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 | -9.68%16.48B | -27.47%18.25B | 1.06%25.16B | 15.48%24.9B | 13.85%21.56B | 0.67%18.94B | 1.64%18.81B | 32.79%18.51B | 6.18%13.94B | 18.10%13.13B |
Net profit before non-cash adjustment | -5.85%14.46B | -27.33%15.36B | -0.43%21.13B | 21.04%21.22B | 5.08%17.53B | 2.59%16.69B | 7.41%16.27B | 26.48%15.14B | 13.46%11.97B | 3.90%10.55B |
Total adjustment of non-cash items | 27.78%6.21B | 1.89%4.86B | 2.12%4.77B | 27.48%4.67B | -3.68%3.66B | -1.09%3.8B | 5.05%3.85B | 8.76%3.66B | 29.01%3.37B | 2.60%2.61B |
-Depreciation and amortization | 6.25%4.88B | 8.38%4.59B | 6.52%4.23B | 9.81%3.98B | 15.73%3.62B | 15.55%3.13B | 2.31%2.71B | -3.15%2.65B | 13.83%2.73B | 8.70%2.4B |
-Reversal of impairment losses recognized in profit and loss | 227.48%858M | 21.86%262M | 60.45%215M | -10.07%134M | -12.87%149M | -26.92%171M | 212.00%234M | -16.67%75M | 0.00%90M | 52.54%90M |
-Assets reserve and write-off | 132.77%39M | -440.91%-119M | -113.84%-22M | 59.00%159M | 2.04%100M | 15.29%98M | -39.29%85M | -43.78%140M | 427.63%249M | -159.38%-76M |
-Disposal profit | 133.33%21M | 125.00%9M | -55.56%4M | -25.00%9M | -53.85%12M | 23.81%26M | 90.91%21M | 0.00%11M | 175.00%11M | -80.00%4M |
-Other non-cash items | 249.58%416M | -64.90%119M | -13.96%339M | 281.57%394M | -156.96%-217M | -52.32%381M | 1.27%799M | 177.82%789M | 48.69%284M | 49.22%191M |
Changes in working capital | -112.92%-4.19B | -164.25%-1.97B | 25.67%-744M | -380.39%-1B | 122.90%357M | -19.46%-1.56B | -333.55%-1.31B | 78.56%-301M | -3,410.00%-1.4B | 97.48%-40M |
-Change in receivables | -128.83%-3.32B | -372.31%-1.45B | -687.18%-307M | -44.44%-39M | -138.03%-27M | 197.26%71M | -335.48%-73M | --31M | --0 | -112.28%-7M |
-Change in inventory | -19.39%-1.87B | -109.63%-1.57B | 59.81%-748M | -135.27%-1.86B | 31.28%-791M | -32.15%-1.15B | 27.17%-871M | 25.11%-1.2B | -112.08%-1.6B | -106.30%-753M |
-Change in prepaid assets | 24.36%827M | 346.31%665M | 129.50%149M | -24.69%-505M | 43.28%-405M | -6.57%-714M | -48.56%-670M | 16.79%-451M | -6,875.00%-542M | 101.02%8M |
-Change in payables | -54.26%177M | 138.89%387M | -88.46%162M | -11.14%1.4B | 572.34%1.58B | -23.95%235M | -76.50%309M | 78.91%1.32B | 3.23%735M | 242.97%712M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 11.11%-8M | 18.18%-9M | 15.38%-11M | 0.00%-13M | 7.14%-13M | 12.50%-14M | 20.00%-16M | 25.93%-20M | 27.03%-27M | 31.48%-37M |
Interest received (cash flow from operating activities) | 40.00%7M | -37.50%5M | 60.00%8M | -16.67%5M | 50.00%6M | 33.33%4M | -25.00%3M | 0.00%4M | 0.00%4M | -91.49%4M |
Tax refund paid | 38.53%-4.25B | 7.97%-6.91B | -37.96%-7.51B | -1.70%-5.44B | -2.51%-5.35B | -5.37%-5.22B | -13.14%-4.95B | -23.99%-4.38B | 19.42%-3.53B | -34.72%-4.38B |
Other operating cash inflow (outflow) | 0 | 0.00%-1M | -1M | 0 | 0 | 0.00%-1M | -1M | 0 | -1M | 0 |
