2025: 470) retail outlets across the country.
Potential restructuring of the Company
The Company made an announcement on PSX dated December 21, 2023 regarding potential scheme for restructuring of the Company (the Scheme). The draft scheme proposed potential corporate re-organisation
/ restructuring of the 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 (the Board) of the 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 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 Company pertaining to the proposed scheme.
In terms of the Scheme, it is intended, inter alia, that certain business units / undertakings of the Company shall be segregated and demerged / carved out from the Company, which undertakings (including the respective assets, liabilities and obligations comprising thereof) shall be merged with and into, and stand vested in, ORB 1, ORB 2, OMB, OSB and CPB respectively. Furthermore, ISOM, being a wholly owned subsidiary of the Company shall be merged with and into ORB 2.
The Board has authorised the 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 meetings with the members and creditors were held on March 26, 2024 and November 26, 2024, during which said scheme of arrangement was placed before the members and creditors 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.
BASIS OF PREPARATION
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 Act ; and
Provisions of and directives issued under the Act.
Where the provisions of and directives issued under the Act differ with the requirements of IAS 34, the provisions of and directives issued under the Act have been followed.
These unconsolidated condensed interim financial statements do not include all the information and disclosures required in annual unconsolidated financial statements and should be read in conjunction with the annual audited unconsolidated financial statements of the Company for the year ended June 30, 2025. These unconsolidated condensed interim financial statements are unaudited, however, the same have been subject to limited scope review by the statutory auditors of the Company, and are being submitted to the shareholders as required by the listing regulations of Pakistan Stock Exchange Limited and Section 237 of the Act.
The figures of the unconsolidated condensed interim statement of profit or loss and unconsolidated condensed interim statement of comprehensive income for the quarters ended December 31, 2025 and December 31, 2024 and notes forming part thereof have not been reviewed by the auditors of the Company, as they have reviewed the cumulative figures for the six months ended December 31, 2025 and December 31, 2024.
These unconsolidated condensed interim financial statements are the separate condensed interim financial statements of the Company in which investment in subsidiary has been accounted for at cost less accumulated impairment losses (if any).
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.
SUMMARY OF MATERIAL ACCOUNTING POLICY INFORMATION
The accounting policies and the methods of computation applied in the preparation of these unconsolidated condensed interim financial statements are the same as those applied in the preparation of the Company's annual audited unconsolidated 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 Company's financial reporting and therefore have not been detailed in these unconsolidated condensed interim financial statements.
The Company 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 unconsolidated condensed interim financial statements.
ACCOUNTING ESTIMATES AND JUDGEMENTS
The preparation of these unconsolidated condensed interim financial statements 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 the 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 June 30, 2025, except as disclosed otherwise.
(Un-audited)
(Audited)
December 31,
June 30,
2025
2025
PROPERTY, PLANT AND EQUIPMENT
Note
-------- (Rupees in '000) ---------
Operating fixed assets 5.1 239,259,024 242,504,615
Capital work-in-progress (CWIP) 5.2 46,205,834 44,227,161
Right-of-use assets 5.3 1,263,577 1,184,807
286,728,435 287,916,583
(Un-audited) December 31, | (Un-audited) December 31, | ||
2025 | 2024 | ||
--------- (Rupees in '000) ---------- | |||
5.1 | Additions in operating fixed assets including transfer from CWIP | ||
Plant and machinery | - | 4,839 | |
Furniture and fixtures | 678 | 1,672 | |
Filling stations | 3,707 | 20,668 | |
Vehicles | 37,499 | 4,567 | |
Computer and allied equipments | 12,749 | 11,380 | |
54,633 | 43,126 | ||
During the period, the additions in capital work-in-progress (CWIP) amounted to Rs. 2,033.307 million (December 31, 2024: Rs. 1,855.207 million). Transfer from CWIP to operating fixed assets amounted to Rs. 54.633 million (December 31, 2024: Rs. 31.095 million).
