Sakurasaku Plus
7097
Timee
215A
Wintest
6721
Heartseed
219A
Raksul
4384
(FY)Aug 31, 2024 | (FY)Aug 31, 2023 | (FY)Aug 31, 2022 | (FY)Aug 31, 2021 | (FY)Aug 31, 2020 | (FY)Aug 31, 2019 | (FY)Aug 31, 2018 | (FY)Aug 31, 2017 | (FY)Aug 31, 2016 | (FY)Aug 31, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -87.66%1.34B | 2,628.04%10.82B | -105.73%-428M | 79.54%7.47B | 210.46%4.16B | -164.53%-3.77B | 1,254.06%5.84B | -92.18%431M | -43.17%5.52B | 56.43%9.7B |
Net profit before non-cash adjustment | 20.35%9.87B | 42.23%8.2B | -39.15%5.76B | 43.56%9.47B | 23.33%6.6B | 18.21%5.35B | 97.13%4.53B | -50.66%2.3B | -11.61%4.65B | -39.34%5.26B |
Total adjustment of non-cash items | 30.61%2.39B | 177.09%1.83B | -72.97%659M | 28.65%2.44B | -9.50%1.9B | -20.98%2.09B | 50.31%2.65B | 32.56%1.76B | 59.66%1.33B | 194.01%833M |
-Depreciation and amortization | 8.03%2.34B | 51.40%2.17B | -1.10%1.43B | -7.54%1.45B | 1.16%1.57B | -6.69%1.55B | 9.14%1.66B | 152.49%1.52B | 88.13%602M | 83.38%320M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 343.01%129M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -39.18%104M | 267.04%171M |
-Share of associates | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 |
-Disposal profit | --52M | --0 | ---- | --148M | ---- | ---- | ---- | ---- | 280.49%74M | -4,388.70%-41M |
-Other non-cash items | 97.37%-9M | 55.76%-342M | -191.81%-773M | 155.93%842M | -39.74%329M | -44.90%546M | 307.82%991M | -55.82%243M | 116.54%550M | 37.78%254M |
Changes in working capital | -1,473.21%-10.92B | 111.60%795M | -54.23%-6.85B | -2.61%-4.44B | 61.36%-4.33B | -735.32%-11.21B | 62.98%-1.34B | -674.57%-3.63B | -112.97%-468M | 230.80%3.61B |
-Change in receivables | -1,119.67%-10.99B | -56.95%1.08B | 153.11%2.5B | -891.11%-4.72B | 113.60%596M | -13.05%-4.38B | -169.42%-3.88B | -173.49%-1.44B | -13.48%1.96B | 282.57%2.26B |
-Change in inventory | -85.62%300M | 119.11%2.09B | -355.21%-10.92B | 47.25%-2.4B | 36.52%-4.55B | -698.25%-7.16B | 154.11%1.2B | -2,334.34%-2.21B | -95.44%99M | 166.47%2.17B |
-Change in prepaid assets | 98.79%-11M | -217.01%-908M | 188.99%776M | -391.64%-872M | 425.00%299M | 58.18%-92M | -168.97%-220M | 206.33%319M | 28.40%-300M | -137.53%-419M |
-Change in payables | -155.45%-516M | 87.08%-202M | -147.15%-1.56B | 311.82%3.32B | -521.83%-1.57B | -83.27%371M | 354.24%2.22B | 53.49%-872M | -44.01%-1.88B | -1,210.39%-1.3B |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -501.43%-281M | 16.87%70M |
-Provision for loans, leases and other losses | 91.48%-115M | -207.40%-1.35B | 943.62%1.26B | -28.45%-149M | -270.59%-116M | -76.55%68M | 375.41%290M | --61M | ---- | ---- |
-Changes in other current assets | 358.24%417M | -91.64%91M | 190.13%1.09B | -62.54%375M | 7,800.00%1B | 98.63%-13M | -283.20%-949M | 850.72%518M | -108.36%-69M | 23.17%825M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -14.08%-721M | -31.94%-632M | -14.05%-479M | 11.02%-420M | -13.73%-472M | -7.24%-415M | 2.52%-387M | -38.81%-397M | -1.78%-286M | -25.59%-281M |
Interest received (cash flow from operating activities) | 27.78%46M | 111.76%36M | 13.33%17M | -31.82%15M | 37.50%22M | 0.00%16M | -33.33%16M | -22.58%24M | -42.59%31M | 94.81%54M |
Tax refund paid | 94.30%-164M | 27.43%-2.88B | -104.91%-3.97B | 18.55%-1.94B | 27.33%-2.38B | -1,262.92%-3.27B | 84.07%-240M | -262.26%-1.51B | 89.83%-416M | -21.69%-4.09B |
Other operating cash inflow (outflow) | -1M | 0 | 0.00%-1M | -1M | 0 | 0 | 0 | 0.00%1M | 200.00%1M | -1M |
