Metis Energy L02

SGD 0.028 +0.00% +0.00 Updated 23 Oct 2026, 17:16 SGT

Financials

ANNUAL REPORT 2025

Open annual report

Explore the statements

10 tables

Balance Sheets as at 31 December 2025 (Group and Company)

37 metrics

Units appear below each metric. Scroll to compare years

Balance Sheets as at 31 December 2025 (Group and Company) from ANNUAL REPORT 2025
Metric / unit 2025Group2024Group2025Company2024Company Source
Non-current assets
Property, plant and equipment$’000 218,427175,0681,7221,453 PDF p. 59
Intangible assets$’000 5,0865,442–– PDF p. 59
Right-of-use assets$’000 3,4773,089501117 PDF p. 59
Prepayments$’000 181181–– PDF p. 59
Interests in subsidiaries$’000 ––26,32726,327 PDF p. 59
Investment in an associate$’000 –––– PDF p. 59
Due from subsidiaries (non-trade)$’000 ––105,248101,997 PDF p. 59
Subtotal$’000 227,171183,780133,798129,894 PDF p. 59
Current assets
Inventories$’000 25647–– PDF p. 59
Trade and other receivables$’000 4,37514,337332321 PDF p. 59
Due from subsidiaries (non-trade)$’000 ––7,6398,529 PDF p. 59
Derivative financial assets$’000 –1,027–– PDF p. 59
Prepayments$’000 4234306547 PDF p. 59
Cash and bank deposits$’000 17,88916,6235,1015,624 PDF p. 59
Subtotal$’000 22,94332,46413,13714,521 PDF p. 59
Current liabilities
Trade and other payables$’000 (3,875)(9,925)(1,039)(938) PDF p. 59
Borrowings$’000 (14,867)(15,086)–– PDF p. 59
Lease liabilities$’000 (455)(167)(216)(123) PDF p. 59
Income tax payable$’000 (15)(8)–– PDF p. 59
Derivatives financial liabilities$’000 (1,136)––– PDF p. 59
Subtotal$’000 (20,348)(25,186)(1,255)(1,061) PDF p. 59
Net current assets$’000 2,5957,27811,88213,460 PDF p. 59
Non-current liabilities
Deferred tax liabilities$’000 (590)(626)(14)(14) PDF p. 59
Borrowings$’000 (93,017)(51,102)–– PDF p. 59
Amounts due to related parties$’000 (63,874)(56,910)(63,874)(56,910) PDF p. 59
Lease liabilities$’000 (3,192)(3,010)(293)– PDF p. 59
Provision for rehabilitation$’000 (2,936)––– PDF p. 59
Derivative financial liability$’000 (217)(1,093)–– PDF p. 59
Subtotal$’000 (163,826)(112,741)(64,181)(56,924) PDF p. 59
Net assets
Net assets$’000 65,94078,31781,49986,430 PDF p. 59
Equity
Share capital$’000 223,659223,659223,659223,659 PDF p. 60
Accumulated losses$’000 (159,647)(147,120)(142,160)(137,229) PDF p. 60
Cash flow hedge reserve$’000 (217)(1,093)–– PDF p. 60
Other reserve$’000 (320)(320)–– PDF p. 60
Foreign currency translation reserve$’000 (2,927)(2,201)–– PDF p. 60
Acquisition revaluation reserve$’000 5,3925,392–– PDF p. 60
Total equity attributable to owners of the Company$’000 65,94078,31781,49986,430 PDF p. 60
Definitions & sources

Amounts in $’000. Balance sheet continues on page 60 (Equity section). Liabilities shown in parentheses as printed. Company has no separate income statement presented; only consolidated Group income statement.

