Windforce PlcCSELK: WIND.N0000

Interim condensed financial statements - three months ended 30/06/2024

· MarketScreener

INTERIM CONDENSED FINANCIAL STATEMENTS

THREE MONTHS ENDED 30TH JUNE 2024

WINDFORCE PLC, 334, T. B. JAYAH MAWATHA, COLOMBO 10, SRI LANKA

+94 112 697 151

WINDFORCE PLC | INTERIM CONDENSED FINANCIAL STATEMENT NINE MONTHS ENDED 31ST DECEMBER 2021

MANAGING DIRECTOR'S MESSAGE

Dear Shareholders,

We are pleased to present the Interim Report for WindForce PLC for the year ended June 30, 2024, highlighting our company's performance and progress.

Operational Highlights:

  • During the quarter, WindForce recognised an income of LKR 634 million as billing under the standard power purchase agreement by the Ceylon Electricity Board (CEB). This significant amount has positively

impacted our financial standing for this period.

  • We are thrilled to announce our remarkable success at the Presidential Environment Awards 2024, where WindForce PLC proudly secured the Gold Award for Solar and the Bronze Award for Hydro, recognizing our contributions to renewable energy and environmental conservation.

Financial Overview: The Group recorded a consolidated revenue of LKR 1.56 billion for the quarter ended June 30, 2024, reflecting a 28% growth compared to LKR 1.22 billion for the same period in 2023. The Group EBITDA recorded a remarkable growth of 83% compared to the previous year's same quarter. Further our bottom line for this quarter was LKR 652 million, representing a 27% year- on-year growth from LKR 514 million in the previous year. This growth is primarily attributed to the commissioning of the Hiruras 15 MW wind power plant in June/July 2023 and the income recognised as billing under the standard power purchase agreement from the CEB.

Sector-wise Performance:

Wind Sector: The wind sector saw a revenue increase of 37%, mainly due to the addition of the Hiruras wind plant in June/July 2023. However, other wind plants experienced a decline in electricity revenue due to delays in the wind season and a few reported breakdowns and failures during the period.

Solar Sector: The solar sector recorded an 6% decrease in revenue, primarily due to the Tororo Ugandan plants generation drop during the quarter (-9%), which is due to lower irradiation compared to the same quarter in previous year.

Hydro Sector: The hydro sector's electricity generation revenue increased by 67% compared to the same period last year. This growth is mainly due to the addition of Mahoma's revenue (74Mn), which is now considered a subsidiary of the group after gaining management control. Plants HPD, Energy Reclamation, and Melanka also performed well, with respective growths of 31%, 27%, and 19%, owing to higher rainfall in catchment areas.

WINDFORCE PLC | INTERIM CONDENSED FINANCIAL STATEMENT WINDFORCE PLC | INTERIM CONDENSED FINANCIAL STATEMENT

THREE MONTHS ENDED 30TH JUNE 2024

NINE MONTHS ENDED 31ST DECEMBER 2021

New Projects:

Kebitigollewa 10 MW Solar Power Project:

  • The Kebitigollewa 10 MW Solar Power Project was commissioned as planned on July 19, 2024, with the opening ceremony to be held on August 7, 2024.

Rividhanavi 100 MW Solar Power Project:

• The

Rividhanavi

100

MW Solar Power

Project

in Siyambalanduwa is progressing well, with the

transmission

facility

foundation

construction,

solar

park

facility

design,

and

engineering

work

in

progress.

Discussions

with

finance

providers

have

also

made

significant progress.

Awards and Accolades

Presidential Environment Awards 2024

  • Solar Universe (Pvt) Ltd 10MW won the

Gold trophy

for

renewable energy

generation in

the Solar Power

project category for its excellent

contribution

towards environmental

conservation.

  • The Bulathwatte mini hydropower plant was awarded the Bronze trophy of commendation in renewable energy generation in the mini hydropower project category for its excellent contribution towards environmental conservation.

In conclusion, we are proud of our achievements and remain committed to advancing our renewable energy initiatives. We thank our shareholders, employees, and stakeholders for their unwavering support.

