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 | 205.95%14.62B | -54.13%4.78B | 28.74%10.41B | -17.00%8.09B | -5.63%9.75B | -33.79%10.33B | 29.23%15.6B | -18.22%12.07B | 39.26%14.76B | 28.59%10.6B |
Net profit before non-cash adjustment | 38.05%10.52B | -9.50%7.62B | 122.93%8.42B | -29.88%3.78B | -21.08%5.39B | -6.65%6.82B | 20.43%7.31B | 39.04%6.07B | 83.33%4.37B | -17.36%2.38B |
Total adjustment of non-cash items | -35.97%4.73B | 81.62%7.38B | 14.06%4.07B | 0.20%3.56B | 5.27%3.56B | -22.92%3.38B | -33.22%4.38B | 6.45%6.57B | -8.42%6.17B | 31.34%6.73B |
-Depreciation and amortization | -1.83%5.09B | -0.19%5.18B | 1.49%5.19B | -5.35%5.12B | 7.69%5.4B | 1.44%5.02B | -0.36%4.95B | -5.18%4.97B | -8.19%5.24B | -5.06%5.7B |
-Reversal of impairment losses recognized in profit and loss | -75.82%588M | 613.20%2.43B | -51.63%341M | 131.91%705M | --304M | ---- | ---- | 247.44%271M | -66.67%78M | --234M |
-Share of associates | -104.76%-43M | -112.65%-21M | 1,283.33%166M | 154.55%12M | -37.50%-22M | -220.00%-16M | 88.89%-5M | 6.25%-45M | -20.00%-48M | 21.57%-40M |
-Disposal profit | -72.02%-1.04B | -109.72%-604M | 80.83%-288M | -594.08%-1.5B | 147.95%304M | -328.38%-634M | -242.31%-148M | 0.97%104M | 194.29%103M | -87.54%35M |
-Net exchange gains and losses | 54.90%-46M | -500.00%-102M | 46.88%-17M | 0.00%-32M | -633.33%-32M | 127.27%6M | -237.50%-22M | -71.93%16M | 46.15%57M | 3,800.00%39M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---750M | ---- | ---- | ---- | ---- | ---- |
-Other non-cash items | -63.58%181M | 137.42%497M | -80.93%-1.33B | 55.54%-734M | -65.93%-1.65B | -156.44%-995M | -130.94%-388M | 69.23%1.25B | -2.88%741M | 168.68%763M |
Changes in working capital | 93.82%-632M | -394.20%-10.23B | -378.09%-2.07B | -7.69%744M | 544.80%806M | -96.80%125M | 789.58%3.9B | -113.40%-566M | 185.09%4.23B | 536.05%1.48B |
-Change in receivables | -62.28%-2.74B | 40.68%-1.69B | -263.43%-2.84B | -61.40%1.74B | 108.76%4.51B | 264.61%2.16B | -248.98%-1.31B | -67.23%880M | 243.35%2.69B | -32.65%-1.87B |
-Change in inventory | 107.33%508M | -88.24%-6.93B | -505.95%-3.68B | 609.55%907M | 90.79%-178M | -151.44%-1.93B | 486.27%3.76B | -66.98%641M | 747.60%1.94B | 211.17%229M |
-Change in prepaid assets | ---- | ---- | ---- | -8,883.33%-1.08B | -113.04%-12M | 137.55%92M | -178.03%-245M | 6,180.00%314M | -93.42%5M | -44.12%76M |
-Change in payables | 194.73%1.57B | -138.86%-1.65B | 380.41%4.25B | 58.11%-1.52B | -436.94%-3.62B | -125.25%-674M | 179.89%2.67B | -649.51%-3.34B | -51.44%608M | -14.54%1.25B |
-Provision for loans, leases and other losses | -29.55%31M | -78.43%44M | 12.71%204M | -71.50%181M | 202.38%635M | 40.94%210M | -61.10%149M | 93.43%383M | -16.46%198M | 144.38%237M |
-Changes in other current assets | ---- | ---- | ---- | 197.33%511M | -293.01%-525M | 124.35%272M | -300.54%-1.12B | 145.96%557M | -177.64%-1.21B | 99.11%1.56B |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -0.92%-328M | -82.58%-325M | 9.64%-178M | 28.10%-197M | -0.74%-274M | 9.33%-272M | 22.28%-300M | 14.79%-386M | -13.25%-453M | 14.89%-400M |
Interest received (cash flow from operating activities) | 11.60%1.42B | 19.03%1.28B | 4.18%1.07B | -8.45%1.03B | 5.14%1.12B | 7.76%1.07B | -2.94%992M | 16.27%1.02B | 5.40%879M | -3.58%834M |
Tax refund paid | 4.80%-2.95B | -37.06%-3.1B | -69.46%-2.26B | 47.24%-1.34B | -33.40%-2.53B | 12.25%-1.9B | -11.15%-2.16B | -15.28%-1.95B | -75.65%-1.69B | 29.55%-961M |
Other operating cash inflow (outflow) | 198.17%107M | -153.96%-109M | -58.61%202M | 488M | 0 | -1M | 0 | 0 | -200.00%-1M | 200.00%1M |