Consolidated Income Statement for the financial year ended 31 December 2025

12 metrics

Units appear below each metric. Scroll to compare years

Consolidated Income Statement for the financial year ended 31 December 2025 from ANNUAL REPORT 2025
Metric / unit 2025Group2024Group Source
Income statement
Revenue$’000 4,6694,790 PDF p. 61
Other income$’000 1,0701,991 PDF p. 61
Employee benefits expenses$’000 (2,325)(2,634) PDF p. 61
Depreciation and amortisation$’000 (2,348)(2,504) PDF p. 61
Operating expenses$’000 (642)(674) PDF p. 61
Impairment losses$’000 (3,235)– PDF p. 61
Other expenses$’000 (4,567)(9,187) PDF p. 61
Finance costs$’000 (4,860)(4,971) PDF p. 61
Loss before tax$’000 (12,238)(13,189) PDF p. 61
Income tax expense$’000 (289)(74) PDF p. 61
Loss for the year$’000 (12,527)(13,263) PDF p. 61
Attributable to: Owners of the Company
Loss for the financial year$’000 (12,527)(13,263) PDF p. 61
Definitions & sources

Amounts in $’000. Only Group income statement is presented; no Company income statement printed.

Consolidated Statement of Comprehensive Income for the financial year ended 31 December 2025

7 metrics

Units appear below each metric. Scroll to compare years

Consolidated Statement of Comprehensive Income for the financial year ended 31 December 2025 from ANNUAL REPORT 2025
Metric / unit 2025Group2024Group Source
Statement of comprehensive income
Loss net of tax$’000 (12,527)(13,263) PDF p. 62
Other comprehensive income: Items that may be reclassified subsequently to profit or loss
Foreign currency translation$’000 (726)667 PDF p. 62
Fair value gain/(loss) on cash flow hedges$’000 876(1,093) PDF p. 62
Other comprehensive income
Other comprehensive income for the financial year, net of tax$’000 150(426) PDF p. 62
Statement of comprehensive income
Total comprehensive income for the financial year$’000 (12,377)(13,689) PDF p. 62
Total comprehensive income attributable to
Owners of the Company$’000 (12,377)(13,689) PDF p. 62
Earnings per share
Basic and diluted EPScents per share (unit not printed on row; Note 18) (0.41)(0.44) PDF p. 62
Definitions & sources

Amounts in $’000 except EPS. EPS unit as printed in the statement (no unit printed on row; reported under $ column header context; Note 18).

Consolidated Statement of Comprehensive Income

7 metrics

Units appear below each metric. Scroll to compare years

Consolidated Statement of Comprehensive Income from ANNUAL REPORT 2025
Metric / unit 2025Group, $'0002024Group, $'000 Source
Statement of comprehensive income
Loss net of tax$'000 (12,527)(13,263) PDF p. 62
Other comprehensive income: Items that may be reclassified subsequently to profit or loss
Foreign currency translation$'000 (726)667 PDF p. 62
Fair value gain/(loss) on cash flow hedges$'000 876(1,093) PDF p. 62
Other comprehensive income
Other comprehensive income for the financial year, net of tax$'000 150(426) PDF p. 62
Statement of comprehensive income
Total comprehensive income for the financial year$'000 (12,377)(13,689) PDF p. 62
Total comprehensive income attributable to
Owners of the Company$'000 (12,377)(13,689) PDF p. 62
Statement of comprehensive income
Basic and diluted EPScents per share (as printed, no unit stated) (0.41)(0.44) PDF p. 62
Definitions & sources

No separate Company comprehensive income statement; Company statement of changes in equity shows loss for the year representing total comprehensive income. Note column: EPS Note 18.