During the period, the additions in right-of-use assets amounted to Rs. 242.965 million (December 31, 2024: Rs. 8.9 million). The additions have resulted in increase in corresponding lease liability of Rs. 242.965 million.
Note
(Un-audited) (Audited)
December 31, June 30,
2025 2025
--------- (Rupees in '000) ----------
6. | INVESTMENT IN SUBSIDIARIES - AT COST | |||
Cnergyico Isomerate PK (Private) Limited | 6.1 | 16,931,504 | 16,931,504 | |
Bosicorco OSB 1 (Private) Limited | 6.2 | 1,237,864 | 1,237,864 | |
Other wholly owned subsidiaries | 6.3 | 600 | 600 | |
18,169,968 | 18,169,968 | |||
This represents investment in Cnergyico Isomerate Pk (Private) Limited (CIPPL), a wholly owned subsidiary, of 1,693,150,430 shares (June 30, 2025: 1,693,150,430 shares) of Rs. 10 each. CIPPL is principally engaged in blending, refining and processing of petroleum naphtha to produce petroleum products such as premium motor gasoline.
This represents investment in Bosicorco OSB 1 (Private) Limited (BOSBPL), a subsidiary, of 121,964,601 shares (June 30, 2025: 121,964,601 shares) of Rs. 10 each. BOSBPL is principally engaged in serving as a mooring point for offloading liquid products through the Single Buoy Mooring (SBM).
Other wholly owned subsidiaries
This includes Bosicorco ORB 1 (Private) Limited, Bosicorco ORB 2 (Private) Limited, Bosicorco OSB 2 (Private) Limited, Bosicorco CPB 1, Bosicorco OMB 1 (Private) Limited and Bosicorco Essential Service (Private) Limited with paid-up capital of 10,000 shares each having face value of Rs. 10. The company holds 100% paid up capital of these subsidiaries.
(Un-audited) | (Audited) | |||
December 31, | June 30, | |||
Note | 2025 - (Rupees in | 2025 '000) ---------- | ||
7. | STOCK-IN-TRADE | |||
Raw material | 7.1 | 35,572,842 | 24,914,138 | |
Finished products | 7.2 & 7.3 | 16,733,623 | 12,147,092 | |
52,306,465 | 37,061,230 | |||
This includes raw material in transit amounting to Rs. 21,027.763 million (June 30, 2025: Rs. 14,542.093 million).
Finished Product has been written down by Rs. 244.684 million (June 30, 2025: Rs. 4.42 million) to net realisable value.
This includes finished products held by third parties amounting to Rs. 8,165.926 million (June 30, 2025: Rs. 7,395.131 million).
TRADE DEBTS
Note
(Un-audited) (Audited)
December 31, June 30,
2025 2025
--------- (Rupees in '000) ----------
Considered good - unsecured 30,206,734 25,026,588 Considered doubtful 12,200,854 12,200,854
42,407,588 37,227,442
Allowance for expected credit losses 8.1 (12,200,854) (12,200,854)
30,206,734 25,026,588
Allowance for expected credit losses
Opening balance 12,200,854 11,684,804
For the period / year - 516,050
Closing balance 12,200,854 12,200,854
9. | OTHER RECEIVABLES | |||
Considered good | ||||
Due from Cnergyico Isomerate Pk (Private) Limited (CIPPL) | 9.1 | 904,712 | 883,995 | |
Due from Bosicorco OSB 1 (Private) Limited (BOSBPL) | 9.2 | 721,601 | 787,740 | |
Due from Stunner Security Services (Private) Limited (SSSPL) | 9.3 | 27,259 | 10,116 | |
Others | 30,129 | 30,129 | ||
1,683,701 | 1,711,980 | |||
This represents receivable from CIPPL - wholly owned subsidiary against expenses incurred on behalf of CIPPL.
BOSBPL is a subsidiary of the Company and this balance represents expenses incurred by the Company on behalf of BOSBPL. The outstanding balance is being adjusted against the cost payable to BOSBPL on account of usage of buoy.
