Sakurasaku Plus
7097
Timee
215A
Wintest
6721
Heartseed
219A
Raksul
4384
(FY)Mar 31, 2024 | (FY)Mar 31, 2023 | (FY)Mar 31, 2022 | (FY)Mar 31, 2021 | (FY)Mar 31, 2020 | (FY)Mar 31, 2019 | (FY)Mar 31, 2018 | (FY)Mar 31, 2017 | (FY)Mar 31, 2016 | (FY)Mar 31, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 35.30%12.15B | -5.33%8.98B | -45.54%9.48B | 31.61%17.41B | 66.94%13.23B | -35.75%7.93B | 237.92%12.33B | -54.42%3.65B | 10.05%8.01B | -35.93%7.28B |
Net profit before non-cash adjustment | -0.05%14.69B | 4.81%14.69B | 17.45%14.02B | -19.70%11.94B | 80.54%14.87B | -20.83%8.23B | 21.95%10.4B | -4.89%8.53B | 11.49%8.97B | -23.29%8.04B |
Total adjustment of non-cash items | 214.01%529M | -9.69%-464M | -151.71%-423M | -46.29%818M | -53.92%1.52B | 145.91%3.31B | 42.07%1.34B | 19.90%946M | 328.80%789M | -75.53%184M |
-Depreciation and amortization | 10.98%1.39B | 7.03%1.25B | 6.68%1.17B | 6.01%1.09B | 42.80%1.03B | 0.14%722M | -2.17%721M | -8.45%737M | 2.94%805M | 16.89%782M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | --25M | ---- | -99.44%19M | --3.41B | ---- | --306M | ---- | ---- |
-Disposal profit | -306.87%-1.18B | -112.41%-291M | -1,078.57%-137M | -48.15%14M | 222.73%27M | -300.00%-22M | 175.00%11M | -92.98%4M | 612.50%57M | --8M |
-Net exchange gains and losses | 4.76%-20M | 44.74%-21M | -337.50%-38M | 1,700.00%16M | 50.00%-1M | 66.67%-2M | -20.00%-6M | -225.00%-5M | 102.17%4M | -15.72%-184M |
-Other non-cash items | 124.86%348M | 2.71%-1.4B | -371.80%-1.44B | -168.23%-305M | 155.53%447M | -230.26%-805M | 743.75%618M | -24.68%-96M | 81.75%-77M | -317.82%-422M |
Changes in working capital | 41.53%-3.07B | -27.63%-5.25B | -188.42%-4.12B | 247.42%4.65B | 12.60%-3.16B | -714.29%-3.61B | 110.10%588M | -232.17%-5.82B | -85.31%-1.75B | -894.96%-946M |
-Change in receivables | -397.68%-8.36B | 81.61%-1.68B | -210.17%-9.14B | 221.10%8.29B | -23.24%-6.85B | -625.33%-5.56B | 78.77%-766M | -50.33%-3.61B | -139.53%-2.4B | 245.10%6.07B |
-Change in inventory | -313.46%-222M | 118.21%104M | -166.40%-571M | 209.41%860M | -576.36%-786M | 5,600.00%165M | 99.31%-3M | -197.52%-432M | 469.17%443M | -106.84%-120M |
-Change in payables | 481.98%4.81B | -136.42%-1.26B | 196.49%3.46B | -197.23%-3.59B | 51.15%3.69B | 262.56%2.44B | 137.60%673M | -233.18%-1.79B | 120.28%1.34B | -442.78%-6.63B |
-Provision for loans, leases and other losses | -887.59%-1.08B | 304.48%137M | 96.25%-67M | -210.61%-1.79B | 50.30%-575M | -1,601.47%-1.16B | 83.41%-68M | -417.83%-410M | 298.46%129M | -165.00%-65M |
-Changes in other current assets | 169.64%1.78B | -216.15%-2.55B | 151.49%2.2B | -35.88%874M | 325.94%1.36B | -57.45%320M | 80.34%752M | 132.86%417M | -516.02%-1.27B | -140.00%-206M |
-Changes in other current liabilities | ---- | ---- | ---- | ---- | ---- | --176M | ---- | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -20.83%-29M | 22.58%-24M | -14.81%-31M | 15.63%-27M | 8.57%-32M | 2.78%-35M | 2.70%-36M | 9.76%-37M | 12.77%-41M | 21.67%-47M |
Interest received (cash flow from operating activities) | 9.51%622M | 15.68%568M | 4.03%491M | 2.39%472M | 9.24%461M | 11.94%422M | 8.33%377M | -6.95%348M | -0.53%374M | 9.94%376M |
Tax refund paid | 4.52%-4.23B | -43.62%-4.43B | -6.54%-3.08B | 32.32%-2.89B | -25.46%-4.27B | 11.42%-3.41B | -27.23%-3.85B | -5.48%-3.02B | 23.78%-2.87B | -15.88%-3.76B |
Other operating cash inflow (outflow) | 0 | -2M | 0 | 0 | 0 | 0.00%-1M | 99.42%-1M | -17,100.00%-172M | 99.71%-1M | -769.23%-339M |
