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 | 57.69%26.85B | 12.08%17.03B | -13.45%15.19B | -4.71%17.56B | -7.55%18.42B | 14.44%19.93B | -16.83%17.41B | -6.67%20.94B | 50.81%22.43B | -22.34%14.87B |
Net profit before non-cash adjustment | 145.84%36.16B | 8.42%14.71B | 3.98%13.57B | -2.52%13.05B | 8.79%13.39B | 7.13%12.31B | -10.46%11.49B | 8.31%12.83B | 22.41%11.84B | -22.28%9.68B |
Total adjustment of non-cash items | -159.24%-4.7B | -14.30%7.93B | 30.17%9.25B | 4.01%7.11B | -3.68%6.83B | -8.17%7.09B | 3.11%7.72B | -5.18%7.49B | 5.91%7.9B | 6.80%7.46B |
-Depreciation and amortization | 3.49%10.31B | -2.60%9.97B | 13.93%10.23B | 7.24%8.98B | 12.75%8.38B | -4.66%7.43B | 0.99%7.79B | 2.00%7.72B | -5.80%7.56B | -0.16%8.03B |
-Reversal of impairment losses recognized in profit and loss | -95.14%25M | 394.23%514M | -81.94%104M | 1,645.45%576M | --33M | ---- | --244M | ---- | 85.40%597M | 544.00%322M |
-Share of associates | 55.99%-136M | -30.38%-309M | -18.50%-237M | 21.88%-200M | 11.72%-256M | 3.33%-290M | 7.98%-300M | -64.65%-326M | -147.50%-198M | 63.64%-80M |
-Disposal profit | -2,518.18%-12.96B | 57.22%-495M | -3.86%-1.16B | -62.87%-1.11B | -392.31%-684M | 3,242.86%234M | 102.99%7M | -40.96%-234M | -468.89%-166M | 111.11%45M |
-Net exchange gains and losses | 45.16%-51M | 49.46%-93M | -922.22%-184M | -134.62%-18M | 285.71%52M | -156.00%-28M | -55.75%50M | 145.65%113M | 115.54%46M | 7.50%-296M |
-Other non-cash items | -14.01%-1.89B | -436.59%-1.66B | 143.97%492M | -62.65%-1.12B | -174.10%-688M | -269.12%-251M | -130.49%-68M | 291.23%223M | 110.14%57M | -242.68%-562M |
Changes in working capital | 17.73%-4.61B | 26.46%-5.61B | -193.23%-7.62B | -44.85%-2.6B | -439.32%-1.8B | 129.44%529M | -391.25%-1.8B | -77.05%617M | 218.89%2.69B | -701.77%-2.26B |
-Change in receivables | -81.20%-6.28B | 59.72%-3.47B | -421.83%-8.61B | 6.87%2.68B | 215.29%2.5B | 32.24%-2.17B | -10,112.50%-3.2B | 102.08%32M | -164.78%-1.54B | -122.37%-582M |
-Change in inventory | 147.99%3.61B | -35.25%-7.52B | -261.70%-5.56B | -154.89%-1.54B | 253.20%2.8B | 51.41%-1.83B | -195.44%-3.76B | 4.78%3.94B | 205.08%3.76B | -1,251.70%-3.58B |
-Change in payables | -189.45%-3.88B | -41.19%4.34B | 459.10%7.38B | 73.08%-2.06B | -256.97%-7.64B | 26.59%4.87B | 206.84%3.84B | -725.74%-3.6B | -58.18%575M | 147.93%1.38B |
-Provision for loans, leases and other losses | 101.74%2M | 71.03%-115M | -28.06%-397M | -838.10%-310M | 100.00%42M | -91.03%21M | 357.14%234M | 61.28%-91M | -82.17%-235M | 93.40%-129M |
-Changes in other current assets | -34.85%-178M | 72.21%-132M | 7.59%-475M | 10.92%-514M | -27.37%-577M | -53.04%-453M | 3.90%-296M | 2.22%-308M | -344.19%-315M | -94.20%129M |
-Changes in other current liabilities | 64.34%2.12B | 3,386.49%1.29B | 104.32%37M | -179.87%-857M | 1,029.47%1.07B | -93.16%95M | 117.71%1.39B | 45.00%638M | -16.67%440M | 2,614.29%528M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 6.44%-189M | -3.06%-202M | 4.85%-196M | 2.83%-206M | 11.30%-212M | 11.15%-239M | 6.60%-269M | 23.81%-288M | 14.09%-378M | 21.43%-440M |
Interest received (cash flow from operating activities) | 10.14%2.23B | 23.29%2.02B | 1.36%1.64B | -0.92%1.62B | 13.09%1.63B | 6.33%1.44B | 5.52%1.36B | -8.40%1.29B | 35.88%1.41B | 4.23%1.03B |
Tax refund paid | -28.24%-4.87B | 18.56%-3.8B | -11.99%-4.66B | -8.84%-4.16B | 6.02%-3.82B | -24.05%-4.07B | 27.80%-3.28B | -63.24%-4.54B | 24.07%-2.78B | 10.52%-3.67B |
Other operating cash inflow (outflow) | -300.00%-2M | 150.00%1M | -100.00%-2M | 99.80%-1M | -488M | 0 | -400.00%-5M | 0.00%-1M | -1M | 0 |