SSSPL is an indirect subsidiary of the Company through Bosicorco Essential Service (Private) Limited and this balance represents the receivable in repect of expenses incurred on behalf of SSSPL after netting off security services received from SSSPL.
(Un-audited) December 31, | (Audited) June 30, | |||
Note | 2025 - (Rupees in | 2025 '000) ---------- | ||
10. | SHORT TERM BORROWINGS - SECURED | |||
Finance against trust receipts | 10.1 | 11,143,847 | 9,255,175 | |
Running finance | 10.2 | 1,600,000 | 1,600,000 | |
12,743,847 | 10,855,175 | |||
10.1
10.2
The facilities have been extended by commercial banks for import and procurement of crude oil and petroleum products aggregating to Rs. 19,880 million (June 30, 2025: Rs. 19,880 million) out of which Rs. 8,736 million (June 30, 2025: Rs. 10,883 million) remains unutilised as at the reporting date. The facility carries mark up ranging from 1 month's KIBOR plus 1% to 1.5% (June 30, 2025: 1 month's KIBOR plus 1% to 2%). These facilities are secured under joint pari passu (JPP) arrangement having charge on the Company's current and operating fixed assets.
The Company has obtained running finance facility amounting to Rs. 1,600 million (June 30, 2025: Rs. 1,600 million) from a commercial bank. The facility carries mark-up at the rate of three months KIBOR + 2% (June 30, 2025: three months KIBOR + 2%) per annum. The facility is secured by way of first pari passu hypothecation charge of overall present and future current and operating fixed assets of the Company.
(Un-audited) (Audited)
December 31, June 30,
2025 2025
--------- (Rupees in '000) ----------
11 | CURRENT PORTION OF NON-CURRENT LIABILITIES | ||
Long-term financing | 2,100,000 | 1,710,000 | |
Lease liabilities | 188,683 | 184,591 | |
2,288,683 | 1,894,591 | ||
12. | CONTINGENCIES AND COMMITMENTS | ||
12.1 | Contingencies | ||
There were no material changes 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.
12.2 Commitments
The status for commitments is same as disclosed in annual audited unconsolidated financial statements for the year ended June 30, 2025 except for following:
(Un-audited) (Audited)
December 31, June 30,
2025 2025
--------- (Rupees in '000) ----------
Commitments for capital expenditure 5,107,365 6,178,331
TRANSACTIONS AND BALANCES WITH RELATED PARTIES
Related parties comprise of ultimate parent company, parent company, subsidiary companies and associated companies, directors, key management personnel, staff provident fund and staff gratuity fund. Transactions with related parties during the period, other than those which have been disclosed elsewhere in these unconsolidated condensed interim financial statements, are as follows:
Transactions with related parties during the period:
(Un-audited) (Un-audited)
December 31, December 31,
2025 2024
--------- (Rupees in '000) ----------
Subsidiary Companies:
Rent
201
201
Services
423,729
54,284
Markup charged
38,331
41,327
Buoy charges - Net right of way
361,947
165,472
Associated companies:
Sales
6,115,154
-
Purchases
18,152,991
3,711,500
Markup charged
- secured
188,366
328,118
- unsecured
241,634
330,839
Others
Retirement benefit funds
142,347
85,044
Key management personnel
222,525
226,754
Balances with related parties
(Un-audited) (Audited)
December 31, June 30,
2025 2025
--------- (Rupees in '000) ----------
Parent Company
Contribution from shareholder 5,276,392 5,276,392
Subsidiary Companies
Receivable against expenses incurred
1,653,822
1,682,101
Loans and advances
758,780
728,780
Payable against services
105,947
58,288
Associated Companies
Accrued mark-up payable - secured
74,857
119,378
Loan payable - secured
1,650,000
1,750,000
Contribution from shareholder
20,479,939
20,479,939
Short-term borrowings
635,623
1,914,281
Payable against purchases and services
13,168,694
4,133,177
Others
Payable to key management person
-
93
Payable to post employment benefit funds
1,464,420
1,320,213
FINANCIAL RISK MANAGEMENT, OBJECTIVES AND POLICIES
The Company’s activities expose it to a variety of financial risks. There have been no changes in any risk management policies since the year end.