Sincerely,

Manjula Perera

Managing Director

15th of August 2024

01

CONSOLIDATED INCOME STATEMENT

Three Months Ended 30th June

2024

2023

Change %

(Unaudited)

(Unaudited)

Revenue

1,567,338,299

1,226,496,918

28%

Billing under the Standardized Power Purchase Agreement

634,240,950

-

100%

Direct Cost

(733,734,494)

(531,322,155)

38%

Gross Profit

1,467,844,756

695,174,763

111%

Other Operating Income

7,872,749

16,452,793

-52%

Administration Expenses

(275,689,039)

(202,469,589)

36%

Goodwill Impairment (Note 01)

(390,000,000)

-

100%

Selling and Distribution Expenses

(702,593)

(1,437,546)

-51%

Profit from Operating Activities

809,325,873

507,720,422

59%

Finance Income

96,458,710

196,223,897

-51%

Finance Costs

(232,581,761)

(343,891,104)

-32%

Profit from Ordinary Activities before taxation

673,202,822

360,053,215

87%

Share of results of equity accounted investee

330,746,598

204,929,651

61%

Profit before Taxation

1,003,949,420

564,982,867

78%

Income Tax Expenses

(221,576,729)

(50,719,371)

337%

Dividend Tax

(130,298,460)

-

100%

Profit after Taxation

652,074,231

514,263,496

27%

Attributable to:

Non-controlling interests

181,061,444

61,423,597

195%

Equity holders of the parent

471,012,788

452,839,899

4%

652,074,231

514,263,496

27%

Other Comprehensive Income for the Period

Net exchange diffrences on translation of foreign operations

17,346,894

(43,530,795)

-140%

Net gain/(loss) on cash flow hedges

(6,211,069)

(33,319,903)

- 81%

663,210,057

437,412,798

52%

Attributable to:

Non-controlling interests

181,061,444

61,423,597

195%

Equity holders of the parent

482,148,613

375,989,201

28%

663,210,057

437,412,798

52%

LKR

LKR

Earning per share

0.35

0.34

Note 01 Goodwill Impairment

During the financial year, the company conducted an impairment test on the goodwill that arose from a previous business combination. Based on the results of cash flow forecast, it was determined that the carrying amount of the goodwill exceeded its recoverable amount. Consequently, an impairment loss of Rs 390Mn has been recognized in the income statement under "Goodwill Impairment." This adjustment ensures that the goodwill is stated at its recoverable amount, reflecting the current economic conditions and the company's future outlook.

Notes :

The above figures are in LKR, unless otherwise stated.

The figures in brackets indicate deductions.

The above figures are not audited.

WINDFORCE PLC | INTERIM CONDENSED FINANCIAL STATEMENT

WINDFORCE PLC | INTERIM CONDENSED FINANCIAL STATEMENT

THREE MONTHS ENDED 30TH JUNE 2024

02

NINE MONTHS ENDED 31ST DECEMBER 2021

CONSOLIDATED STATEMENT OF FINANCIAL POSITION

ASSETS

Non-Current Assets

Property, Plant and Equipment

Right of use Assets

Investments in Equity Accounted Investees

Non Current Financial Assets

Intangible Assets

Total Non-Current Assets

Current Assets

Inventory

Other Non Financial Assets

Trade and Other Receivables

Inter company loan receivables

Amounts Due from Related Parties

Income Tax Receivable

Short Term Financial Assets

Cash and Cash Equivalents

Total Current Assets

Total Assets

EQUITY AND LIABILITIES

Capital and Reserves

Stated Capital

Retained earnings

Cash flow hedge reserve

Foreign exchange reserve

Equity attributable to equity holders of the company

Non Controlling Interest

Total Equity

Non Current Liabilities

Interest Bearing Loans & Borrowings

Retirement benefit obligations

Deferred tax liabilities

Lease Liabilities

Total Non-Current Liabilities

Current Liabilities

Interest Bearing Loans & Borrowings

Lease Liabilities

Trade and Other Payables

Amounts Due to Related Parties

Bank Overdraft

Total Current Liabilities

Total Equity and Liabilities

Net assets per share

Note:

The above figures are in LKR, unless otherwise stated. The figures in brackets indicate deductions.

