Cairn Energy (CNEL)

250.75p
   
  • Change Today:
      0.015p
  • 52 Week High: 330.00
  • 52 Week Low: 168.00
  • Currency: UK Pounds
  • Shares Issued: 576.34m
  • Volume: 3,932
  • Market Cap: £1,445.18m

Fundamentals - based on IFRS

  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
Income Statement 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Continuing Operations          
Revenue 147.80 201.00 229.60 57.10 0.40
Operating Profit/(Loss) 30.10 (87.40) (135.60) (130.90) (130.20)
Profit Before Tax 13.90 (102.10) (148.50) 873.70 (157.20)
Profit After Tax (12.60) (142.60) (176.40) 869.50 (157.30)
           
Earnings per Share - Basic (16.00¢) (94.29¢) (93.65¢) 335.58¢ (0.52¢)
Earnings per Share - Adjusted (16.00¢) (94.29¢) (93.65¢) 335.58¢ (0.52¢)
           
Dividend per Share n/a n/a n/a n/a n/a
  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
Balance Sheet 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Assets          
Non-Current Assets          
Property, Plant & Equipment 223.80 232.10 289.90 379.60 861.30
Intangible Assets 10.80 13.30 26.40 123.70 112.10
Other Non-Current Assets 18.30 35.20 8.70 n/a n/a
  252.90 280.60 421.20 623.70 973.40
Current Assets          
Inventories 8.00 8.30 8.10 10.80 12.30
Cash at Bank & in Hand 123.40 189.50 756.80 314.10 569.60
Other Current Assets 4.00 n/a 134.40 86.60 5.40
  366.80 383.80 1,041.80 1,622.70 661.90
           
Other Assets n/a 3.20 n/a n/a n/a
Total Assets 619.70 667.60 1,463.00 2,246.40 1,635.30
Current Liabilities          
Borrowings 27.40 16.40 27.30 13.30 43.20
Other Current Liabilities 136.10 107.00 109.90 173.10 99.60
           
Current Liabilities 163.50 123.40 137.20 186.40 142.80
           
Net Current Assets cn/a cn/a cn/a cn/a cn/a
           
Borrowings 78.00 102.80 135.60 167.40 196.80
Other Non-Current Liabilities n/a 19.80 36.80 49.10 16.90
Non-Current Liabilities 106.90 137.70 204.20 261.40 366.90
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 270.40 261.10 341.40 447.80 509.70
           
Net Assets 349.30 406.50 1,121.60 1,798.60 1,125.60
           
Shareholders Funds 349.30 406.50 1,121.60 1,798.60 1,125.60
           
Minority Interests/Other Equity n/a n/a n/a n/a n/a
Total Equity 349.30 406.50 1,121.60 1,798.60 1,125.60
Cash Flow 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Net Cash Flow From Operating Activities 86.10 (39.90) 14.80 179.90 257.90
Net Cash Flow from Investing Activities (51.30) 120.80 1,012.60 (296.00) 225.60
Net Cash Flow from Financing Activities (97.30) (646.20) (579.60) (147.90) (69.30)
Net Increase/Decrease In Cash (62.50) (565.30) 447.80 (264.00) 414.20
Ratios - based on IFRS 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Continuing Operations          
PE Ratio - Adjusted n/a n/a n/a 0.8 n/a
PEG - Adjusted n/a n/a n/a n/a n/a
Earnings per Share Growth - Adjusted n/a n/a n/a n/a n/a
Dividend Cover n/a n/a n/a n/a n/a
Revenue per Share 25.64¢ 34.88¢ 64.28¢ 11.38¢ 0.068¢
Pre-Tax Profit per Share 2.41¢ (17.71¢) (41.58¢) 174.09¢ (26.65¢)
Operating Margin 20.37% (43.48%) (59.06%) (229.25%) (32,550.00%)
Return on Capital Employed 5.25% n/a n/a 49.36% n/a
           
Dividend Yield 0.0% 0.0% 0.0% 0.0% 0.0%
Dividend per Share Growth n/a n/a n/a n/a n/a
Operating Cash Flow per Share 14.94¢ (6.92¢) 4.14¢ 35.85¢ 0.44¢
Cash Incr/Decr per Share (10.84¢) (98.08¢) 125.38¢ (52.60¢) 70.23¢
Net Asset Value per Share (exc. Intangibles) 58.73¢ 68.22¢ 306.64¢ 333.73¢ 171.84¢
Net Gearing -5.15% -17.29% -52.95% -7.42% -29.28%

Key

* GAAP

a. Includes discontinued activities

b. Including assets due in more than one year

c. Not disclosed under IFRS

d. Total fixed assets

e. Includes borrowings

f. Included in cash flow from operating activities under IFRS

g. Included in net cash from investing activities under IFRS

h. Pre-tax

i. Capital expenditure

j. Based on operating cash flow before tax

k. Issue of ordinary shares

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 5 minutes.

Note 2: Forecast figures based on normalised accounts.

 

Top of Page