Lion Brewery (Ceylon) PLC (COSE:LION.N0000)
Sri Lanka
· Delayed Price · Currency is LKR 1,270.00
0.00 (0.00%)
At close: May 6, 2025
Lion Brewery (Ceylon) Cash Flow Statement
Financials in millions LKR. Fiscal year is April - March.
Millions LKR. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | Mar '20 Mar 31, 2020 | 2015 - 2019 |
| Net Income | 9,503 | 8,403 | 6,992 | 3,668 | 2,471 | 2,812 | Upgrade
|
| Depreciation & Amortization | 2,784 | 2,393 | 1,833 | 1,549 | 1,331 | 1,235 | Upgrade
|
| Other Amortization | 12.6 | 12.6 | - | 12.36 | 7.44 | 4.85 | Upgrade
|
| Loss (Gain) From Sale of Assets | -204 | -189.51 | 21.08 | 12.01 | 21.01 | 113.2 | Upgrade
|
| Asset Writedown & Restructuring Costs | 62.68 | -220.51 | 391.69 | 463.58 | 606.43 | 745.04 | Upgrade
|
| Provision & Write-off of Bad Debts | -2.74 | -2.14 | 11.88 | - | - | - | Upgrade
|
| Other Operating Activities | -847.88 | 4.48 | -2,520 | -1,363 | -279.63 | -1,624 | Upgrade
|
| Change in Accounts Receivable | 970.57 | -562.89 | -3,320 | -470.49 | -42.89 | 455.64 | Upgrade
|
| Change in Inventory | 813.66 | -1,526 | -2,799 | -935.09 | -912.09 | -515.16 | Upgrade
|
| Change in Accounts Payable | -203.26 | -116.61 | 1,441 | 1,253 | 391.65 | 379.39 | Upgrade
|
| Change in Income Taxes | -3,064 | 3,178 | -463.75 | 525.02 | 1,772 | -1,754 | Upgrade
|
| Change in Other Net Operating Assets | 30.18 | -12.28 | -89.05 | 104.37 | 178.49 | 97.01 | Upgrade
|
| Operating Cash Flow | 9,854 | 11,361 | 1,498 | 4,818 | 5,545 | 1,950 | Upgrade
|
| Operating Cash Flow Growth | -17.08% | 658.22% | -68.90% | -13.11% | 184.41% | -64.75% | Upgrade
|
| Capital Expenditures | -5,510 | -5,398 | -4,296 | -2,093 | -1,160 | -1,889 | Upgrade
|
| Sale of Property, Plant & Equipment | 21.35 | 21.35 | 14.68 | 14.01 | - | 37.35 | Upgrade
|
| Sale (Purchase) of Intangibles | -23.99 | -41.22 | -7.82 | -0.92 | -27.2 | -5.75 | Upgrade
|
| Other Investing Activities | 1,661 | 1,667 | 1,918 | 1,050 | 1,062 | 1,280 | Upgrade
|
| Investing Cash Flow | -3,851 | -3,751 | -2,371 | -1,030 | -125.65 | -577.24 | Upgrade
|
| Long-Term Debt Issued | - | 1,900 | 2,000 | 2,000 | 3,000 | 4,373 | Upgrade
|
| Long-Term Debt Repaid | - | -3,800 | -1,244 | -1,805 | -10,345 | -3,623 | Upgrade
|
| Net Debt Issued (Repaid) | 1,724 | -1,900 | 756.46 | 194.9 | -7,345 | 750.46 | Upgrade
|
| Common Dividends Paid | -2,384 | -4,738 | -2,467 | -1,445 | -640 | -413.99 | Upgrade
|
| Other Financing Activities | 0.1 | 0.1 | - | 0.46 | - | 1.12 | Upgrade
|
| Financing Cash Flow | -659.81 | -6,637 | -1,710 | -1,250 | -7,985 | 337.6 | Upgrade
|
| Foreign Exchange Rate Adjustments | -271.77 | -20.93 | 376.99 | 735.4 | 38.38 | - | Upgrade
|
| Net Cash Flow | 5,072 | 951.44 | -2,206 | 3,274 | -2,528 | 1,710 | Upgrade
|
| Free Cash Flow | 4,345 | 5,963 | -2,798 | 2,725 | 4,385 | 60.46 | Upgrade
|
| Free Cash Flow Growth | -25.91% | - | - | -37.84% | 7152.76% | -98.69% | Upgrade
|
| Free Cash Flow Margin | 6.12% | 10.41% | -5.91% | 13.90% | 22.83% | 0.33% | Upgrade
|
| Free Cash Flow Per Share | 54.31 | 74.53 | -34.97 | 34.07 | 54.81 | 0.76 | Upgrade
|
| Cash Interest Paid | 2,441 | 2,565 | 3,202 | 939.68 | 1,114 | 1,419 | Upgrade
|
| Cash Income Tax Paid | 5,638 | 4,172 | 5,030 | 2,007 | 1,302 | 2,391 | Upgrade
|
| Levered Free Cash Flow | 6,308 | 6,921 | -965.28 | 3,632 | 4,724 | 274.09 | Upgrade
|
| Unlevered Free Cash Flow | 7,357 | 8,418 | 1,126 | 4,245 | 5,468 | 1,248 | Upgrade
|
| Change in Net Working Capital | 92.55 | -2,147 | 4,784 | -1,197 | -2,096 | 1,614 | Upgrade
|
Updated Feb 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.