Tea Smallholder Factories PlcCSELK: TSML.N0000

Interim Financial Statements as @ 31st March 2025

· Issued by Tea Smallholder Factories Plc


Tea Smallholder Factories PLC Interim Financial

Statements

31st March 2025

2025

Unaudited

2024

Unaudited

Change

%

633,711

857,694

(26)

(633,388)

(841,564)

(25)

323

16,130

98

41,059

35,780

15

(28,644)

(36,317)

(21)

(4,705)

(6,380)

(26)

8,034

9,213

(13)

(1,299)

(3,160)

(59)

1,565

2,169

(28)

266

(991)

(127)

-

42,214

(100)

8,300

50,436

(84)

(2,572)

(9,751)

(74)

5,728

40,685

86

2025

Unaudited

2024

Audited

Change

%

2,797,104

3,055,960

(8)

(2,764,636)

(3,094,974)

(11)

32,469

(39,014)

(183)

151,696

159,989

(5)

(138,457)

(145,761)

(5)

(20,826)

(22,705)

(8)

24,881

(47,491)

(152)

(7,482)

(22,074)

(66)

6,583

7,663

(14)

(899)

(14,411)

(94)

7,940

42,214

(81)

31,922

(19,688)

(262)

(10,399)

25,917

(140)

21,523

6,229

246

TEA SMALLHOLDER FACTORIES PLC

No. 186, Vauxhall Street, Colombo 02.

INCOME STATEMENT

22-May-2025

Note

For the quarter ended 31st March

For the twelve months ended 31st March

Revenue from Contracts with Customers Cost of Sales

Gross Profit / (Loss)

Other Income Administrative Expenses Management Fees

Results From Operating Activities

Finance Cost Finance Income

Net Finance Income / (Expense)

5

Change in Fair Value of Investment Property

8

Profit / (Loss) Before Tax

Tax (Expense) / Reversal

Profit / (Loss) for the period

6

Rs. Rs. Rs.

Earnings per share - Basic 0.19 1.36 0.72

Earnings per share - Diluted 0.19 1.36 0.72

Dividend per Share 0.21 - 0.21

Rs.

0.21

0.21

-

Note : All values are in Rupees '000s, unless otherwise stated.

Figures in brackets indicate deductions.

Tea Smallholder Factories PLC - Interim Financial Statements

2025

Unaudited

2024

Unaudited

Change

%

5,728

40,685

86

(772)

71,483

(101)

231

(21,445)

(101)

(540)

50,038

(101)

6,183

(2,575)

(340)

(1,855)

772

(340)

4,328

(1,803)

(340)

3,788

48,235

(92)

3,788

48,235

(92)

9,516

88,920

(89)

2025

Unaudited

2024

Audited

Change

%

21,523

6,229

246

28,400

71,483

(60)

(8,520)

(21,445)

(60)

19,880

50,038

(60)

6,183

(2,575)

(340)

(1,855)

772

(340)

4,328

(1,803)

(340)

24,208

48,235

(50)

24,208

48,235

(50)

45,732

54,464

(16)

TEA SMALLHOLDER FACTORIES PLC

No. 186, Vauxhall Street, Colombo 02.

22-May-2025

STATEMENT OF COMPREHENSIVE INCOME

For the quarter ended 31st March

For the twelve months ended 31st March

Profit / (Loss) for the Period

Other Comprehensive Income

Other comprehensive income not to be reclassified to income statement in subsequent periods

Revaluation of Land and Buildings Tax Effect

Re-measurement Gain/ Loss) on Defined Benefit Plans Tax Effect

Net Other Comprehensive Income/ (Loss) not to be reclassified to Income Statement in subsequent periods

Total Other Comprehensive Income for the period, net of tax Total Comprehensive Income for the period, net of tax

Note : All values are in Rupees '000s, unless otherwise stated.

Figures in brackets indicate deductions.

Tea Smallholder Factories PLC - Interim Financial Statements

TEA SMALLHOLDER FACTORIES PLC

No. 186, Vauxhall Street, Colombo 02.