Operating cash flow | -93.26%495M | 251.19%7.35B | -194.75%-4.86B | 284.62%5.13B | 117.93%1.33B | -242.32%-7.44B | 460.84%5.23B | -129.89%-1.45B | -10.06%4.85B | 103.50%5.39B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -79.31%-7.03B | 24.05%-3.92B | -58.48%-5.16B | -386.70%-3.26B | -54.86%-669M | -11.63%-432M | 81.58%-387M | 18.94%-2.1B | 57.38%-2.59B | -472.82%-6.08B |
Net intangibles purchase and sale | -1,400.00%-15M | 99.71%-1M | -145.65%-339M | -12.20%-138M | -459.09%-123M | -450.00%-22M | -100.00%-4M | 84.62%-2M | 75.93%-13M | -415.86%-54M |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1.14B | ---- | ---- |
Net investment product transactions | -42.14%-398M | -128.08%-280M | 298.21%997M | -3,492.86%-503M | 85.86%-14M | -111.51%-99M | 412.73%860M | -725.00%-275M | 143.14%44M | 49.37%-102M |
Advance cash and loans provided to other parties | -428.57%-962M | -4,450.00%-182M | 83.33%-4M | -118.18%-24M | 0.00%-11M | 47.62%-11M | 82.35%-21M | 86.95%-119M | -196.10%-912M | -202.44%-308M |
Repayment of advance payments to other parties and cash income from loans | 1,775.00%75M | -77.78%4M | -10.00%18M | 42.86%20M | -46.15%14M | -76.15%26M | -31.01%109M | -82.86%158M | 1,948.89%922M | 96.66%45M |
Net changes in other investments | -108.05%-2.09B | -440.86%-1.01B | -36.76%-186M | -201.49%-136M | 126.80%134M | -435.57%-500M | 187.65%149M | 75.99%-170M | -2,978.26%-708M | 87.65%-23M |
Investing cash flow | -93.54%-10.42B | -15.19%-5.38B | -15.78%-4.67B | -503.44%-4.04B | 35.55%-669M | -247.03%-1.04B | 151.46%706M | 57.90%-1.37B | 50.04%-3.26B | -323.92%-6.52B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -118.18%-3.42B | 270.89%18.83B | 0.40%5.08B | 430.09%5.06B | -120.53%-1.53B | 72.99%7.46B | 201.68%4.31B | -81.64%1.43B | 43.40%7.79B | -27.66%5.43B |
Net common stock issuance | -18,506.67%-2.79B | 60.53%-15M | 60.00%-38M | 83.56%-95M | 42.20%-578M | ---1B | --0 | --0 | -88.14%-999M | -123,301.86%-531M |
Increase or decrease of lease financing | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -54.55%-68M | 4.35%-44M | -26.14%-46M |
Cash dividends paid | 0.09%-2.23B | -10.09%-2.24B | -44.25%-2.03B | -27.88%-1.41B | -24.41%-1.1B | -16.45%-885M | 14.03%-760M | 5.25%-884M | 31.40%-933M | -66.49%-1.36B |
Net other fund-raising expenses | -375.00%-114M | 74.47%-24M | 60.67%-94M | -18.91%-239M | -60.80%-201M | -40.45%-125M | -2,125.00%-89M | 20.00%-4M | -25.00%-5M | 84.25%-4M |
Financing cash flow | -151.72%-8.56B | 468.12%16.56B | -12.10%2.91B | 197.16%3.32B | -162.57%-3.41B | 57.37%5.45B | 631.01%3.47B | -91.84%474M | 66.39%5.81B | -47.35%3.49B |
Net cash flow | ||||||||||
Beginning cash position | 66.96%46.26B | -19.33%27.71B | 14.83%34.35B | -8.44%29.91B | -8.47%32.67B | 35.69%35.69B | -8.19%26.31B | 35.48%28.65B | 12.52%21.15B | 69.97%18.8B |
Current changes in cash | -199.85%-18.49B | 379.78%18.52B | -250.24%-6.62B | 260.30%4.41B | 9.04%-2.75B | -132.15%-3.02B | 500.51%9.4B | -131.73%-2.35B | 214.06%7.39B | -69.58%2.35B |
Effect of exchange rate changes | 65.38%43M | 230.00%26M | -168.97%-20M | 390.00%29M | -900.00%-10M | 88.89%-1M | ---9M | --0 | ---- | ---- |
Cash adjustments other than cash changes | ---- | 700.00%12M | -200.00%-2M | 300.00%2M | ---1M | ---- | 200.00%1M | -100.90%-1M | --111M | ---- |
End cash Position | -39.87%27.82B | 66.96%46.26B | -19.33%27.71B | 14.83%34.35B | -8.44%29.91B | -8.47%32.67B | 35.69%35.69B | -8.19%26.31B | 35.48%28.65B | 12.52%21.15B |
Free cash flow | -291.15%-6.55B | 133.07%3.43B | -697.63%-10.36B | 220.33%1.73B | 106.86%541M | -263.22%-7.89B | 236.13%4.83B | -263.41%-3.55B | 390.51%2.17B | -152.78%-748M |
Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |