Below is a structured extraction and summary of the relevant and actionable financial information from the Swan Energy Limited results filing dated 14th August 2025:
1. Auditor’s Note
- Type: Independent Auditor’s Review Report on Quarterly Unaudited Standalone and Consolidated Financial Results.
- Auditor: N. N. Jambusaria & Co., Chartered Accountants.
- Conclusion:
- No qualifications, concerns, or issues reported.
- The auditor states: “Nothing has come to our attention that causes us to believe that the accompanying Statement... contains any material misstatement.”
- The review was conducted under SRE 2410, which provides moderate assurance (not full audit).
- The consolidated results include 12 subsidiaries; 9 subsidiaries’ interim financials were reviewed by other auditors, and 1 foreign subsidiary’s figures were certified by management.
- Actionable: No audit qualifications or reservations; results can be relied upon for analysis.
2. Financial Performance
Periods Covered:
- Latest Quarter: Q1 FY26 (Quarter ended 30 June 2025)
- Immediately Preceding Quarter: Q4 FY25 (Quarter ended 31 March 2025)
- Same Quarter Previous Year: Q1 FY25 (Quarter ended 30 June 2024)
- Full Financial Year: FY25 (Year ended 31 March 2025)
- Previous Financial Year: FY24 (Not provided explicitly, so FY24 data not available)
Key Financial Figures (₹ in Lakhs)
Particulars | Standalone Q1 FY26 (Jun 25) | Standalone Q4 FY25 (Mar 25) | Standalone Q1 FY25 (Jun 24) | Standalone FY25 (Apr 24-Mar 25) | Consolidated Q1 FY26 | Consolidated Q4 FY25 | Consolidated Q1 FY25 | Consolidated FY25 |
---|
Revenue from Operations | 4,799.77 | 4,232.34 | 3,945.73 | 13,546.33 | 1,21,318.43 | 85,575.29 | 1,14,173.50 | 4,93,786.85 |
Other Income | 1,507.68 | 975.79 | 1,621.27 | 3,447.12 | 5,889.97 | 2,628.06 | 1,991.95 | 1,94,581.17 |
Total Income | 6,307.45 | 5,208.13 | 5,567.00 | 16,993.45 | 1,27,208.40 | 88,203.35 | 1,16,155.45 | 6,88,368.03 |
Total Expenses | 5,436.58 | 4,926.36 | 5,097.47 | 15,770.35 | 1,23,883.12 | 89,532.84 | 84,098.69 | 5,41,218.24 |
Profit before Exceptional Items & Tax | 870.87 | 281.77 | 469.53 | 1,223.10 | 3,325.28 | 8,329.49 | 32,056.76 | 1,47,149.79 |
Exceptional Items | - | - | - | - | (1,539.66) | - | - | - |
Profit/(Loss) before Tax | 870.87 | 281.77 | 469.53 | 1,223.10 | 3,363.73 | (222.64) | 32,056.76 | 1,46,973.62 |
Tax Expense (Net) | 99.24 (122.00 - 22.76) | (20.00) (26.50 - 46.50) | 144.78 (162.77 - 17.99) | 317.61 (399.99 - 82.38) | 664.19 (694.51 - 30.32) | 777.67 (777.62 + 0.05) | 5,208.44 (199.31 + 5,009.13) | 56,801.66 (56,798.84 + 2.82) |
Net Profit after Tax | 771.63 | 301.77 | 374.75 | 905.49 | 2,699.82 | (2,734.59) | 26,767.32 | 87,440.51 |
Other Comprehensive Income (Net of Tax) | - | (14.88) | - | (14.88) | (59.04) | (115.64) | - | 2,390.54 |
Total Comprehensive Income | 771.63 | 286.89 | 374.75 | 890.61 | 2,640.78 | (2,350.33) | 26,870.32 | 90,371.05 |
EPS (Not explicitly stated) | Not provided | Not provided | Not provided | Not provided | Not provided | Not provided | Not provided | Not provided |
Margins (Calculated for Standalone and Consolidated Q1 FY26)
Metric | Standalone Q1 FY26 | Consolidated Q1 FY26 |
---|
EBITDA (Profit before exceptional items + Depreciation + Finance Cost) | Not directly provided; can estimate: | |
Profit before exceptional items & tax = 870.87 | | |
Add back Finance Cost = 5.94 | | |
Add back Depreciation = 210.24 | | |
= 1,086.95 lakhs approx. | | |
Profit before exceptional items & tax = 3,325.28 | | |
Add back Finance Cost = 2,278.75 | | |
Add back Depreciation = 3,010.45 | | |
= 8,614.48 lakhs approx. | | |
EBITDA Margin (EBITDA / Total Income) | 1,086.95 / 6,307.45 = ~17.2% | 8,614.48 / 1,27,208.40 = ~6.77% |
Net Profit Margin (Net Profit / Total Income) | 771.63 / 6,307.45 = ~12.2% | 2,699.82 / 1,27,208.40 = ~2.12% |
3. Detailed Notes / Management Commentary
- No explicit management commentary or explanatory notes provided in the excerpt.
- No changes in accounting policies or material adjustments mentioned.