2025

Unaudited

976,458

1,954

813,202

7,303

5,553

3,205

1,807,675

410,065

74,137

11,193

6,096

4,601

506,091

2,313,766

150,000

700,214

862,547

1,712,761

324,289

38,911

387

363,588

205,883

6,106

4,816

20,612

237,417

2,313,766

2024

Audited

969,805

2,043

785,472

7,603

9,439

4,995

1,779,357

338,860

74,990

7,118

6,096

14,026

441,090

2,220,447

150,000

680,334

842,998

1,673,332

303,515

43,131

408

347,054

163,688

5,699

6,418

24,256

200,061

2,220,447

STATEMENT OF FINANCIAL POSITION

As at 31st March

ASSETS

Non-Current Assets

Property, Plant and Equipment

Right of Use Assets

Investment Property

Intangible Assets

Non-Current Financial Assets

Other Non-Current Assets

Current Assets

Inventories

Trade and Other Receivables

Other Current Assets

Income Tax Recoverable

Cash in Hand and at Bank

Total Assets

EQUITY AND LIABILITIES

Capital and Reserves

Stated Capital

Revaluation Reserve

Retained Earnings

Total Equity

Non-Current Liabilities

Deferred Tax Liabilities

Employee Benefit Liabilities

Deferred Grants and Subsidies

Current Liabilities

Trade and Other Payables

Amounts due to Related Parties

Other Current Liabilities

Bank Overdraft

Total Equity and Liabilities

55.78

57.09

Net Assets Per Share (Rs.)

Note : All values are in Rupees '000s, unless otherwise stated.

I certify that the financial statements comply with the requirements of the Companies Act No.7 of 2007.

sgd.

Sisira Pushpakumara

Head of Finance

The Board of Directors is responsible for these financial statements.

sgd.

P. H. S. Uluwaduge

Chairman

22nd May 2025

sgd.

Anusha S. Perera

Executive Director

Tea Smallholder Factories PLC - Interim Financial Statements

TEA SMALLHOLDER FACTORIES PLC CASH FLOW STATEMENT

2025

2024

Unaudited

Audited

31,922

(19,688)

(6,583)

(7,663)

69,685

75,690

89

89

300

400

9,617

12,027

(20)

(20)

7,482

22,074

(11,188)

(5,016)

(7,940)

(42,214)

93,364

35,679

(71,204)

152,807

6,529

27,129

(4,074)

(1,584)

42,193

(117,351)

407

(2,374)

(1,603)

(29,047)

65,611

65,259

6,583

7,663

(7,482)

(22,074)

(7,766)

(6,546)

-

(22,706)

56,946

21,596

(68,392)

(95,476)

11,964

6,106

(56,428)

(89,370)

(6,300)

-

(6,300)

-

(5,782)

(67,774)

(10,230)

57,544

(16,012)

(10,230)

14,026

6,265

-

52,041

(24,256)

(762)

(10,230)

57,544

4,601

14,026

-

-

(20,612)

(24,256)

(16,012)

(10,230)

For the twelve months ended 31st March CASH FLOWS FROM OPERATING ACTIVITIES

Profit/ (Loss) Before Tax

ADJUSTMENTS FOR :

Finance Income

Depreciation of Property, Plant and Equipment Amortization of Right of Use Assets Amortization of Intangible Assets

Gratuity Charge and Related Cost Amortization of Grants

Finance Cost

Profit on disposal of Property, Plant and Equipment Change in Fair Value of Investment Property Operating Profit before Working Capital changes

(Increase) / Decrease in Inventories

(Increase) / Decrease in Trade and Other Receivables (Increase) / Decrease in Other Current Assets Increase / (Decrease) in Trade and Other Payables

Increase / (Decrease) in Amount due to Related Parties Increase / (Decrease) in Other Current Liabilities