Consolidated Cash Flow Statement

31 metrics

Units appear below each metric. Scroll to compare years

Consolidated Cash Flow Statement from ANNUAL REPORT 2025
Metric / unit 2025Group, $'0002024Group, $'000 Source
Operating cash flows
Loss before tax$'000 (12,238)(13,189) PDF p. 65
Operating cash flows - Adjustments
Depreciation and amortisation$'000 2,3482,504 PDF p. 65
Impairment loss on property, plant and equipment$'000 2,062– PDF p. 65
Impairment loss on trade and other receivables$'000 1,173– PDF p. 65
Unrealised foreign exchange differences$'000 (1,040)6,757 PDF p. 65
Interest expenses$'000 4,8604,971 PDF p. 65
Interest income$'000 (405)(781) PDF p. 65
Loss/(gain) on derivative instruments at fair value through profit or loss$'000 2,136(1,068) PDF p. 65
Write-back of allowance for impairment of trade and other receivables$'000 –(137) PDF p. 65
Property, plant and equipment written off$'000 32– PDF p. 65
Operating cash flows
Operating cash flows before working capital changes$'000 (1,072)(943) PDF p. 65
Decrease in inventories$'000 483985 PDF p. 65
Decrease/(increase) in trade and other receivables$'000 8,353(1,307) PDF p. 65
(Increase)/decrease in prepayments$'000 (7)1,267 PDF p. 65
Decrease in trade and other payables$'000 (7,642)(2,910) PDF p. 65
Cash flows from/(used in) operations$'000 115(2,908) PDF p. 65
Interest expense paid$'000 (6,140)(1,648) PDF p. 65
Interest received$'000 405781 PDF p. 65
Income tax paid$'000 (318)(120) PDF p. 65
Net cash flows used in operating activities$'000 (5,938)(3,895) PDF p. 65
Cash flows from investing activity
Purchase of property, plant and equipment$'000 (38,287)(107,278) PDF p. 65
Net cash flows used in investing activity$'000 (38,287)(107,278) PDF p. 65
Cash flows from financing activities
Proceeds from borrowings$'000 41,38753,408 PDF p. 65
Proceeds from related party$'000 6,56039,896 PDF p. 65
Repayment of borrowings$'000 (1,572)(1,525) PDF p. 65
Repayment of lease liabilities$'000 (360)(432) PDF p. 65
Net cash flows generated from financing activities$'000 46,01591,347 PDF p. 65
Cash and cash equivalents
Net increase/(decrease) in cash and cash equivalents$'000 1,790(19,826) PDF p. 65
Effect of exchange rate changes on cash and cash equivalents$'000 (524)(25) PDF p. 65
Cash and cash equivalents at beginning of financial year$'000 16,62336,474 PDF p. 65
Cash and cash equivalents at end of financial year$'000 17,88916,623 PDF p. 65
Definitions & sources

Only Group cash flow statement is presented; no Company cash flow statement.

Statements of Changes in Equity - Group, financial year 2025

7 metrics

Units appear below each metric. Scroll to compare years

Statements of Changes in Equity - Group, financial year 2025 from ANNUAL REPORT 2025
Metric / unit 2025Group Share capital (Note 12), $'0002025Group Accumulated losses, $'0002025Group Other reserve, $'0002025Group Foreign currency translation reserve(1), $'0002025Group Acquisition revaluation reserve(2), $'0002025Group Cash flow hedge reserve (3) (Note 25), $'0002025Group Total Equity, $'000 Source
Group
At 1 January 2025$'000 223,659(147,120)(320)(2,201)5,392(1,093)78,317 PDF p. 63
Loss net of tax$'000 –(12,527)––––(12,527) PDF p. 63
Group - Other comprehensive income
Foreign currency translation$'000 –––(726)––(726) PDF p. 63
Cash flow hedges$'000 –––––876876 PDF p. 63
Group
Other comprehensive income for the financial period, net of tax$'000 –––(726)–876150 PDF p. 63
Total comprehensive income for the financial period$'000 –(12,527)–(726)–876(12,377) PDF p. 63
At 31 December 2025$'000 223,659(159,647)(320)(2,927)5,392(217)65,940 PDF p. 63
Definitions & sources

(1) Foreign currency translation reserve represents exchange differences arising from the translation of the financial statements of foreign operations whose functional currencies are different from that of the Company’s functional currency.

(2) Acquisition revaluation reserve represents the fair value adjustments on acquisition of subsidiary in 2009 relating to previously held interest.

