Jadestone Energy Inc

JSE · LSE · Energy / Oil & Gas E&P

37.50GBX+0.75 (+2.04%)

Price History

Full chart

Market Stats

Previous Close36.75

Open36.75

Day Range36.50 – 38.50

52-Week Range20.50 – 39.00

Volume503.25K

Market Cap204.35M

P/E (TTM)0.00

Forward P/E7.23

EPS-0.21

Dividend Yield0.00%

Beta0.14

50-Day Avg33.88

200-Day Avg29.16

About

Jadestone Energy plc operates as an independent oil and gas development and production company in Australia, Malaysia, Indonesia, and Vietnam. Its flagship asset is the 100%-owned Akatara gas, liquefied petroleum gas, and condensate field, which covers an area of 743 square kilometers located in the South Sumatra region of onshore Indonesia. Jadestone Energy plc is headquartered in Singapore.

Company Details

SectorEnergy
IndustryOil & Gas E&P
CEOMr. Thomas Mitchell Little
Employees421
HeadquartersNo. 13-01 Springleaf Tower, Singapore, Singapore, 079909, UK
Websitehttps://www.jadestone-energy.com

Leadership

Dr. Adel Chaouch P.E., Ph.D.Executive Chairman
Mr. Thomas Mitchell LittleCEO & Director · b. 1964
Mr. Andrew John FaircloughCFO & Executive Director · b. 1969
Mr. Mark CraigChief Operating Officer
Mr. Philip CorbettHead of Investor Relations
Mr. Neil PrendergastGeneral Counsel & Company Secretary
Mr. Michael HornExecutive VP of Corporate Business & Development
Ms. Sonam JainGroup Human Resources Manager
Mr. Derren ParsonsGroup Finance Manager

Financials

Income Statement

Currency: USD	2007-08-31	2008-08-31	2009-08-31	2010-08-31	2011-08-31	2012-08-31	2013-08-31	2014-08-31	2015-03-31	2016-03-31	2017-03-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31

Currency: USD	2007-08-31	2008-08-31	2009-08-31	2010-08-31	2011-08-31	2012-08-31	2013-08-31	2014-08-31	2015-03-31	2016-03-31	2017-03-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Revenue	-	-	-	-	-	250.00K	62.50K	-	0	0	35.14M	68.50M	113.42M	325.41M	217.94M	340.19M	421.60M	309.20M	395.04M	416.62M
Growth (%)	-	-	-	-	-	-	-75.00%	-	-	-	-	+94.92%	+65.58%	+186.90%	-33.03%	+56.10%	+23.93%	-26.66%	+27.76%	+5.46%
Cost of Revenue	-	-	-	-	-	923.32K	1.51K	121.92K	203.00K	26.00K	40.89M	63.25M	104.72M	210.64M	104.46M	208.12M	312.53M	212.00M	368.38M	386.90M
Gross Profit	-	-	-	-	-	-673.00K	60.99K	-122.00K	-203.00K	-26.00K	-5.75M	5.25M	8.71M	114.76M	113.48M	132.07M	109.07M	97.20M	26.66M	29.72M
Gross Margin	-	-	-	-	-	-269.20%	97.58%	-	-	-	-16.35%	7.67%	7.68%	35.27%	52.07%	38.82%	25.87%	31.44%	6.75%	7.13%
Operating Expense	-	-	-	-	-	1.81M	1.18M	1.29M	13.20M	9.90M	18.01M	40.30M	26.49M	33.25M	23.38M	117.33M	-43.01M	141.50M	44.34M	36.60M
Operating Income	-460.00K	-329.95K	-527.00K	-185.00K	-1.09M	-2.48M	-1.11M	-1.42M	-13.41M	-9.92M	-23.76M	-35.05M	-17.78M	81.52M	90.10M	14.74M	152.08M	-44.30M	-17.68M	-6.88M
Operating Margin	-	-	-	-	-	-993.20%	-1784.00%	-	-	-	-67.61%	-51.16%	-15.68%	25.05%	41.34%	4.33%	36.07%	-14.33%	-4.48%	-1.65%
EBITDA	-459.00K	-329.09K	372.44K	-2.60K	-1.09M	-2.42M	-1.11M	-1.42M	-13.36M	-9.90M	-19.86M	-15.10M	-3.84M	174.48M	33.16M	71.36M	122.61M	-10.49M	71.06M	142.48M
EBITDA Margin	-	-	-	-	-	-966.00%	-1784.00%	-	-	-	-56.52%	-22.04%	-3.38%	53.62%	15.22%	20.98%	29.08%	-3.39%	17.99%	34.20%
Net Income	-904.00K	-2.96K	-1.31M	-458.00K	-1.03M	-2.41M	-838.00K	-1.27M	-27.07M	-19.21M	-36.50M	-34.41M	-31.03M	40.51M	-60.18M	-17.07M	9.24M	-91.27M	-44.14M	-113.07M
Net Income Margin	-	-	-	-	-	-963.60%	-1340.80%	-	-	-	-103.86%	-50.24%	-27.36%	12.45%	-27.61%	-5.02%	2.19%	-29.52%	-11.17%	-27.14%
Interest Expense	0	0	0	0	0	0	0	0	0	608.00K	7.00K	0	3.85M	10.46M	5.76M	1.37M	774.00K	11.95M	20.55M	20.76M
Interest Expense % of Total Revenue	-	-	-	-	-	0.00%	0.00%	-	-	-	0.02%	0.00%	3.40%	3.21%	2.64%	0.40%	0.18%	3.87%	5.20%	4.98%