Cash Generated from Operations

Finance Income Received Finance Cost Paid Gratuity Paid

Tax Paid

Net Cash Flow from Operating Activities

CASH FLOWS FROM INVESTING ACTIVITIES

Purchase of Property, Plant and Equipment

Proceeds from Sale of Property, Plant and Equipment

Net Cash Flow from / (used) in Investing Activities

CASH FLOWS FROM FINANCING ACTIVITIES

Dividend Paid

Net Cash from / (used) in Financing Activities

Net Increase / (Decrease) in Cash and Cash Equivalents

Cash and Cash Equivalents at the beginning Note A

Cash and Cash Equivalents at the end Note B

NOTES

  1. Cash and Cash Equivalents at the beginning

    Cash in Hand and at Bank

    Short Term Investments (less than three months) Bank Overdraft

  2. Cash and Cash Equivalents at the end

Cash in Hand and at Bank

Short Term Investments (less than three months) Bank Overdraft

STATEMENT OF CHANGES IN EQUITY

Stated

Capital

Revaluation

Reserve

Retained

Earnings

Total

As at 1stApril 2023

150,000

630,296

838,569

1,618,865

Profit for the period

-

-

6,229

6,229

Other comprehensive income

-

50,038

(1,803)

48,235

Total comprehensive income

-

50,038

4,427

54,464

Interim dividend paid - 2023/2043

-

-

-

-

As at 31st March 2024

150,000

680,334

842,996

1,673,329

As at 1stApril 2024

150,000

680,334

842,996

1,673,329

Profit for the period

-

-

21,523

21,523

Other comprehensive income

-

19,880

4,328

24,208

Total comprehensive income

-

19,880

25,851

45,732

Interim dividend paid - 2024/2025

-

-

(6,300)

(6,300)

As at 31st March 2025

150,000

700,214

862,547

1,712,761

Note : All values are in Rupees '000s, unless otherwise stated.

Figures in brackets indicate deductions.

Tea Smallholder Factories PLC - Interim Financial Statements

TEA SMALLHOLDER FACTORIES PLC

OPERATING SEGMENT INFORMATION

Geographical Segment

For the Twelve months ended 31st March

Segment Revenue

Revenue from contracts with customers

Galle

2025

2024

Rs.

Rs.

1,875,253

1,828,241

Rathnapura

25 2024

. Rs.

532 278,731

N'Eliya

2024

Rs.

319 948,988

Total

2025

2024

Rs.

Rs.

2,797,104

3,055,960

2,797,104

3,055,960

20 2025

Rs Rs.

921,

Segment Results

Revenue Expenditure

(1,835,623)

(1,821,943)

- (319,545)

(854,480) (871,263)

(2,690,103)

(3,012,751)

Depreciation of Property, Plant and Equipment

(52,141)

(50,835)

- (8,914)

(14,407) (12,947)

(66,548)

(72,696)

Amortization of Intangible Assets

(188)

(200)

- (50)

(38) (50)

(225)

(300)

Gratuity Charge and Related Costs

(5,341)

(5,319)

- (991)

(2,573) (2,917)

(7,914)

(9,227)

Segment Gross Profit/ (Loss)

(18,039)

(50,056)

532 (50,769)

49,820 61,811

32,314

(39,014)

Other Income

Change in fair value of Investment Property

Finance Cost

Finance Income

Unallocated Expenses

Management Fees

Profit / (Loss) Before Tax

151,696

159,989

7,940

42,214

6,583

(22,074)

(7,482)

7,663

(138,302)

(145,761)

(20,826)

(22,705)

31,922

(19,688)

Segment Assets

Allocated Assets

Non - Current Assets

Property, Plant & Equipment

939,442 933,685 - - 275,283 261,016 1,214,725 1,194,701

Accumulated Depreciation

(224,491) (181,886) - - (62,661) (58,582) (287,152) (240,468)

Intangible Assets

188 1,000 - - 38 250 225 1,250

Accumulated Amortization

(188) (888) - - (38) (222) (225) (1,110)