(3) Cash flow hedge reserves record the portion of the fair value changes on derivative financial instruments designated as hedging instruments in cash flow hedges that are determined to be effective hedges.

No non-controlling interest column; all equity attributable to owners. Wrapped labels (Foreign currency translation; Other comprehensive income...; Total comprehensive income...) quoted from the final line fragment of the row.

Statements of Changes in Equity - Group, financial year 2024 (comparative)

7 metrics

Units appear below each metric. Scroll to compare years

Statements of Changes in Equity - Group, financial year 2024 (comparative) from ANNUAL REPORT 2025
Metric / unit 2024Group Share capital (Note 12), $'0002024Group Accumulated losses, $'0002024Group Other reserve, $'0002024Group Foreign currency translation reserve(1), $'0002024Group Acquisition revaluation reserve(2), $'0002024Group Cash flow hedge reserve (3) (Note 25), $'0002024Group Total Equity, $'000 Source
Group
At 1 January 2024$'000 223,659(133,857)(320)(2,868)5,392–92,006 PDF p. 63
Loss net of tax$'000 –(13,263)––––(13,263) PDF p. 63
Group - Other comprehensive income
Foreign currency translation$'000 –––667––667 PDF p. 63
Cash flow hedges$'000 –––––(1,093)(1,093) PDF p. 63
Group
Other comprehensive income for the financial period, net of tax$'000 –––667–(1,093)(426) PDF p. 63
Total comprehensive income for the financial period$'000 –(13,263)–667–(1,093)(13,689) PDF p. 63
At 31 December 2024$'000 223,659(147,120)(320)(2,201)5,392(1,093)78,317 PDF p. 63
Definitions & sources

Footnotes (1)-(3) as in the 2025 Group table: (1) FCTR represents exchange differences from translation of foreign operations; (2) Acquisition revaluation reserve represents fair value adjustments on acquisition of subsidiary in 2009 relating to previously held interest; (3) Cash flow hedge reserves record effective portion of fair value changes on derivatives designated as cash flow hedges.

Statements of Changes in Equity - Company, financial year 2025

3 metrics

Units appear below each metric. Scroll to compare years

Statements of Changes in Equity - Company, financial year 2025 from ANNUAL REPORT 2025
Metric / unit 2025Company Share capital (Note 12), $'0002025Company Accumulated losses, $'0002025Company Total attributable to owners of the Company, $'000 Source
Company
At 1 January 2025$'000 223,659(137,229)86,430 PDF p. 64
Loss for the year, representing total comprehensive income$'000 –(4,931)(4,931) PDF p. 64
At 31 December 2025$'000 223,659(142,160)81,499 PDF p. 64
Definitions & sources

Statements of Changes in Equity - Company, financial year 2024 (comparative)

3 metrics

Units appear below each metric. Scroll to compare years

Statements of Changes in Equity - Company, financial year 2024 (comparative) from ANNUAL REPORT 2025
Metric / unit 2024Company Share capital (Note 12), $'0002024Company Accumulated losses, $'0002024Company Total attributable to owners of the Company, $'000 Source
Company
At 1 January 2024$'000 223,659(127,880)95,779 PDF p. 64
Loss for the year, representing total comprehensive income$'000 –(9,349)(9,349) PDF p. 64
At 31 December 2024$'000 223,659(137,229)86,430 PDF p. 64
Definitions & sources

Note 18 Earnings per share – Group

1 metrics

Units appear below each metric. Scroll to compare years

Note 18 Earnings per share – Group from ANNUAL REPORT 2025
Metric / unit 2025Group2024Group Source
Earnings per share
Weighted average number of ordinary shares for basic and diluted earnings per share computationNo. of shares 3,033,325,3303,033,325,330 PDF p. 99
Definitions & sources

Basic EPS = profit net of tax attributable to owners / weighted average ordinary shares outstanding. Diluted EPS adds weighted average shares issuable on conversion of dilutive potential ordinary shares. No EPS per-share figure in cents is printed in the pages read.

