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 | -11.16%6.11B | -35.00%6.87B | 38.57%10.58B | -0.83%7.63B | 37.77%7.7B | -3.24%5.59B | -39.20%5.77B | 44.52%9.5B | 8.22%6.57B | 9.80%6.07B |
Net profit before non-cash adjustment | -34.42%3.25B | -16.22%4.96B | 1.42%5.92B | 64.29%5.83B | -7.98%3.55B | -8.75%3.86B | -33.53%4.23B | 69.20%6.36B | -1.05%3.76B | 34.28%3.8B |
Total adjustment of non-cash items | 12.13%3.62B | -9.67%3.23B | 128.85%3.58B | -48.90%1.56B | 34.23%3.06B | 31.96%2.28B | -40.61%1.73B | 67.80%2.91B | -39.78%1.73B | 109.01%2.88B |
-Depreciation and amortization | 6.97%3.47B | -5.06%3.24B | 31.99%3.42B | 9.01%2.59B | 11.19%2.37B | 2.50%2.14B | 2.11%2.08B | 9.97%2.04B | 7.10%1.86B | 0.46%1.73B |
-Reversal of impairment losses recognized in profit and loss | 388.89%88M | 28.57%18M | -91.25%14M | -54.93%160M | 1,320.00%355M | 19.05%25M | -96.41%21M | 99.66%585M | -43.22%293M | 276.64%516M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 1,466.67%41M | ---3M |
-Disposal profit | -196.92%-63M | -38.10%65M | -58.98%105M | 47.13%256M | 81.25%174M | 500.00%96M | -142.11%-24M | 117.33%57M | -383.62%-329M | 16.00%116M |
-Net exchange gains and losses | 325.00%18M | ---8M | --0 | 66.67%5M | 127.27%3M | -222.22%-11M | 80.00%9M | -79.17%5M | 154.55%24M | -29.41%-44M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 1,115.38%132M | -110.92%-13M |
-Other non-cash items | 227.59%111M | -307.14%-87M | 102.90%42M | -1,045.10%-1.45B | 350.00%153M | 109.39%34M | -263.80%-362M | 178.09%221M | -149.30%-283M | 185.80%574M |
Changes in working capital | 41.55%-768M | -221.55%-1.31B | 361.97%1.08B | -78.43%234M | 297.27%1.09B | -198.91%-550M | -182.14%-184M | -79.20%224M | 277.43%1.08B | -145.92%-607M |
-Change in receivables | -263.62%-1.17B | 384.35%712M | 157.87%147M | -124.68%-254M | 468.82%1.03B | -1,568.42%-279M | 106.44%19M | -127.39%-295M | 268.02%1.08B | -135.95%-641M |
-Change in inventory | 145.94%526M | -310.39%-1.15B | -125.32%-279M | 1,512.82%1.1B | 62.68%-78M | -846.43%-209M | -94.58%28M | 280.15%517M | 2,166.67%136M | 100.78%6M |
-Change in payables | 99.45%-4M | -156.22%-723M | 1,258.56%1.29B | -246.05%-111M | --76M | ---- | -55.19%-329M | -55.88%-212M | -585.71%-136M | -91.00%28M |
-Provision for loans, leases and other losses | 20.89%-125M | -116.44%-158M | 85.49%-73M | -967.24%-503M | 193.55%58M | -163.27%-62M | 388.24%98M | ---34M | ---- | ---- |
-Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --248M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -64.29%-23M | -27.27%-14M | 21.43%-11M | 12.50%-14M | -23.08%-16M | -8.33%-13M | 40.00%-12M | 63.64%-20M | 38.20%-55M | 8.25%-89M |
Interest received (cash flow from operating activities) | 23.81%78M | 23.53%63M | 2.00%51M | -7.41%50M | 1.89%54M | 3.92%53M | 8.51%51M | 6.82%47M | 4.76%44M | 16.67%42M |
Tax refund paid | 32.15%-1.21B | 5.43%-1.78B | -36.58%-1.88B | -15.84%-1.38B | -45.29%-1.19B | 61.35%-817M | -38.35%-2.11B | 25.54%-1.53B | -301.57%-2.05B | 79.57%-511M |
Other operating cash inflow (outflow) | 7.14%30M | -92.41%28M | -26.05%369M | 49,800.00%499M | 200.00%1M | -1M | 0 | 0 | 0 | 0 |