Operating cash flow | 59.56%24.02B | 25.72%15.06B | -19.11%11.98B | -4.69%14.8B | -8.97%15.53B | 12.13%17.06B | -12.50%15.22B | -15.88%17.39B | 75.17%20.68B | -23.79%11.8B |
Investing cash flow | ||||||||||
Net business purchase and sale | -637.97%-2.18B | -555.56%-295M | 27.42%-45M | ---62M | ---- | ---- | -25.66%-1.56B | ---1.24B | ---- | 102.89%37M |
Net investment product transactions | 490.98%14.48B | 168.35%2.45B | -57.02%913M | 166.50%2.12B | 496.52%797M | -191.30%-201M | -107.40%-69M | 41.36%933M | 153.35%660M | -858.90%-1.24B |
Advance cash and loans provided to other parties | -476.47%-98M | -142.86%-17M | -40.00%-7M | 54.55%-5M | 97.32%-11M | -2,462.50%-410M | 96.88%-16M | -5,588.89%-512M | 98.60%-9M | -298.76%-642M |
Repayment of advance payments to other parties and cash income from loans | 0.00%13M | 18.18%13M | -50.00%11M | 15.79%22M | -26.92%19M | -21.21%26M | -10.81%33M | -57.47%37M | 1.16%87M | -9.47%86M |
Net changes in other investments | -202.44%-21.71B | 34.61%-7.18B | 25.16%-10.98B | 1.81%-14.66B | -6.46%-14.94B | -35.85%-14.03B | 12.93%-10.33B | -67.67%-11.86B | -2.57%-7.07B | 43.30%-6.9B |
Investing cash flow | -88.80%-9.49B | 50.25%-5.03B | 19.72%-10.1B | 10.93%-12.59B | 3.31%-14.13B | -22.39%-14.61B | 5.57%-11.94B | -99.59%-12.65B | 26.78%-6.34B | 35.18%-8.65B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 32.34%-3.08B | -345.69%-4.55B | -118.42%-1.02B | 176.76%5.54B | -88.01%2B | 196.15%16.69B | 175.20%5.63B | -2,759.54%-7.49B | 30.13%-262M | -115.81%-375M |
Net common stock issuance | 0.00%-2M | ---2M | --0 | --0 | --0 | ---7.03B | --0 | 74.32%-927M | ---3.61B | --0 |
Increase or decrease of lease financing | 2.34%-292M | 9.39%-299M | -73.68%-330M | 8.65%-190M | 20.31%-208M | 12.42%-261M | 13.87%-298M | 3.89%-346M | 16.28%-360M | -29.52%-430M |
Cash dividends paid | -26.83%-3.83B | -6.29%-3.02B | -5.76%-2.84B | -6.16%-2.69B | -6.83%-2.53B | 4.89%-2.37B | -3.57%-2.49B | -22.06%-2.41B | 0.80%-1.97B | 7.75%-1.99B |
Cash dividends for minorities | -94.74%-37M | 40.63%-19M | -45.45%-32M | -22.22%-22M | -28.57%-18M | 12.50%-14M | -33.33%-16M | -140.00%-12M | 73.68%-5M | -137.50%-19M |
Net other fund-raising expenses | ---- | -886.54%-513M | 38.10%-52M | -8,300.00%-84M | -100.81%-1M | 4,233.33%124M | -106.38%-3M | 4,800.00%47M | 0.00%-1M | ---1M |
Financing cash flow | 13.82%-7.24B | -96.40%-8.4B | -267.57%-4.28B | 436.36%2.55B | -110.64%-759M | 152.66%7.14B | 125.36%2.82B | -79.34%-11.14B | -120.76%-6.21B | -2,186.99%-2.81B |
Net cash flow | ||||||||||
Beginning cash position | 6.22%33.16B | -11.62%31.22B | 13.89%35.32B | 3.08%31.01B | 46.36%30.09B | 43.07%20.56B | -30.84%14.37B | 61.72%20.78B | 5.29%12.85B | 22.02%12.2B |
Current changes in cash | 348.19%7.29B | 167.62%1.63B | -150.42%-2.41B | 642.15%4.77B | -93.29%643M | 57.11%9.58B | 195.43%6.1B | -178.63%-6.39B | 2,312.17%8.13B | -83.28%337M |
Effect of exchange rate changes | -25.63%293M | 88.52%394M | 244.14%209M | -228.32%-145M | 305.45%113M | -190.16%-55M | 535.71%61M | 92.96%-14M | -164.40%-199M | 24.60%309M |
Cash adjustments other than cash changes | 82.28%-14M | 95.86%-79M | -498.12%-1.91B | -286.55%-319M | --171M | ---- | 1,450.00%27M | -100.00%-2M | 0.00%-1M | 98.36%-1M |
End cash Position | 22.83%40.73B | 6.22%33.16B | -11.62%31.22B | 13.89%35.32B | 3.08%31.01B | 46.36%30.09B | 43.07%20.56B | -30.84%14.37B | 61.72%20.78B | 5.29%12.85B |
Free cash flow | 59.56%24.02B | 25.72%15.06B | -19.11%11.98B | -4.69%14.8B | -8.97%15.53B | 12.13%17.06B | -12.50%15.22B | -15.88%17.39B | 75.17%20.68B | -23.79%11.8B |
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 |