Where the money comes from

Segment information

By business

Segment information – revenue and results by operating segment 11 lines
Segment information – revenue and results by operating segment
Item / unit 2025Renewable Energy2025Corporate and Others2025Per consolidated financial statements2024Renewable Energy2024Corporate and Others2024Per consolidated financial statements Source
Revenue
External customers$'000 4,669–4,6694,790–4,790 PDF p. 101
Total revenue from external parties$'000 4,669–4,6694,790–4,790 PDF p. 101
Results
Interest income$'000 31590405616165781 PDF p. 101
Other income$'000 653126655–5 PDF p. 101
(Loss)/gain on derivative instruments at fair value through profit or loss$'000 (2,136)–(2,136)1,068–1,068 PDF p. 101
Impairment loss on property, plant and equipment$'000 (2,062)–(2,062)––– PDF p. 101
Impairment loss on trade and other receivables$'000 (1,173)–(1,173)––– PDF p. 101
Depreciation and amortisation$'000 (2,098)(250)(2,348)(2,205)(299)(2,504) PDF p. 101
Interest expenses$'000 (4,466)(394)(4,860)(4,580)(391)(4,971) PDF p. 101
Loss before tax$'000 (6,918)(5,320)(12,238)(7,301)(5,888)(13,189) PDF p. 101
Income tax expenses$'000 (289)–(289)(74)–(74) PDF p. 101
Notes

Segment performance is evaluated based on operating profit or loss which in certain respects, as explained in the table below, is measured differently from operating profit or loss in the consolidated financial statements.

Two reportable segments: Renewable Energy and Corporate and Others.

Segment information – assets and liabilities at 31 December 3 lines
Segment information – assets and liabilities at 31 December
Item / unit 2025Renewable Energy2025Corporate and Others2025Per consolidated financial statements2024Renewable Energy2024Corporate and Others2024Per consolidated financial statements Source
31 December Assets
Additions to property, plant and equipment$'000 48,390–48,390106,842490107,332 PDF p. 102
Segment assets$'000 243,4526,662250,114205,24311,001216,244 PDF p. 102
Segment liabilities$'000 (168,924)(15,250)(184,174)(78,966)(58,961)(137,927) PDF p. 102
Information about major customers – Renewable 1 lines
Information about major customers – Renewable
Item / unit 2025Renewable2024Renewable Source
Information about major customers
Revenue from a major customer$'000 2,3932,529 PDF p. 102

By geography

Geographical information – revenue and non-current assets 5 lines
Geographical information – revenue and non-current assets
Item / unit 2025Revenue2024Revenue2025Non-current assets2024Non-current assets Source
Geographical information
Singapore$'000 ––6144,061 PDF p. 102
Indonesia$'000 ––2,9532,536 PDF p. 102
Vietnam$'000 4,6694,79034,69438,934 PDF p. 102
Australia$'000 ––188,910138,249 PDF p. 102
Total (unlabelled)$'000 4,6694,790227,171183,780 PDF p. 102
Notes

Revenue and non-current assets information based on the geographical location of customers and assets respectively. Total row has no printed label.

Debt

Borrowings

Contractual undiscounted maturity profile

Contractual undiscounted maturity profile — Group
Item / unit 2025One year or less, $'0002025One to five years, $'0002025More than five years, $'0002025Total, $'0002024One year or less, $'0002024One to five years, $'0002024More than five years, $'0002024Total, $'000 Source
Financial liabilities
Borrowings$'000 (20,259)(105,628)(125,887)(251,774)(19,381)(59,682)–(79,063) PDF p. 118PDF p. 119
Lease liabilities$'000 (455)(1,282)(5,060)(6,797)(356)(923)(5,024)(6,303) PDF p. 118PDF p. 119
Notes

Based on contractual undiscounted repayment obligations.

