Lion Brewery (Ceylon) PLC (COSE:LION.N0000)

Lion Brewery (Ceylon) Balance Sheet

Financials in millions LKR. Fiscal year is April - March.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Cash & Equivalents	13,419	9,451	11,227	13,013	9,665
Short-Term Investments	4,658	1,660	-	-	-
Cash & Short-Term Investments	18,077	11,111	11,227	13,013	9,665
Cash Growth	62.70%	-1.03%	-13.73%	34.64%	-27.54%
Accounts Receivable	4,479	3,866	1,035	642.74	512.19
Other Receivables	518.34	593.75	466.99	387.8	479.53
Receivables	4,998	4,460	1,502	1,031	991.72
Inventory	7,949	8,779	7,189	4,439	3,493
Prepaid Expenses	686.57	542.04	365.67	388.64	334.56
Other Current Assets	171.79	1,077	3,553	751.36	459.66
Total Current Assets	31,881	25,968	23,837	19,622	14,944
Property, Plant & Equipment	29,359	27,320	23,140	20,695	18,984
Long-Term Investments	1,611	1,351	-	-	-
Other Intangible Assets	723.8	713.81	394.99	750.09	1,225
Total Assets	63,575	55,353	47,372	41,067	35,154
Accounts Payable	2,807	2,586	2,955	2,298	1,144
Accrued Expenses	2,026	1,397	1,256	719.32	614.16
Short-Term Debt	1,595	1,797	1,516	1,096	1,022
Current Portion of Long-Term Debt	2,634	3,220	4,680	3,348	1,869
Current Portion of Leases	30.26	24.4	27.01	24.53	19.9
Current Income Taxes Payable	5,877	6,872	2,680	3,118	2,385
Other Current Liabilities	4,201	3,569	3,136	2,676	2,140
Total Current Liabilities	19,170	19,466	16,250	13,279	9,194
Long-Term Debt	2,237	1,374	1,924	2,300	3,497
Long-Term Leases	196.4	194.8	179.79	160.55	165.32
Long-Term Deferred Tax Liabilities	7,163	6,433	5,541	5,226	5,089
Total Liabilities	29,155	27,753	24,145	21,139	18,179
Common Stock	2,538	2,538	2,538	2,538	2,538
Retained Earnings	29,321	22,234	18,597	15,298	13,048
Comprehensive Income & Other	2,562	2,829	2,092	2,092	1,388
Shareholders' Equity	34,420	27,600	23,227	19,928	16,974
Total Liabilities & Equity	63,575	55,353	47,372	41,067	35,154
Total Debt	6,693	6,610	8,328	6,930	6,573
Net Cash (Debt)	11,384	4,501	2,899	6,084	3,092
Net Cash Growth	152.91%	55.25%	-52.34%	96.75%	-
Net Cash Per Share	142.30	56.27	36.24	76.05	38.65
Filing Date Shares Outstanding	80	80	80	80	80
Total Common Shares Outstanding	80	80	80	80	80
Working Capital	12,712	6,502	7,587	6,343	5,750
Book Value Per Share	430.25	345.00	290.33	249.10	212.18
Tangible Book Value	33,696	26,886	22,832	19,178	15,749
Tangible Book Value Per Share	421.20	336.08	285.40	239.72	196.87
Land	5,898	5,757	4,724	4,724	3,716
Buildings	6,061	4,559	3,767	3,616	3,511
Machinery	21,579	19,230	18,055	15,850	15,402
Construction In Progress	389.74	1,630	449.03	733.44	306.03

Updated Feb 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.