Current Assets

318,874 268,478 - - 165,093 140,999 483,967 409,477

1,033,825 1,020,389 - - 377,715 343,461 1,411,540 1,363,850

Unallocated Assets

Non - Current Assets

Cost

914,042 858,022

Depreciation and Amortization

(33,940) (33,038)

Current Assets

22,124 31,613

Total Assets

2,313,766 2,220,447

Segment Liabilities

Allocated Liabilities

Non Current Liabilities

Current Liabilities

17,336

16,404 - - 13,022 12,175

30,358

28,579

120,013

83,284 - - 54,149 47,854

174,162

131,138

137,350

99,688 - - 67,171 60,029

204,520

159,717

Unallocated Liabilities

Non Current Liabilities

Current Liabilities

333,230

318,475

63,255

68,923

396,485

387,398

601,005

547,115

Segment Capital Expenditure

Allocated Capital Expenditure

Unallocated Capital Expenditure

Total Liabilities

47,890

92,540

20,503

2,936

68,392

95,476

24,647 50,803 - 22,504 23,242 19,233

Note : All values are in Rupees '000s, unless otherwise stated.

Figures in brackets indicate deductions.

TEA SMALLHOLDER FACTORIES PLC

OPERATING SEGMENT INFORMATION

For the quarter ended 31st March

Geographical Segment Galle Rathnapura N'Eliya Total

2025 2024 2025 2024 2025 2024 2025 2024

Rs. Rs. Rs. Rs. Rs. Rs. Rs. Rs.

Segment Revenue

Revenue from Contracts with Customers 452,828 528,785 - 56,259 180,884 272,650 633,711 857,694

633,711 857,694

Segment Results

Revenue Expenditure (451,156) (509,207) 263 (78,790) (165,600) (230,121) (616,493) (818,118)

Depreciation of Property, Plant and Equipment (13,229) (13,615) - (1,821) (3,690) (3,796) (16,919) (19,232)

Amortization of Intangible Assets (38) (50) - (12) (1) (13) (38) (75) Amortization of Right of Use Assets - - - - - - - -Gratuity Charge and Related Costs (400) (2,994) - 137 308 (1,282) (92) (4,139) Segment Gross Profit/ (Loss) (11,995) 2,919 263 (24,227) 11,900 37,438 169 16,130

Other Operating Income 41,059 35,780

Change in fair value of Investment Property - 42,214

Finance Cost 12,767 (3,160)

Finance Income (12,501) 2,169

Unallocated Expenses (28,489) (36,317)

Management Fees (4,705) (6,380)

Profit / (Loss) Before Tax 8,300 50,436

Segment Capital Expenditure

Allocated Capital Expenditure 8,765 29,685 - 1,472 2,684 5,771 11,450 36,928 Unallocated Capital Expenditure (472) -

10,977 36,928

Note : All values are in Rupees '000s, unless otherwise stated.

Figures in brackets indicate deductions.

TEA SMALLHOLDER FACTORIES PLC

NOTES TO THE INTERIM FINANCIAL STATEMENTS

1

Corporate Information

Tea Smallholder Factories PLC is a public limited company incorporated and domiciled in Sri Lanka and listed on the Colombo Stock Exchange.

2

Approval of Financial Statements

The interim condensed financial statements of the Company for the twelve months ended 31st March 2025 were authorized for issue by the Board of Directors on 22nd May 2025.

3

Basis of Preparation

The interim condensed financial statements for the twelve months ended 31st March 2025 have been prepared in accordance with LKAS 34 Interim Financial Reporting.

The interim condensed financial statements do not include all the information and disclosures required in the annual financial statements, and should be read in conjunction with the Company's annual financial statements for the year ended 31st March 2025.

The presentation and classification of the financial statements of the previous period have been amended, where relevant, for better presentation and to be comparable with those of the current period.

The interim condensed financial statements are presented in Sri Lankan Rupee and all values are rounded to the nearest thousand except when otherwise indicated.