Operating cash flow | 411.29%12.86B | -72.79%2.52B | 14.53%9.25B | 0.11%8.07B | -12.59%8.06B | -34.70%9.23B | 31.29%14.13B | -20.27%10.76B | 34.00%13.5B | 38.50%10.07B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -5.83%-4.56B | -30.03%-4.3B | 37.14%-3.31B | 1.11%-5.27B | 0.95%-5.33B | -38.81%-5.38B | -19.43%-3.87B | 46.43%-3.24B | -60.75%-6.05B | 22.70%-3.77B |
Net business purchase and sale | --2.44B | --0 | ---- | ---1B | ---- | -481.01%-682M | 190.40%179M | ---198M | ---- | -93.29%112M |
Net investment product transactions | 36.60%2.17B | 269.77%1.59B | -86.95%430M | 132.63%3.29B | 331.00%1.42B | -3,505.88%-613M | 88.19%-17M | -140.00%-144M | 3,372.73%360M | -107.80%-11M |
Advance cash and loans provided to other parties | 80.77%-5M | 84.52%-26M | -281.82%-168M | -450.00%-44M | 83.33%-8M | 40.00%-48M | -2,566.67%-80M | -50.00%-3M | 0.00%-2M | 98.17%-2M |
Repayment of advance payments to other parties and cash income from loans | -95.52%3M | 8.06%67M | 6,100.00%62M | -87.50%1M | 300.00%8M | -96.92%2M | 2,066.67%65M | -50.00%3M | -95.31%6M | 36.17%128M |
Net changes in other investments | -49.32%-442M | 16.62%-296M | -43.72%-355M | -557.41%-247M | -94.65%54M | 2,627.03%1.01B | 131.90%37M | 3.33%-116M | -0.84%-120M | 58.39%-119M |
Investing cash flow | 86.97%-387M | 11.13%-2.97B | -2.42%-3.34B | 15.38%-3.26B | 32.46%-3.86B | -54.73%-5.71B | 0.32%-3.69B | 36.30%-3.7B | -58.83%-5.81B | -8.80%-3.66B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -216.84%-1.82B | 115.45%1.56B | -1,621.45%-10.07B | -56.01%662M | 1,535.87%1.51B | 103.42%92M | 44.72%-2.69B | -64.57%-4.87B | -11.20%-2.96B | -506.11%-2.66B |
Net common stock issuance | -23.73%-2.48B | -30.34%-2B | -51,100.00%-1.54B | 99.84%-3M | 14.50%-1.91B | -25.08%-2.23B | -59,433.33%-1.79B | 99.63%-3M | -20,425.00%-821M | 0.00%-4M |
Increase or decrease of lease financing | 20.83%-133M | 8.20%-168M | -38.64%-183M | -7.32%-132M | -296.77%-123M | 51.56%-31M | -10.34%-64M | 7.94%-58M | 10.00%-63M | -32.08%-70M |
Cash dividends paid | 31.25%-1.42B | -66.08%-2.06B | 0.08%-1.24B | 3.65%-1.24B | 16.73%-1.29B | -36.75%-1.55B | 0.09%-1.13B | 1.82%-1.13B | -0.09%-1.15B | -0.09%-1.15B |
Net other fund-raising expenses | -22.08%-1.11B | 12.29%-906M | -69.62%-1.03B | 78.71%-609M | -189.28%-2.86B | -13.68%-989M | 69.79%-870M | -158.53%-2.88B | -2.30%-1.11B | -0.46%-1.09B |
Financing cash flow | -94.11%-6.95B | 74.54%-3.58B | -962.31%-14.07B | 71.70%-1.32B | 0.68%-4.68B | 28.01%-4.71B | 26.83%-6.54B | -46.35%-8.94B | -22.79%-6.11B | -203.79%-4.98B |
Net cash flow | ||||||||||
Beginning cash position | -26.38%10.36B | -36.20%14.07B | 17.84%22.06B | -2.34%18.72B | -6.14%19.17B | 23.88%20.42B | -10.27%16.49B | 6.84%18.37B | 11.06%17.2B | 20.82%15.48B |
Current changes in cash | 236.99%5.53B | 50.56%-4.03B | -334.01%-8.16B | 843.50%3.49B | 60.69%-469M | -130.63%-1.19B | 306.85%3.9B | -219.48%-1.88B | 9.60%1.58B | -36.71%1.44B |
Effect of exchange rate changes | -25.86%238M | 84.48%321M | 219.18%174M | -603.45%-146M | 117.68%29M | -490.48%-164M | 4,300.00%42M | 99.81%-1M | -289.45%-521M | -30.73%275M |
Cash adjustments other than cash changes | ---1M | ---- | ---- | 77.78%-2M | -108.74%-9M | --103M | ---- | -101.65%-2M | --121M | ---- |
End cash Position | 55.63%16.12B | -26.38%10.36B | -36.20%14.07B | 17.84%22.06B | -2.34%18.72B | -6.14%19.17B | 23.88%20.42B | -10.27%16.49B | 6.84%18.37B | 11.06%17.2B |
Free cash flow | 509.60%8.27B | -135.07%-2.02B | 114.37%5.76B | 3.55%2.69B | -24.56%2.6B | -66.19%3.44B | 47.79%10.17B | -6.64%6.88B | 20.98%7.37B | 203.38%6.1B |
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 |