Som Distilleries & Breweries Limited (NSE:SDBL)
India
· Delayed Price · Currency is INR 167.68
-1.31 (-0.78%)
Jun 27, 2025, 3:29 PM IST
NSE:SDBL Cash Flow Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | 2016 - 2020 |
Net Income | 1,045 | 864.96 | 603.02 | -98.4 | -380.73 | Upgrade
|
Depreciation & Amortization | 259.66 | 210.65 | 167.77 | 165.5 | 133.69 | Upgrade
|
Other Amortization | - | 2.83 | 2.34 | 2.28 | - | Upgrade
|
Loss (Gain) From Sale of Assets | 18.71 | -0.24 | - | 5.01 | - | Upgrade
|
Other Operating Activities | 259.67 | 286.02 | 261.15 | 95.73 | 149.99 | Upgrade
|
Change in Accounts Receivable | -123.59 | -956.38 | -263.54 | 157.03 | -14.54 | Upgrade
|
Change in Inventory | -69.49 | -470.38 | -507.57 | -160.76 | 354.78 | Upgrade
|
Change in Accounts Payable | -104.6 | 87.55 | 408.85 | -199.74 | 24.8 | Upgrade
|
Change in Income Taxes | -137.23 | -58.4 | -7.23 | 36.91 | -55.07 | Upgrade
|
Change in Other Net Operating Assets | -725.87 | 1,009 | -522.05 | 88.96 | 21.23 | Upgrade
|
Operating Cash Flow | 422.24 | 975.17 | 142.75 | 92.51 | 234.14 | Upgrade
|
Operating Cash Flow Growth | -56.70% | 583.15% | 54.30% | -60.49% | -43.10% | Upgrade
|
Capital Expenditures | -1,006 | -1,061 | -994.11 | -68.05 | -160.34 | Upgrade
|
Sale of Property, Plant & Equipment | 2.9 | 0.48 | - | 1.45 | - | Upgrade
|
Investment in Securities | -49.34 | -63.05 | 3.35 | 6.95 | 31.4 | Upgrade
|
Other Investing Activities | 43.25 | -5.03 | -93.57 | -0.59 | - | Upgrade
|
Investing Cash Flow | -1,009 | -1,129 | -1,084 | -60.25 | -128.93 | Upgrade
|
Long-Term Debt Issued | - | - | 448.77 | - | - | Upgrade
|
Long-Term Debt Repaid | -200.61 | -757.27 | - | -108.91 | -136.08 | Upgrade
|
Net Debt Issued (Repaid) | -200.61 | -757.27 | 448.77 | -108.91 | -136.08 | Upgrade
|
Issuance of Common Stock | 900.31 | 958.18 | 272 | 174.97 | - | Upgrade
|
Common Dividends Paid | -0.14 | -0.49 | -18.45 | -1.09 | - | Upgrade
|
Other Financing Activities | -47.08 | -39.91 | 270.76 | -147.03 | -43.86 | Upgrade
|
Financing Cash Flow | 652.48 | 160.51 | 973.07 | -82.07 | -179.93 | Upgrade
|
Net Cash Flow | 65.69 | 6.91 | 31.49 | -49.8 | -74.73 | Upgrade
|
Free Cash Flow | -583.6 | -85.99 | -851.37 | 24.46 | 73.81 | Upgrade
|
Free Cash Flow Growth | - | - | - | -66.85% | - | Upgrade
|
Free Cash Flow Margin | -4.04% | -0.67% | -10.54% | 0.68% | 2.55% | Upgrade
|
Free Cash Flow Per Share | -2.95 | -0.45 | -4.73 | 0.15 | 0.45 | Upgrade
|
Cash Interest Paid | 110.59 | 118.88 | 159.68 | 153.55 | 186.59 | Upgrade
|
Cash Income Tax Paid | 242.75 | 187.22 | - | 37.05 | 17.03 | Upgrade
|
Levered Free Cash Flow | -965.44 | -730.16 | -1,297 | -96.15 | 275.79 | Upgrade
|
Unlevered Free Cash Flow | -896.32 | -668.31 | -1,206 | -0.19 | 392.41 | Upgrade
|
Change in Net Working Capital | 1,089 | 634.02 | 919.52 | 119.07 | -549.25 | Upgrade
|
Updated Jan 28, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.