FAIR VALUE OF ASSETS AND LIABILITIES
`
Fair value is the price that would be received to sell an asset or paid or transfer a liability in an orderly transaction between market participants at measurement date. Consequently, differences can arise between carrying values and the fair value estimates.
Fair value hierarchy
The following table provides an analysis of financial instruments that are measured subsequent to initial recognition at fair value, grouped into Levels 1 to 3 based on the degree to which the fair value is observable.
Level 1: Fair value measurements are those derived from quoted prices (unadjusted) in active markets for identical assets or liabilities.
Level 2: Fair value measurements are those derived from inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly (i.e. as prices) or indirectly (i.e. derived from prices).
Level 3: Fair value measurements are those derived from valuation techniques that include inputs for the asset or liability that are not based on observable market data (unobservable inputs).
As at December 31, 2025, the Company has no financial instruments that are measured at fair value in the unconsolidated statement of financial position.
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.
Transfer prices between operating segments are at agreed terms duly approved by the Board.
The quantitative data for segments is given below:
Oil Refining
Petroleum Marketing
Total
December 31,
2025
December
31, 2024
December 31,
2025
December
31, 2024
December 31,
2025
December
31, 2024
------------------------------------------------ (Rupees in '000) --------------------------------------------
Sales to external customers
86,510,842
91,026,420
59,770,399
52,464,312
146,281,241
143,490,732
Inter-segment sales
57,601,588
50,954,707
-
-
57,601,588
50,954,707
Eliminations
(57,601,588)
(50,954,707)
-
-
(57,601,588)
(50,954,707)
Revenue from contract with
customers - net
86,510,842
91,026,420
59,770,399
52,464,312
146,281,241
143,490,732
Result
Segment profit
4,710,569
3,119,346
1,335,240
1,355,009
6,045,809
4,474,355
Unallocated expenses:
Finance costs
(1,690,252)
(2,452,992)
Other expenses
-
(257,286)
Interest income
70,220
190,021
Minimum taxes
(810,995)
(759,941)
Income tax (647,626) 458,581
Profit after taxation 2,967,156 1,652,738
Oil Refining
Petroleum Marketing
Total
December 31,
2025
December 31,
2024
December 31,
2025
December 31, 2024
December 31,
2025
December 31, 2024
------------------------------------------------- (Rupees in '000) ---------------------------------------------
Segment assets
395,386,165
366,185,784
1,982,022
1,098,993
397,368,187
367,284,777
Segment liabilities
190,594,719
159,757,306
1,563,444
754,455
192,158,163
160,511,761
Capital expenditure
2,029,600
1,864,140
3,707
20,668
2,033,307
1,884,808
Other information
Depreciation / amortization
3,373,807
3,337,675
94,107
89,405
3,467,914
3,427,080
All non-current assets of the Company as at December 31, 2025 and 2024 are located in Pakistan.
This includes export sales amounting to Rs. Rs. 15,917.751 million (December 31, 2024: Rs. 8,497.404 million).
DISCLOSURE REQUIREMENTS FOR SHARIAH COMPLIANT COMPANIES
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)
December 31,
2025
June 30,
2025
-------- (Rupees in '000) ---------
Long term shariah compliant investments
18,169,968
18,169,968
Shariah Compliant Bank Balances
146,247
358,094
Accured markup on conventional loans
1,140,531
1,661,730
(Un-audited) December 31,
(Un-audited) December
2025
31, 2024
-------- (Rupees in '000) ---------
Revenue from Shariah Compliant business segments
146,281,241
143,490,732
Profit earned from Shariah-compliant bank balances
23,773
115,934
Finance costs on conventional mode of financing
1,323,887
1,931,267
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.