Contractual undiscounted maturity profile 2025 (Company) - lease liabilities

Contractual undiscounted maturity profile 2025 (Company) - lease liabilities — Company
Item / unit 2025One year or less, $'0002025One to five years, $'0002025Total, $'000 Source
Financial liabilities 2025 Company
Lease liabilities$'000 (216)(341)(557) PDF p. 119
Notes

Company has no borrowings line in the maturity table.

Borrowing notes 1 tables

Borrowings

Borrowings — Group
Item / unit 2025$'0002024$'000 Source
Current
USD Loan$'000 (12,841)(15,086) PDF p. 106
AUD Loan$'000 (1,874)– PDF p. 106
VND Loan$'000 (152)– PDF p. 106
Non-current (maturity 2025 – 2029)
USD Loan$'000 –– PDF p. 106
AUD Loan$'000 (91,985)(51,102) PDF p. 106
VND Loan$'000 (1,032)– PDF p. 106
Total
Total borrowings$'000 (107,884)(66,188) PDF p. 106
Notes

USD Loan from a Swiss fund, denominated in USD, SOFR + margin ranging from 4.87% to 10.16%, secured by ownership interest in Vietrof RE Pte Ltd and subsidiaries and all present and future solar assets (Note 3). Presented as current due to covenant breach; conditional waiver received 20 February 2026.

AUD Loan: denominated in Australian Dollar, BBSY + margin ranging from 1.80% to 6.50%, secured by ownership interest in Progressive Renewable Development Gunsynd Pty Ltd and all present and future solar assets.

VND Loan: denominated in Vietnamese Dong, VNIBOR + margin ranging from 2.25% to 8.20%, secured by ownership interest in Chesterfield Solar Vietnam Company Limited and all present and future solar assets.

Subtotals current (14,867)/(15,086) and non-current (93,017)/(51,102) are printed without a label.

Payout

Dividends & distributions

Dividend policy

ItemValuePeriod / scopeSource
Dividend policy The Board aims to declare and pay annual dividend. The form, frequency and amount of dividends each year will take into consideration the Group’s financial performance, cash position, cash flow generated from operations, projected capital requirements for business growth, general global economic conditions and other factors as the Board may deem appropriate. Company PDF p. 49

Dividends declared and proposed

ItemValuePeriod / scopeSource
No dividend has been declared or recommended for FY2025 No dividend has been declared or recommended for FY2025 as the Company continued to record accumulated losses as at 31 December 2025. Company, FY2025 · As at 2025-12-31 PDF p. 49

Extracted from ANNUAL REPORT 2025 and checked against the cited pages; see the original report for full context.

Auditor’s report

Audit & risk signals

Audit opinion

ItemValuePeriod / scopeSource
Audit firm Ernst & Young LLP Group and Company, year ended 31 December 2025 PDF p. 58
Engagement partner Lim Huijing Amanda Group PDF p. 58
Opinion properly drawn up in accordance with the provisions of the Companies Act 1967 (the “Act”) and Singapore Financial Reporting Standards (International) (the “SFRS(I)”) so as to give a true and fair view Group and Company, year ended 31 December 2025 PDF p. 54

Key audit matters

ItemValuePeriod / scopeSource
Impairment assessment of non-financial assets Impairment assessment of non-financial assets Group PDF p. 55
Valuation of derivative financial instrument relating to Power Purchase Agreement (“PPA”) Valuation of derivative financial instrument relating to Power Purchase Agreement (“PPA”) Group PDF p. 55

Extracted from ANNUAL REPORT 2025 and checked against the cited pages; see the original report for full context.

How to read these figures

Group and parent company or bank figures are labelled separately. Parentheses indicate negative amounts; a dash and NA retain the report’s notation.

Comparative figures follow ANNUAL REPORT 2025, including retrospective adjustments. Adjusted and reported earnings may have different definitions; refer to each statement’s notes.

These tables show the available extracted figures. The original annual report contains the full statements, notes and definitions.