The Financial Statements are in compliance with the requirements of the Companies Act No. 07 of 2007

…………………………

Chief Financial Officer

Rusiri Cooray

The Board of Directors is responsible for the preparation and presentation of these Financial Statements. Signed for and on behalf of the Board by:

…………………………

…………………………

Director

Director

Asgi Akbarally

Manjula Perera

Date of approval by the Board : 15th of August, 2024

WINDFORCEPLC | INTERIMERIMCONDENSEDFINANCIAL STATEMENT

WINDFORCEPLC | INTERIM CONDENSED FINANCIALFINANCIALSTATEMEN EMENT

NINE MONTHS ENDED31ST DECEMBER2022

THREENINEMONTHSENDED30TH JUN 2024 2021

As at 30.06.2024

As at 31.03.2024

Unaudited

Audited

23,121,305,32323,017,694,969

119,730,087120,012,224

4,943,100,9054,800,283,018

223,660,000223,660,000

2,236,101,4612,618,865,381

30,643,897,77630,780,515,592

797,257,621681,734,713

14,605,77714,605,777

2,424,995,1902,489,759,541

124,839,180104,545,715

84,057,14162,228,820

63,508,66563,280,431

2,252,080,7152,087,181,530

2,166,421,2071,758,008,479

7,927,765,4967,261,345,006

38,571,663,27238,041,860,597

18,226,455,90418,226,455,904

4,649,513,2624,178,500,475

(14,523,605)(8,312,536)

614,886,979597,540,085

23,476,332,54122,994,183,928

2,580,159,5132,465,349,887

26,056,492,05425,459,533,816

6,323,373,1447,542,629,214

89,938,86385,231,461

2,018,441,9991,930,248,533

91,709,46495,766,227

8,523,463,4719,653,875,436

3,394,321,1732,418,039,792

4,720,5728,428,368

520,523,330444,270,036

11,607,3236,716,864

60,535,34250,996,286

3,991,707,7472,928,451,345

38,571,663,27238,041,860,597

17.38

17.02

03

CONSOLIDATED STATEMENT OF CASH FLOWS

As at 30.06.2024

As at 30.06.2023

Unaudited

Unaudited

Cash Flow from/(used) in Operating Activities

Net Profit before Taxation

1,003,949,420

564,982,867

Adjustments for

Profit accuring to the group net of dividend

(330,746,598)

(204,929,651)

Depreciation & Amortization

413,789,880

286,309,028

Amortization of Right of use Asset

3,229,254

2,698,456

Goodwill Impairment

390,000,000

-

Foreign Exchange Gain Loss

(33,509,093)

37,858,447

Interest Cost

232,581,761

343,891,104

Gratuity Provision

4,707,402

2,645,662

Dividend Income

(16,932,664)

(5,737,500)

Interest Income

(96,458,710)

(169,429,709)

Operating Profit before Working Capital Charges

1,570,610,652

858,288,703

(Increase)/Decrease in Trade & Other Receivables

44,470,886

937,184,615

(Increase)/Decrease in Inventories

(115,522,908)

(82,915,043)

(Increase)/Decrease in Amounts due from Related Parties

(21,828,321)

(19,490,078)

Increase/(Decrease) in Amounts due to Related Parties

4,890,460

-

Increase/(Decrease) in Trade & Other Payables

76,253,295

(574,816,791)

Cash Generated from/(used in) Operations

1,558,874,062

1,118,251,406

Interest Paid

(232,581,761)

(314,022,657)

WHT Paid

(1,226,741)

(4,147,850)

Dividend Tax Paid

(130,298,460)

-

Gratiuty Paid

-

(181,418)

Income Tax Paid

(126,247,023)

(24,456,724)

(490,353,985)

(342,808,649)

Net Cash from/(used in) Operating Activities

1,068,520,077

775,442,757

Cash Flows from/(used in) Investing Activities

Interest Income

82,384,785

118,256,453

Dividend Income

16,932,664

8,000,000

Acquisition of Property, Plant & Equipment

(353,386,469)

(623,079,064)

Disposal of Property, Plant & Equipment

61,050

-

Short Term Investments - Fixed Deposit

(164,899,185)

135,452,402

Net Cash Flow from/(Used in) Investing Activities

(418,907,154)