GENERAL
Figures in these unconsolidated condensed interim financial statements have been rounded off to the nearest thousand rupees unless otherwise stated.
DATE OF AUTHORISATION FOR ISSUE
These unconsolidated condensed interim financial statements were authorised for issue on February 24, 2026 by the Board of Directors of the Company.
CNERGYICO PK LIMITED
CONSOLIDATED CONDENSED INTERIM STATEMENT OF FINANCIAL POSITION AS AT DECEMBER 31, 2025
ASSETS Notes
(Un-audited) (Audited)
December 31, June 30,
2025 2025
----------(Rupees in '000)------------
Non-current assets | ||||
Property, plant and equipment | 5 | 323,968,567 | 325,679,899 | |
Intangible assets | 17,199 | 21,593 | ||
Long-term deposits | 157,543 | 159,253 | ||
324,143,310 | 325,860,745 | |||
Current assets | ||||
Stores and spares | 2,683,270 | 2,277,077 | ||
Stock-in-trade | 6 | 52,306,465 | 37,061,230 | |
Trade debts | 7 | 30,206,734 | 25,026,588 | |
Loans and advances | 412,867 | 585,040 | ||
Trade deposits and short-term prepayments | 25,903 | 39,233 | ||
Other receivables | 30,710 | 32,694 | ||
Cash and bank balances | 4,262,914 | 2,628,779 | ||
89,928,863 | 67,650,641 | |||
Total assets | 414,072,173 | 393,511,386 | ||
EQUITY AND LIABILITIES | ||||
Share capital and reserves | ||||
Share capital | 54,934,476 | 54,934,476 | ||
Reserves | (43,103,658) | (47,446,609) | ||
11,830,818 | 7,487,867 | |||
Surplus on revaluation of operating fixed assets | 173,135,008 | 174,732,304 | ||
184,965,826 | 182,220,171 | |||
Contribution from shareholders | 25,756,331 | 25,756,331 | ||
Equity attributable to shareholders of the parent company | 210,722,157 | 207,976,502 | ||
Non controlling Interest | 1,068,170 | 1,063,246 | ||
211,790,327 | 209,039,748 | |||
Non-current liabilities | ||||
Long term financing | 12,025,000 | 12,880,000 | ||
Long term lease liabilities | 2,281,670 | 2,151,062 | ||
Long-term deposits | 230,353 | 230,353 | ||
Deferred liabilities | 761,850 | 662,001 | ||
Deferred taxation | 69,354,329 | 69,898,938 | ||
84,653,202 | 85,822,354 | |||
Current liabilities | ||||
Trade and other payables | 98,597,398 | 82,512,663 | ||
Contract liabilities | 1,584,556 | 1,221,250 | ||
Accrued mark-up | 1,140,531 | 1,661,730 | ||
Short term borrowings - secured | 8 | 12,743,847 | 10,855,175 | |
Current portion of non-current liabilities | 9 | 2,288,683 | 1,894,591 | |
Unclaimed dividend | 1,006 | 1,006 | ||
Taxation - net | 1,272,623 | 502,869 | ||
117,628,644 | 98,649,284 | |||
Total equity and liabilities | 414,072,173 | 393,511,386 | ||
Contingencies and commitments | 10 | |||
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 DECEMBER 31, 2025
Six months period ended Three months period ended December 31, December 31, December 31, December 31,
2025 2024 2025 2024
------------------------ (Rupees in ‘000) ------------------------
Revenue from contract with customers | 188,847,377 | 185,888,420 | 107,201,323 | 112,282,426 | |||
Discounts, taxes, levies and duties | (42,565,610) | (42,397,688) | (22,532,533) | (25,895,715) | |||
Revenue from contract with customers - net | 146,281,767 | 143,490,732 | 84,668,790 | 86,386,711 | |||
Cost of sales | (139,157,314) | (138,258,237) | (78,268,981) | (81,236,818) | |||
Gross profit | 7,124,453 | 5,232,495 | 6,399,809 | 5,149,893 | |||