Balance Sheet

Currency: USD	2007-08-31	2008-08-31	2009-08-31	2010-08-31	2011-08-31	2012-08-31	2013-08-31	2014-08-31	2015-03-31	2016-03-31	2017-03-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31

Currency: USD	2007-08-31	2008-08-31	2009-08-31	2010-08-31	2011-08-31	2012-08-31	2013-08-31	2014-08-31	2015-03-31	2016-03-31	2017-03-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Assets	2.52M	4.03M	3.02M	3.68M	12.71M	12.27M	10.82M	9.44M	107.03M	121.84M	222.39M	227.89M	729.55M	755.08M	609.71M	731.91M	822.25M	1.09B	1.09B	936.41M
Total Liabilities	142.20K	58.91K	45.62K	26.23K	108.51K	117.86K	162.69K	378.94K	70.82M	2.47M	98.27M	119.69M	514.29M	529.61M	449.07M	590.84M	699.51M	1.04B	1.07B	1.02B
Total Equity	2.38M	3.97M	2.97M	3.65M	12.61M	12.15M	10.66M	9.06M	36.20M	119.37M	124.12M	108.20M	215.26M	225.47M	160.64M	141.07M	109.53M	53.77M	18.83M	-78.98M
Cash	227.66K	3.35M	2.80M	3.66M	12.66M	11.06M	9.79M	8.79M	2.21M	9.12M	14.48M	10.45M	52.98M	75.93M	81.00M	117.47M	122.65M	152.40M	94.34M	60.63M
Total Debt	-	-	-	-	-	-	42.47M	55.99M	55.99M	-	435.00K	13.60M	101.81M	111.39M	33.08M	15.66M	9.11M	187.44M	217.74M	193.39M
Net Debt	-227.66K	-3.35M	-2.80M	-3.66M	-12.66M	-11.06M	32.68M	47.20M	53.79M	-9.12M	-14.04M	3.15M	48.83M	35.46M	-47.92M	-101.80M	-113.55M	35.04M	123.40M	132.76M

Cash Flow

Currency: USD	2007-08-31	2008-08-31	2009-08-31	2010-08-31	2011-08-31	2012-08-31	2013-08-31	2014-08-31	2015-03-31	2016-03-31	2017-03-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31