(361,370,209)

Cash Flows from/(used in) Financing Activities

Net Proceeds/Repayments from Interest Bearing Borrowings

(250,739,248)

395,457,041

Net Cash Flow from/ (Used in) Financing Activities

(250,739,248)

395,457,041

Net Increase/(Decrease) in Cash and Cash Equivalents

398,873,676

809,529,589

Cash and Cash Equivalents at the Beginning of the Period

1,707,012,189

(1,104,916,783)

Cash and Cash Equivalents at the End of the Period

2,105,885,865

(295,387,194)

Analysis of Cash and Cash Equivalents

Cash at Bank - Favorable

2,166,421,207

1,451,201,137

Bank Overdrafts

(60,535,342)

(1,746,588,330)

2,105,885,865

(295,387,194)

Note:

The above figures are in LKR, unless otherwise stated.

The figures in brackets indicate deductions.

The above figures are not audited.

WINDFORCE PLC | INTERIM

FINANCIAL STATEMENT

WINDFORCEWINDFORCEPLC || INTERIMRIMCONDECONDENSEDFINANCIALFINANCIALSTATEMENTSTATEMENT

THREE MONTHS ENDED 30TH JUN

2024

04

NINENINEMONTHSMONTHSENDEDENDED31ST DECEMBER20222021

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

Stated

Cash Flow

Foreign

Ratained

Non-

Total

Hedge

Exchange

Controlling

Capital

Earnings

Equity

Reserve

Reserve

Interest

Balance as at 01st April, 2023

18,226,455,904

(97,972,538)

744,383,231

3,947,846,714

2,378,607,359

25,199,320,670

Net Gain/(loss) on cash flow hedges

64,652,635

64,652,635

Foreign Currency Translation Reserve

-

-

(43,530,795)

-

(22,716,366)

(66,247,162)

Net Profit for the Period

-

-

-

452,839,899

61,423,597

514,263,496

Dividends - Ordinary Shares

-

-

-

-

-

Balance as at 30th June, 2023

18,226,455,904

(33,319,903)

700,852,436

4,400,686,613

2,417,314,584

25,711,989,634

Balance as at 01st April, 2024

18,226,455,904

(8,312,536)

597,540,085

4,178,500,475

2,465,349,887

25,459,533,816

Net Gain/(loss) on cash flow hedges

-

(6,211,069)

-

-

-

(6,211,069)

Exchange difference on Transaction of foreign operation

-

-

17,346,894

-

38,405,290

55,752,184

Share Allotment

23,071,477

23,071,477

Net Profit for the Period

-

-

-

471,012,788

181,061,444

652,074,231

Dividends - Ordinary Shares

-

-

-

-

(127,728,585)

(127,728,585)

Balance as at 30th June, 2024

18,226,455,904

(14,523,605)

614,886,979

4,649,513,262

2,580,159,513

26,056,492,054

Notes :

The above figures are in LKR, unless otherwise stated.

The figures in brackets indicate deductions.

The above figures are not audited.

PLC | INTERIM CONDENSED FINANCIAL STATEMENT

WINDFORCE PLC||INTERIMCONDENSEDCONDENSEDFINANCIALANCIALSTATEMENTSTATEMENT

THREE MONTHS

30TH JUNE 2024

05

NINENINEMONTHSMONTHSENDED 31STDECEMBER20222021

COMPANY INCOME STATEMENT

Three Months Ended 30th June

2024

2023

Change %

(Unaudited)

(Unaudited)

Revenue

144,905,633

104,822,421

38%

Direct Cost

(18,279,602)

(1,659,563)

1001%

Gross Profit

126,626,031

103,162,858

23%

Other Operating Income

520,250

8,897,794

-94%

Administration Expenses

(188,994,363)

(121,742,382)

55%

Profit from Operating Activities

(61,848,082)

(9,681,730)

539%

Finance Income

976,365,029

214,393,087

355%

Finance Costs

(23,677,881)

(201,789,784)

-88%

Profit before taxation

890,839,064

2,921,572

Income Tax Expenses

2,397,744

(10,948,085)

122%

Dividend Tax

(104,233,725)

-

100%

Profit after Taxation

789,003,083

(8,026,513)

Other comprehensive income for the period

Net gain/(loss) on cash flow hedges

(6,211,069)

(33,319,903)

-81%

Total comprehensive income for the period

782,792,014

(41,346,416)

Earning per share

0.58

(0.01)

Notes :

The above figures are in LKR, unless otherwise stated.