- Exceptional items in consolidated results for Q1 FY26 amount to an expense of ₹1,539.66 lakhs.
- Profit share in associate company shows a loss of ₹222.64 lakhs in consolidated Q1 FY26.
- Tax expense includes deferred tax adjustments; significant deferred tax credit in standalone results.
- No commentary on NPAs, slippages, or AUM (not applicable as company is not a financial services firm).
- No caveats or qualifications from auditors.
4. Segment Information
Segment Revenue (₹ in Lakhs)
Segment | Standalone Q1 FY26 | Standalone Q4 FY25 | Standalone Q1 FY25 | Standalone FY25 | Consolidated Q1 FY26 | Consolidated Q4 FY25 | Consolidated Q1 FY25 | Consolidated FY25 |
---|
Textile | 4,683.32 | 3,917.81 | 2,977.70 | 11,317.37 | 4,683.32 | 3,917.81 | 2,977.70 | 11,317.37 |
Energy | - | - | - | - | - | - | 31,503.65 | 38,103.52 |
Construction/Others | 116.45 | 314.53 | 968.03 | 2,228.96 | 2,900.63 | 2,436.30 | 4,146.04 | 12,135.85 |
Distribution & Development | - | - | - | - | 1,11,818.37 | 76,621.47 | 72,248.37 | 4,21,052.64 |
Warehousing | - | - | - | - | 1,874.42 | 2,108.47 | 3,303.71 | 10,463.99 |
Manufacturing | - | - | - | - | - | - | - | - |
Shipyard | - | - | - | - | 41.90 | 491.24 | - | 703.46 |
Segment Results (Profit/(Loss) before tax and interest) (₹ in Lakhs)
Segment | Standalone Q1 FY26 | Standalone Q4 FY25 | Standalone Q1 FY25 | Standalone FY25 | Consolidated Q1 FY26 | Consolidated Q4 FY25 | Consolidated Q1 FY25 | Consolidated FY25 |
---|
Textile | 166.67 | 198.41 | 138.26 | 682.99 | 166.67 | 198.41 | 138.26 | 682.99 |
Energy | - | - | - | - | 2,223.23 | 2,975.04 | - | 30,322.94 |
Construction/Others | 710.14 | 87.87 | 406.15 | 809.36 | 655.13 | (988.35) | 1,316.15 | 2,178.10 |
Distribution & Development | - | - | - | - | 4,761.87 | 1,207.86 | 3,990.38 | 11,948.79 |
Warehousing | - | - | - | - | 98.07 | (774.45) | 1,527.18 | 3,428.53 |
Manufacturing | - | - | - | - | - | - | - | - |
Shipyard | - | - | - | - | (2,625.66) | (1,703.79) | - | (15,681.14) |
5. Capex, Projects, and Corporate Activity
- No explicit information on capital expenditure, ongoing/planned projects, writedowns, impairments, provisions, acquisitions, disposals, restructuring, or strategic shifts provided in the document excerpt.
6. Standalone vs Consolidated
- Both Standalone and Consolidated financial results are provided and reviewed.
- Consolidated results include 12 subsidiaries (including 1 foreign subsidiary).
- Consolidated revenue and profits are significantly higher than standalone, reflecting the group’s diversified operations.
- Consolidated Q1 FY26 shows a net profit after tax of ₹2,699.82 lakhs vs standalone ₹771.63 lakhs.
- Consolidated results include an exceptional expense of ₹1,539.66 lakhs and share of loss from associate ₹222.64 lakhs in Q1 FY26.
Summary for Investment Analysis Team
Aspect | Key Points |
---|
Auditor’s Note | Clean review report with no qualifications or concerns. |
Revenue Growth | Consolidated revenue increased to ₹1,21,318.43 lakhs in Q1 FY26 from ₹85,575.29 lakhs in Q4 FY25 and ₹1,14,173.50 lakhs in Q1 FY25. Standalone revenue also increased QoQ and YoY. |
Profitability | Standalone net profit after tax improved QoQ and YoY to ₹771.63 lakhs. Consolidated net profit after tax is ₹2,699.82 lakhs in Q1 FY26 but down from previous quarter loss of ₹(2,734.59) lakhs. |
Margins | Standalone EBITDA margin ~17.2%, net profit margin ~12.2%. Consolidated EBITDA margin lower at ~6.77%, net profit margin ~2.12%. |
Exceptional Items | Consolidated exceptional expense of ₹1,539.66 lakhs in Q1 FY26. No standalone exceptional items. |
Segment Highlights | Textile segment stable; Energy segment significant contributor in consolidated results; Distribution & Development segment largest revenue contributor in consolidated results. Shipyard segment shows losses. |
Taxation | Tax expense includes deferred tax adjustments; significant deferred tax credit in standalone results. |
Corporate Activity | No disclosed capex, project updates, or restructuring information. |
Standalone vs Consolidated | Consolidated results reflect group-wide operations including subsidiaries; standalone results represent parent company only. |
No material audit issues or qualifications. Financials show growth in revenue and profitability in standalone and consolidated bases for Q1 FY26 compared to prior periods. Segment data highlights diversified business with textile, energy, and distribution & development as key contributors.
Please advise if you require further detailed ratio analysis or specific segment deep dives.