Administrative expenses | (987,602) | (884,970) | (514,633) | (463,313) | |||
Selling and distribution expenses | (351,106) | (321,994) | (185,513) | (168,414) | |||
Other expenses | - | (257,286) | - | (128,643) | |||
Other income | 61,300 | 173,171 | 24,270 | 147,076 | |||
(1,277,408) | (1,291,079) | (675,876) | (613,294) | ||||
Operating profit | 5,847,045 | 3,941,416 | 5,723,933 | 4,536,599 | |||
Finance costs | (1,690,252) | (2,453,039) | (854,129) | (1,244,619) | |||
Profit before taxation | 4,156,793 | 1,488,377 | 4,869,804 | 3,291,980 | |||
Minimum taxes | (844,616) | (790,045) | (485,266) | (489,959) | |||
Income tax | (561,598) | 544,609 | (841,259) | 260,828 | |||
Profit after taxation | 2,750,579 | 1,242,941 | 3,543,279 | 3,062,849 |
Attributtable to: | ||||
- Equity Holders of the Parent Company | 2,745,655 | 1,256,322 | 3,530,061 | 3,068,048 |
- Non-controlling interest | 4,924 | (13,381) | 13,218 | (5,199) |
2,750,579 | 1,242,941 | 3,543,279 | 3,062,849 | |
Loss per share - Rupees - Basic and diluted | 0.50 | 0.23 | 0.65 | 0.56 |
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 DECEMBER 31, 2025
Six months period ended Three months period ended
December 31, | December 31, | December 31, | December 31, |
2025 | 2024 | 2025 | 2024 |
----------(Rupees in '000)----------
Profit after taxation 2,750,579 1,242,941 3,543,279 3,062,849 Other comprehensive income - - - -Total comprehensive Income for the period 2,750,579 1,242,941 3,543,279 3,062,849
Attributtable to: | ||||
- Equity Holders of the Parent Company | 2,745,655 | 1,256,322 | 3,530,061 | 3,068,048 |
- Non- controlling interest | 4,924 | (13,381) 13,218 | (5,199) | |
2,750,579 | 1,242,941 3,543,279 | 3,062,849 | ||
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 DECEMBER 31, 2025
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 |
Profit after taxation Other comprehensive income - net of tax | -- -- | -- -- | -- -- | -- -- | 1,256,322 -- | 1,256,322 -- | -- -- | (13,381) -- | 1,242,941 -- |
Total comprehensive income for the period | -- | -- | -- | -- | 1,256,322 | 1,256,322 | -- | (13,381) | 1,242,941 |
Incremental depreciation relating to surplus on revaluation of property, plant and equipment - net of tax | -- | -- | -- | (1,597,296) | 1,597,296 | -- | -- | -- | -- |
Balance as at December 31, 2024 | 54,934,476 | (21,959,629) | 3,214,209 | 175,926,698 | (25,080,792) | 187,034,962 | 25,756,331 | 989,733 | 213,781,026 |
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 | -- -- | -- -- | -- -- | -- -- | 2,745,655 -- | 2,745,655 -- | -- -- | 4,924 -- | 2,750,579 -- |
Other comprehensive income for the period | -- | -- | -- | -- | 2,745,655 | 2,745,655 | -- | 4,924 | 2,750,579 |
Incremental depreciation relating to surplus on revaluation of property, plant and equipment - net of tax | -- | -- | -- | (1,597,296) | 1,597,296 | -- | -- | -- | -- |
Balance as at December 31, 2025 | 54,934,476 | (21,959,629) | 3,214,209 | 173,135,008 | (24,358,238) | 184,965,826 | 25,756,331 | 1,068,170 | 211,790,327 |
30 | P a g e
The annexed notes form an integral part of these consolidated condensed interim financial statements.
| Attention: This is an excerpt of the original content. To continue reading it, access the original document here. |