The figures in brackets indicate deductions.

The above figures are not audited.

WINDFORCEWINDFORCEPLCPLC| INTERIM| INTERIMCONDENSEDCONDENSEDFINANCIALFINANCIALSTATEMENTSTATEMENT

WINDFORCE PLC | INTERIM CONDENSED FINANCIAL STATEMENT

THREENINEMONTHSMONTHSENDEDENDED30TH31STJUNEDECEMBER2024 202206 NINE MONTHS ENDED 31ST DECEMBER 2021

COMPANY STATEMENT OF FINANCIAL POSITION

As at 30.06.2024

As at 31.03.2024

Unaudited

Audited

ASSETS

Non-Current Assets

Property, Plant and Equipment

64,792,400

41,740,932

Right of use Assets

3,721,666

5,117,287

Investments in Subsidiaries

16,230,870,117

16,078,074,117

Investments in Equity Accounted Investees

2,360,092,000

2,360,092,000

Non Current Financial Assets

223,660,000

223,660,000

Intangible Assets

1,329,006

1,491,666

Deferred Tax Assets

18,936,709

16,538,965

Total Non-Current Assets

18,903,401,898

18,726,714,967

Current Assets

Inventory

12,014,276

2,404,393

Trade and Other Receivables

524,275,566

273,012,608

Intercompany Loan Receivables

124,839,180

104,545,715

Amounts Due from Related Parties

198,022,524

136,263,381

Income Tax Receivables

90,228,924

80,414,447

Short Term Financial Assets

2,187,305,643

2,022,506,601

Cash and Cash Equivalents

414,375,643

347,725,473

Total Current Assets

3,551,061,756

2,966,872,618

Total Assets

22,454,463,654

21,693,587,581

EQUITY AND LIABILITIES

Capital and Reserves

Stated Capital

18,226,455,904

18,226,455,904

Retained Earnings

2,924,130,292

2,135,127,209

Cash Flow Hedge Reserve

(14,523,605)

(8,312,536)

Total Equity

21,136,062,591

20,353,270,577

Non Current Liabilities

Interest Bearing Loans & Borrowings

259,940,032

403,844,914

Retirement benefit obligations

89,938,863

85,231,461

Total Non-Current Liabilities

349,878,895

489,076,375

Current Liabilities

Interest Bearing Loans & Borrowings

502,075,743

496,126,837

Lease Liabilities

-

3,707,796

Trade and Other Payables

187,343,143

138,198,048

Amounts Due to Related Parties

222,239,386

213,207,948

Bank Overdraft

56,863,896

-

Total Current Liabilities

968,522,168

851,240,628

Total Equity and Liabilities

22,454,463,654

21,693,587,581

Net assets per share

15.65

15.07

Notes :

The above figures are in LKR, unless otherwise stated.

The figures in brackets indicate deductions.

PLC | INTERIM CONDENSED FINANCIAL STATEMEN

WINDFORCE PLC| INTERIM CONDENSED FINANCIAL STATEMENT

| INTERIM CONDENSED ANCIAL

EMENT

THREE

30TH JUN 2024

07

MONTHSENDED 31STDECEMBER

NINE

CEMBER 2021

NINE

2022

COMPANY STATEMENT OF CASH FLOWS

As at 30.06.2024

As at 30.06.2023

Unaudited

Unaudited

Cash Flow from/( used) in Operating Activities

Net Profit before Taxation

890,839,064

2,921,572

Adjustments for

Depreciation & Amortization

5,887,326

5,356,952

Amortization of Right of use Asset

1,395,621

1,178,566

Taxes Disallowed

106,329

-

Unrealized Exchange (Gain)/ Loss

4,579,684

34,659,247

Interest Cost

23,677,881

201,789,784

Gratuity Provision

4,707,402

2,645,662

Dividend Income

(929,927,715)