Operating cash flow | 67.14%8.51B | -25.75%5.09B | -54.15%6.86B | 59.44%14.97B | 91.36%9.39B | -44.44%4.91B | 1,051.11%8.83B | -85.99%767M | 56.07%5.48B | -58.02%3.51B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -9.63%-2.6B | -48.22%-2.37B | 33.18%-1.6B | -2,243.14%-2.39B | 94.50%-102M | -133.63%-1.86B | -9.97%-794M | -93.05%-722M | 37.04%-374M | 31.33%-594M |
Net intangibles purchase and sale | 18.46%-371M | -182.61%-455M | 48.89%-161M | -101.92%-315M | -56.00%-156M | -212.50%-100M | 43.86%-32M | 54.03%-57M | 71.82%-124M | 15.87%-440M |
Net business purchase and sale | --769M | --0 | ---- | ---- | ---850M | ---- | ---- | ---- | ---- | ---- |
Net investment product transactions | 220.75%1.79B | 136.86%559M | 11,700.00%236M | 101.34%2M | -361.40%-149M | 1,050.00%57M | -108.22%-6M | 125.80%73M | -319.38%-283M | 150.79%129M |
Repayment of advance payments to other parties and cash income from loans | 200.00%50M | -100.38%-50M | --13.1B | ---- | ---- | 285.53%8.35B | -280.00%-4.5B | 122.73%2.5B | -904.02%-11B | 127.37%1.37B |
Net changes in other investments | -93.33%-145M | -31.58%-75M | 16.18%-57M | -277.78%-68M | -300.00%-18M | 107.03%9M | -236.84%-128M | -160.32%-38M | 200.00%63M | 450.00%21M |
Investing cash flow | 79.10%-499M | -120.72%-2.39B | 515.91%11.53B | -117.33%-2.77B | -119.74%-1.28B | 218.32%6.46B | -410.93%-5.46B | 114.99%1.76B | -2,520.87%-11.72B | 107.28%484M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -54.35%-142M | 49.17%-92M | -84.69%-181M | 17.65%-98M | 29.17%-119M | -16,700.00%-168M | 99.19%-1M | -13.76%-124M | 59.48%-109M | 62.64%-269M |
Net common stock issuance | -50.00%-3M | 99.49%-2M | -6,433.33%-392M | ---6M | ---- | ---- | ---- | ---- | ---- | ---- |
Cash dividends paid | -6.57%-3.47B | -20.46%-3.26B | -1.31%-2.7B | -15.40%-2.67B | -22.65%-2.31B | -20.45%-1.89B | 0.00%-1.57B | -46.67%-1.57B | -11.15%-1.07B | -28.51%-960M |
Cash dividends for minorities | -87.72%-107M | -72.73%-57M | 28.26%-33M | 8.00%-46M | -525.00%-50M | 80.49%-8M | 57.73%-41M | 63.40%-97M | -9.05%-265M | 43.62%-243M |
Net other fund-raising expenses | -18.95%-113M | -30.14%-95M | 34.23%-73M | 23.45%-111M | -215.22%-145M | -4.55%-46M | 93.96%-44M | -344.51%-729M | -74.47%-164M | 0.00%-94M |
Financing cash flow | -9.51%-3.84B | -3.55%-3.5B | -15.47%-3.38B | -11.54%-2.93B | -24.63%-2.63B | -27.62%-2.11B | 34.35%-1.65B | -56.70%-2.52B | -2.49%-1.61B | 21.39%-1.57B |
Net cash flow | ||||||||||
Beginning cash position | -0.90%54.43B | 38.73%54.92B | 31.81%39.59B | 21.32%30.04B | 59.81%24.76B | 12.24%15.49B | -0.49%13.8B | -37.65%13.87B | 16.20%22.25B | -1.45%19.15B |
Current changes in cash | 625.13%4.18B | -105.31%-796M | 61.94%15B | 68.92%9.27B | -40.75%5.49B | 438.88%9.26B | 21,375.00%1.72B | 100.10%8M | -423.45%-7.85B | 963.35%2.43B |
Effect of exchange rate changes | 57.76%478M | -7.34%303M | 12.76%327M | 240.78%290M | -3,042.86%-206M | 125.00%7M | 62.67%-28M | 85.80%-75M | -178.22%-528M | --675M |
Cash adjustments other than cash changes | ---1M | ---- | 150.00%1M | ---2M | ---- | ---- | 0.00%-1M | 0.00%-1M | -200.00%-1M | 200.00%1M |
End cash Position | 8.56%59.09B | -0.90%54.43B | 38.73%54.92B | 31.81%39.59B | 21.32%30.04B | 59.81%24.76B | 12.24%15.49B | -0.49%13.8B | -37.65%13.87B | 16.20%22.25B |
Free cash flow | 143.81%5.54B | -55.13%2.27B | -58.71%5.06B | 50.13%12.26B | 186.69%8.17B | -64.33%2.85B | 34,817.39%7.99B | -100.46%-23M | 101.26%4.96B | -64.57%2.47B |
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 |