Currency: USD	2007-08-31	2008-08-31	2009-08-31	2010-08-31	2011-08-31	2012-08-31	2013-08-31	2014-08-31	2015-03-31	2016-03-31	2017-03-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Operating Cash Flow	-321.91K	-230.64K	-230.90K	-295.89K	-277.71K	-2.06M	-1.03M	-1.21M	-25.88M	-11.85M	-8.38M	-13.18M	17.76M	144.64M	84.60M	102.09M	121.24M	-12.13M	-30.66M	77.10M
Investing Cash Flow	-2.71M	1.78M	-476.41K	28.59K	-	-1.12M	400.25K	519.81K	-4.30M	-7.94M	-25.28M	-6.44M	-161.35M	-50.83M	-26.12M	-38.18M	-76.50M	-129.08M	-29.12M	-44.53M
Financing Cash Flow	3.79K	1.57M	260.99K	1.04M	8.97M	1.73M	0	0	5.00M	27.09M	39.47M	4.36M	184.86M	-70.86M	-53.41M	-27.05M	-39.28M	171.28M	1.61M	-67.60M
Capital Expenditure	0	156.12K	448.74K	0	0	181.58K	15.81K	0	6.21M	7.94M	5.15M	2.65M	10.04M	57.25M	19.46M	55.92M	82.63M	109.52M	50.51M	82.92M
Free Cash Flow	-321.91K	-386.76K	-679.64K	-295.89K	-277.71K	-2.24M	-1.05M	-1.21M	-32.09M	-19.80M	-13.54M	-15.83M	7.72M	87.39M	65.14M	46.17M	38.61M	-121.65M	-81.17M	-5.83M
Dividends Paid	-	-	-	-	-	-	-	-	-	-	-	2.49M	2.49M	2.49M	2.49M	7.75M	9.22M	-	-	-
FCF to OCF	100.00%	167.69%	294.34%	100.00%	100.00%	108.81%	101.53%	100.00%	124.02%	167.02%	161.48%	120.12%	43.48%	60.42%	77.00%	45.23%	31.85%	1003.29%	264.73%	-7.56%
Dividend Paid to FCF	-	-	-	-	-	-	-	-	-	-	-	-15.75%	32.28%	2.85%	3.83%	16.77%	23.87%	-	-	-

Earnings

Report Date	Aug 28, 2018	Nov 28, 2018	Apr 18, 2019	Aug 27, 2019	Nov 28, 2019	Apr 23, 2020	Sep 10, 2020	Apr 22, 2021	Sep 9, 2021	Jun 6, 2022	Sep 17, 2024	May 20, 2025	Sep 30, 2025	Mar 25, 2027
EPS Estimate	-	0.09	0.06	0.07	0.07	0.07	-	0.00	0.00	0.00	0.00	0.00	0.00	-
EPS Actual	0.02	-0.01	0.02	0.04	0.00	0.06	0.87	0.00	0.00	0.00	-0.06	-0.02	0.06	-
Surprise	-	-111.11%	-66.67%	-42.86%	-95.29%	-20.14%	-	-	-	-	-	-	-	-
Timing	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	-	-	-	After-hours

Key Statistics & Ratios

Market Cap204.35M

Enterprise Value263.10M

Trailing P/E0.00

Forward P/E7.23

Price / Sales0.49

Price / Book3.57

EPS-0.21

Book Value-0.1198

Revenue (TTM)413.84M

Gross Profit (TTM)142.93M

EBITDA162.27M

Profit Margin-37.01%

Operating Margin-6.93%

Return on Equity53.74%

Return on Assets-2.90%

Shares Outstanding544.94M

Shares Float199.95M

Beta0.14

Dividend Yield0.00%

Dividend Rate0.00

Payout Ratio0.00%

Dividends

20222×

0.00Sep 29, 20220.01Jun 16, 2022

20212×

0.00Sep 16, 20210.01Jun 17, 2021

20201×

0.00Oct 15, 2020