-

Interest Income

(47,635,422)

(184,399,698)

Operating Profit before Working Capital Charges

(46,369,829)

64,152,086

(Increase)/Decrease in Inventory

(9,609,882)

-

(Increase)/Decrease in Trade & Other Receivables

(250,334,571)

(135,742,276)

(Increase)/Decrease in Amounts due from Related Parties

(82,052,608)

404,296,202

Increase/(Decrease) in Amounts due to Related Parties

9,031,438

26,244,102

Increase/(Decrease) in Trade & Other Payables

49,145,095

31,006,721

(330,190,357)

389,956,835

Cash Generated from/(used in) Operations

Interest Paid

(18,231,247)

(144,796,034)

WHT Paid

(928,387)

(4,032,432)

Dividend Tax Paid

(104,233,725)

-

Gratiuty Paid

-

(181,418)

(123,393,359)

(148,828,467)

Net Cash from/(used in) Operating Activities

(453,583,717)

241,128,369

Cash Flows from/(used in) Investing Activities

Interest Income

32,624,879

92,969,466

Dividend Income

929,927,715

17,721,925

Investment in subsidaries

(152,796,000)

(460,590,845)

Acquisition of Property, Plant & Equipment

(28,776,133)

(9,293,378)

Short Term Investments - Fixed Deposit

(164,799,043)

139,234,184

Net Cash Flow from/(Used in) Investing Activities

616,181,419

(219,958,648)

Cash Flows from/(used in) Financing Activities

Foreign Exchange (Gain) / Loss

-

-

Net Proceeds/Repayments from Interest Bearing Borrowings

(152,811,429)

(98,507,815)

Net Cash Flow from/ (Used in) Financing Activities

(152,811,429)

(98,507,815)

Net Increase/(Decrease) in Cash and Cash Equivalents

9,786,273

(77,338,095)

Cash and Cash Equivalents at the Beginning of the Period

347,725,474

(1,462,942,210)

Cash and Cash Equivalents at the End of the Period

357,511,747

(1,540,280,305)

Analysis of Cash and Cash Equivalents

Cash at Bank - Favorable

414,375,643

235,494,039

Bank Overdrafts

(56,863,896)

(1,775,774,344)

357,511,747

(1,540,280,305)

Note:

The above figures are in LKR, unless otherwise stated.

The figures in brackets indicate deductions.

The above figures are not audited.

PLC | INTERIM CONDENSED

WINDFORCEPLCPLC| INTERIM| INTERIMCONDENSEDFINANFINANCIALSTATEMSTATEMENT

08

NINE

ED 31ST DECEMBER 021

THREENINEMONTHSENDED30TH31STJUNEDECEMBER2024 2022

COMPANY STATEMENT OF CHANGES IN EQUITY

Stated Capital

Cash Flow Hedge

Retained Earnings

Total Equity

Reserve

Balance as at 01st April, 2023

18,226,455,904

(97,972,538)

1,011,104,014

19,139,587,380

Net Gain/(Loss) on cash flow hedges

64,652,635

64,652,635

Net Profit for the Period

-

(8,026,513)

(8,026,513)

Balance as at 30th June, 2023

18,226,455,904

(33,319,903)

1,003,077,505

19,196,213,506

Balance as at 01st April, 2024

18,226,455,904

(8,312,536)

2,135,127,209

20,353,270,577

Net loss on cash flow hedges

-

(6,211,069)

(6,211,069)

Net Profit for the Period

-

-

789,003,083

789,003,083

Balance as at 30th June, 2024

18,226,455,904

(14,523,605)

2,924,130,292

21,136,062,591

Notes :

The above figures are in LKR, unless otherwise stated.

The figures in brackets indicate deductions.

The above figures are not audited.

WINDFORCEWINDFORCEPLCPLC| INTERIM| INTERIMCONDENSEDFINANANCIALSTATEMEMENT WINDFORCE PLC | INTERIM CONDENSED FINANCIAL STATEMENT

THREENINEMONTHSENDED30TH31STJUNEDECEMBER2024 202209 NINE MONTHS ENDED 31ST DECEMBER 2021

Attention: This is an excerpt of the original content. To continue reading it, access the original document here.