4

Operating Segments

An operating segment is a component of the Company that engages in business activities from which it may earn revenues and incur expenses, including revenue and expenses that relate to transactions with any of the Company's other components. The segments are determined based on the Company's geographical spread of operations. All operating segments' operating results are reviewed regularly by the CEO to make decisions about resources to be allocated to the segment and to assess its performance, and for which discrete financial information is available.

Segment results that are reported to the CEO include items directly attributable to a segment as well as those that can be allocated on a reasonable basis. Unallocated items comprise mainly corporate assets (primarily the company's head office), head office expenses, and income tax liabilities.

Segment capital expenditure is the total cost incurred during the period to acquire property, plant and equipment.

5

Finance Income / (Expense)

2025

2024

For the twelve months ended 31st March

Finance Income

Interest income

6,583

7,663

Finance Expense

Interest expense on borrowings

(7,482) (22,074)

Net Finance Income / (Expense) (899) (14,411)

TEA SMALLHOLDER FACTORIES PLC

NOTES TO THE INTERIM FINANCIAL STATEMENTS

6

Tax (Expense) / Reversal

2025

2024

For the twelve months ended 31st March

Current Income Tax

Current tax charge

-

-

(Under)/ Over provision of current tax in respect of previous years

-

21,021

Deferred Income Tax

Relating to origination and reversal of temporary differences

10,399

4,896

Total Tax (Expense) / Reversal 10,399 25,917

2025

Rs.

2024

Rs.

7

Related Party Transactions

For the twelve months ended 31st March

Parent Company

Receiving of services

(7,188) (8,983)

Companies under common control of the parent company

Purchase of goods

Receiving of services

Rent paid

(458)

(58,156)

(3,330)

(65)

(62,600)

(2,974)

Transactions with equity accounted investments of the parent

Receiving of services

Companies which have significant influence

Purchase of goods

(900)

- -

7.1

Transactions with Key Management Personnel of the Company

The Company has paid Rs. 7.86 Mn to their Directors as fees during period ended 31st March 2025 (2023/24 - Rs.7.34 Mn). There are no non cash benefits for Key Management Personnel. Other than that, there are no transactions, arrangements and agreements with close family members of Key Management Personnel or with Companies controlled / jointly controlled /

significantly influenced by Key Management Personnel and their close family members.

7.2

Terms and Conditions of Transactions with Related Parties

Transaction with related parties are carried out in the ordinary course of business. Outstanding current account balances at the period end are unsecured, interest free and settlement occurs in cash. The sales to and purchases from related parties are made on terms equivalent to those that prevail in arm's length transactions.

7.3

Management Fee

The management fee to managing agents, John Keells Teas (Private) Limited was paid at contractual price.

8

Investment property

In determining the fair values of the properties classified as Investment Property, company has used the market approach.

9

Share Information

9.1

Float adjusted market capitalization and Public share holdings

As at 31st March 2025 As at 31st March 2024

Number of public shareholders

Public holding percentage

Compliant under option 5 - Float adjusted market capitalization (Rs.'000s)

1,485

33.09

397,612

1,457

33.05

411,494

The Company has complied with the Rule 7.13.1 (a) of the Listing Rules of the Colombo Stock Exchange governing the minimum public holding requirement of listed entities for continuous listing requirements. As at 31st March 2025, the public holding of the Company stood at 33.09 percent surpassing the minimum requirement of 20 percent, under the option 5.

TEA SMALLHOLDER FACTORIES PLC

NOTES TO THE INTERIM FINANCIAL STATEMENTS

9.2

The number of shares held by the Board of Directors and the Chief Executive Officer are as follows:

As at 31st March 2025

Nil

Nil

Nil

Nil

Nil

Nil

Nil

Nil

As at 31st March 2024

Nil

Nil

Nil

10,000

Nil

Nil

Nil

Nil

Names

Mr. K. N. J. Balendra (Resigned w.e.f 03rd April 2025)

Mr. J. G. A. Cooray (Resigned with w.e.f 03rd April 2025)

Mr. A. K. Gunaratne

Ms. A. Goonetilleke

Mr. A. Z. Hashim (Resigned w.e.f 03rd April 2025)

Ms. S. W. F. Jameel

Mr. P. P. Edirisinghe

Mr. C. S. Hettiarachchi

CEO

Mr. R. H. Walpola

Nil Nil

9.3

Twenty largest shareholders of the Company are as follows:

9.4

Stated Capital is represented by number of shares in issue as given below:

9.6

Market Price per share

For the quarter ended 31st March

2025

Rs.