Operating cash flow | 7.92%12.24B | -35.77%11.34B | -9.24%17.65B | 20.03%19.45B | 18.21%16.2B | -0.99%13.71B | -1.91%13.84B | 35.94%14.11B | 19.18%10.38B | 10.91%8.71B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -12.04%-5.16B | -8.46%-4.6B | 8.87%-4.24B | 8.13%-4.66B | -25.73%-5.07B | -9.81%-4.03B | -13.62%-3.67B | -16.77%-3.23B | -7.04%-2.77B | -19.07%-2.59B |
Net intangibles purchase and sale | -261.36%-159M | -4.76%-44M | -281.82%-42M | 64.52%-11M | 27.91%-31M | -514.29%-43M | 46.15%-7M | 51.85%-13M | 47.06%-27M | 42.70%-51M |
Net investment product transactions | --0 | -136.35%-1.06B | 239.19%2.92B | -204.13%-2.1B | 165.01%2.01B | -6,090.00%-3.1B | ---50M | --0 | -41.52%100M | 402.94%171M |
Net changes in other investments | 3.86%-871M | 6.60%-906M | 16.16%-970M | -9.77%-1.16B | -9.22%-1.05B | -10.79%-965M | -7.53%-871M | 1.58%-810M | 10.74%-823M | -8.60%-922M |
Investing cash flow | 6.44%-6.19B | -182.68%-6.61B | 70.46%-2.34B | -91.23%-7.92B | 49.09%-4.14B | -76.86%-8.13B | -13.44%-4.6B | -15.27%-4.05B | -3.84%-3.52B | -10.15%-3.39B |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---- | ---- | ---- | ---- | ---- | ---- | -6.24%-460M | 46.54%-433M | 41.60%-810M | 31.78%-1.39B |
Net common stock issuance | --0 | --0 | ---1.74B | ---- | ---- | --0 | ---- | ---- | ---- | --0 |
Increase or decrease of lease financing | 2.62%-669M | 1.01%-687M | -3.58%-694M | -0.60%-670M | 1.19%-666M | -5.48%-674M | 5.05%-639M | 8.93%-673M | -3.79%-739M | 2.47%-712M |
Cash dividends paid | 0.00%-5.27B | 0.79%-5.27B | -16.66%-5.31B | -9.09%-4.55B | -10.02%-4.17B | -150.07%-3.79B | -33.33%-1.52B | -20.06%-1.14B | -24.93%-947M | -33.45%-758M |
Net other fund-raising expenses | 0.00%-1M | 0.00%-1M | ---1M | ---- | ---- | ---2M | ---- | 0.00%-1M | 0.00%-1M | 0.00%-1M |
Financing cash flow | 0.30%-5.94B | 23.09%-5.95B | -48.31%-7.74B | -7.92%-5.22B | -8.28%-4.84B | -70.82%-4.47B | -16.53%-2.62B | 10.13%-2.24B | 12.63%-2.5B | 14.23%-2.86B |
Net cash flow | ||||||||||
Beginning cash position | -2.14%56.11B | 15.21%57.34B | 14.51%49.77B | 19.93%43.46B | 3.15%36.24B | 23.25%35.14B | 37.76%28.51B | 26.74%20.69B | 17.79%16.33B | 11.64%13.86B |
Current changes in cash | 109.19%113M | -116.24%-1.23B | 19.99%7.57B | -12.68%6.31B | 553.76%7.22B | -83.33%1.11B | -15.18%6.63B | 78.91%7.82B | 77.13%4.37B | 70.42%2.47B |
Effect of exchange rate changes | --1M | --0 | --0 | --0 | --0 | --0 | --0 | ---1M | --0 | --0 |
Cash adjustments other than cash changes | -200.00%-1M | --1M | ---- | ---- | -300.00%-2M | 200.00%1M | ---1M | ---- | ---2M | ---- |
End cash Position | 0.20%56.23B | -2.14%56.11B | 15.21%57.34B | 14.51%49.77B | 19.93%43.46B | 3.15%36.24B | 23.25%35.14B | 37.76%28.51B | 26.74%20.69B | 17.79%16.33B |
Free cash flow | 3.42%6.92B | -49.94%6.69B | -9.57%13.37B | 33.12%14.78B | 15.27%11.1B | -5.24%9.63B | -6.48%10.17B | 43.24%10.87B | 24.91%7.59B | 8.60%6.08B |
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 |