Operating cash flow | -3.63%4.99B | -43.18%5.18B | 34.08%9.11B | 3.73%6.79B | 36.19%6.55B | 30.02%4.81B | -53.74%3.7B | 77.37%7.99B | -18.25%4.51B | 85.87%5.51B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -23.08%-3.28B | 32.94%-2.67B | 32.64%-3.97B | -36.95%-5.9B | -47.53%-4.31B | 46.95%-2.92B | -554.46%-5.5B | 28.43%-841M | 63.77%-1.18B | -11.10%-3.24B |
Net business purchase and sale | ---- | ---878M | --0 | ---- | 106.30%26M | ---413M | ---- | ---- | ---- | ---- |
Net investment product transactions | 1,709.09%177M | -222.22%-11M | -85.71%9M | 1,000.00%63M | 22.22%-7M | -104.02%-9M | 2,588.89%224M | -12.50%-9M | 96.35%-8M | -676.32%-219M |
Repayment of advance payments to other parties and cash income from loans | --10M | ---- | ---- | ---- | ---- | -75.00%1M | --4M | ---- | ---- | ---- |
Net changes in other investments | ---1M | ---- | 94.74%37M | --19M | ---- | 106.06%2M | -3,200.00%-33M | 97.56%-1M | -1,466.67%-41M | 100.40%3M |
Investing cash flow | 12.94%-3.09B | 9.52%-3.55B | 32.49%-3.93B | -35.65%-5.82B | -28.45%-4.29B | 37.11%-3.34B | -523.85%-5.31B | 30.47%-851M | 64.61%-1.22B | 4.76%-3.46B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 105.18%30M | -283.44%-579M | -20.80%-151M | 86.69%-125M | -282.68%-939M | 139.94%514M | 19.61%-1.29B | -52.77%-1.6B | -200.29%-1.05B | -212.94%-349M |
Net common stock issuance | ---501M | --0 | --0 | --0 | 50.00%-1M | -100.00%-2M | 66.67%-1M | 99.40%-3M | -16,600.00%-501M | -200.00%-3M |
Increase or decrease of lease financing | 8.20%-56M | -27.08%-61M | -4.35%-48M | 50.00%-46M | 11.54%-92M | 12.61%-104M | -7.21%-119M | -2.78%-111M | -33.33%-108M | 2.41%-81M |
Cash dividends paid | -0.16%-1.26B | 0.00%-1.26B | -10.18%-1.26B | -0.09%-1.14B | 33.35%-1.14B | -66.73%-1.71B | -28.45%-1.03B | -14.66%-798M | -19.59%-696M | -0.87%-582M |
Net other fund-raising expenses | 66.67%-1M | -200.00%-3M | 0.00%-1M | 66.67%-1M | -200.00%-3M | 50.00%-1M | 0.00%-2M | 33.33%-2M | -50.00%-3M | 0.00%-2M |
Financing cash flow | 5.95%-1.79B | -30.43%-1.9B | -10.98%-1.46B | 39.65%-1.31B | -66.97%-2.17B | 46.51%-1.3B | 3.22%-2.43B | -6.75%-2.52B | -131.66%-2.36B | -187.29%-1.02B |
Net cash flow | ||||||||||
Beginning cash position | -2.71%8.09B | 81.91%8.32B | -7.28%4.57B | 2.07%4.93B | 2.90%4.83B | -46.03%4.69B | 112.17%8.7B | 26.55%4.1B | 53.58%3.24B | -31.39%2.11B |
Current changes in cash | 138.49%107M | -107.47%-278M | 1,201.48%3.72B | -497.65%-338M | -49.10%85M | 104.13%167M | -187.40%-4.05B | 399.24%4.63B | -10.61%927M | 201.67%1.04B |
Effect of exchange rate changes | -9.43%48M | 165.00%53M | 195.24%20M | -250.00%-21M | 146.67%14M | -169.77%-30M | 243.33%43M | 54.55%-30M | -171.74%-66M | 70.37%92M |
Cash adjustments other than cash changes | ---- | ---- | --1M | ---- | 200.00%1M | 0.00%-1M | ---1M | ---- | -200.00%-1M | 0.00%1M |
End cash Position | 1.92%8.25B | -2.71%8.09B | 81.91%8.32B | -7.28%4.57B | 2.07%4.93B | 2.90%4.83B | -46.03%4.69B | 112.17%8.7B | 26.55%4.1B | 53.58%3.24B |
Free cash flow | -33.69%1.66B | -51.12%2.51B | 492.49%5.13B | -61.11%865M | 18.55%2.22B | 203.08%1.88B | -125.51%-1.82B | 398.25%7.14B | -39.22%1.43B | 33,557.14%2.36B |
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 |