49.00

40.00

40.10

2024

Rs.

46.00

39.60

41.50

Highest

Lowest

Last Traded

As at 31st March 2025 As at 31st December 2024

Seq.No.

Name

No. of Shares

% Holdings

No. of Shares

% Holdings

1

JOHN KEELLS HOLDINGS PLC

11,286,000

37.62

11,286,000

37.62

2

AKBAR BROTHERS PVT LTD

7,318,000

24.39

7,318,000

24.39

3

CENTRAL FINANCE COMPANY PLC

6,854,814

22.85

6,854,814

22.85

4

CF GROWTH FUND LTD

1,933,678

6.45

1,933,678

6.45

5

SEYLAN BANK PLC/EAGLE CREST (PVT) LTD

208,878

0.70

232,110

0.77

6

MR. D. RAMACHANDRAN DESHRAAM

125,777

0.42

123,554

0.41

7

T R L HOLDINGS (PVT) LIMITED

104,306

0.35

100,000

0.33

8

MR. N.D. KURUKULASURIYA NAGEN DAYARANJAN

62,400

0.21

62,400

0.21

9

MRS. S. VASUDEVAN SARASVATHI

53,496

0.18

53,496

0.18

10

DR. D.S.A. SAMARAWEERA DON SARATH ABESIRI

53,000

0.18

53,000

0.18

11

COMMERCIAL BANK OF CEYLON PLC/D.RAMACHANDRAN

50,000

0.17

50,000

0.17

12

PEOPLE S LEASING AND FINANCE PLC/N.ANOSHAN

44,000

0.15

44,000

0.15

13

MR. S. SIVAJEEVAN SARVANANTHAN

39,327

0.13

40,200

0.13

14

MR. C.N. PAKIANATHAN CALISTUS NIMALANATHAN

37,613

0.13

37,613

0.13

15

MR. T. RAVEENTHIRAN THAMBIRAJAH

34,500

0.12

34,500

0.12

16

MR. M.J.M. NAWSHAD MOHAMMED JALEEL MOHAMMED

33,024

0.11

29,604

0.10

17

MR. M.I. RIYAS MOHAMED ISMAIL

28,500

0.10

28,000

0.09

18

MR. S.S. SITHAMBARANATHAN SINNIAH SELLATHURAI

28,290

0.09

28,290

0.09

19

MR. M.A.M. AKASH MOHAMED AMEER MOHAMED

25,850

0.09

-

-

20

MR. Z.G. CARIMJEE ZOEBALY GULAMABASS

25,000

0.08

25,000

0.08

Total

28,346,453 94.52 28,334,259 94.45

As at 31st

March 2025

Ordinary Shares (in thousands)

30,000

9.5

Net Assets per share

Net assets per share have been calculated, for all periods, based on the number of shares in issue as at 31st March 2025.

As at 31st

December 2024

30,000

10

Capital Commitments

The value of contractual commitments for acquisition of property, plant and equipment as at 31st March 2025 is Rs. 8.48 Mn.

11

Contingencies

There is no Contingent Liability of the Company as at 31st March 2025.

12

Events After the Reporting Period

On 3rd April 2025 Udapussellawa Plantations PLC (UPL) acquired 11,276,839 Ordinary Voting Shares in Tea Smallholder Factories PLC constituting approx. 37.59% of the total number of shares in issue in Tea Smallholder Factories PLC at a price of Rs. 35.00 per share. Subsequently UPL has made a mandatory offer to buy remaining shares from the shareholders with the concurrence of the SEC.

Earlier from Tea Smallholder Factories

All Tea Smallholder Factories news releases