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 | 151.72%273.86M | -135.82%-529.5M | 310.88%1.48B | 127.69%359.81M | -219.95%-1.3B | -22.41%1.08B | 772.64%1.4B | -1,048.86%-207.57M | -99.32%21.88M | 282.38%3.23B |
Net profit before non-cash adjustment | 71.83%-138.39M | -350.43%-491.31M | 119.81%196.19M | -0.20%-990.34M | -370.96%-988.35M | 1,386.40%364.76M | -106.52%-28.36M | 20.69%435.15M | -63.71%360.55M | 173.92%993.44M |
Total adjustment of non-cash items | -95.58%4.72M | 740.44%106.63M | -79.53%12.69M | -12.29%61.97M | 326.43%70.65M | -63.58%16.57M | -70.71%45.49M | 55.76%155.27M | 1.81%99.69M | -6.77%97.92M |
-Depreciation and amortization | -16.67%11.54M | 171.13%13.85M | 233.27%5.11M | -72.68%1.53M | 12.06%5.61M | -36.98%5.01M | -61.42%7.95M | 6.07%20.6M | -22.74%19.42M | 1,255.50%25.13M |
-Reversal of impairment losses recognized in profit and loss | -35.28%13.66M | --21.1M | --0 | 61.41%24.72M | --15.31M | ---- | ---- | --24.57M | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -140.02%-2.06M | 2,612.20%5.15M |
-Share of associates | ---- | ---- | ---- | ---- | ---- | ---- | -609.78%-7.47M | -114.19%-1.05M | --7.42M | ---- |
-Disposal profit | ---37.7M | --0 | ---- | ---- | ---- | -3,825.91%-41.13M | 126.00%1.1M | -1,101.42%-4.25M | 1,362.07%424K | --29K |
-Other non-cash items | -75.98%17.22M | 845.83%71.68M | -78.78%7.58M | -28.17%35.72M | -5.63%49.73M | 20.00%52.7M | -61.95%43.91M | 54.94%115.41M | 10.17%74.49M | -34.60%67.61M |
Changes in working capital | 381.41%407.53M | -111.41%-144.82M | -1.45%1.27B | 437.43%1.29B | -154.38%-381.76M | -49.10%702.02M | 272.82%1.38B | -82.04%-797.99M | -120.54%-438.36M | 467.87%2.13B |
-Change in receivables | -174.64%-47.21M | -285.49%-17.19M | 11.95%9.27M | 208.88%8.28M | -46.90%2.68M | -56.37%5.05M | 431.66%11.57M | 109.25%2.18M | 8.39%-23.53M | -3,822.14%-25.69M |
-Change in inventory | 2,132.61%294.26M | -99.01%13.18M | 44.33%1.33B | 371.30%924.37M | -155.96%-340.72M | -48.80%608.86M | 185.59%1.19B | -153.13%-1.39B | -117.92%-548.91M | 432.30%3.06B |
-Change in prepaid assets | ---- | ---- | -175.59%-112.06M | 216.23%148.26M | 11.92%-127.55M | -3,018.95%-144.81M | -105.62%-4.64M | 291.18%82.61M | -130.73%-43.21M | --140.6M |
-Provision for loans, leases and other losses | 40.83%-17.77M | -376.94%-30.03M | -107.63%-6.3M | -20.50%82.57M | 3,459.95%103.86M | -267.08%-3.09M | 152.78%1.85M | ---3.51M | ---- | ---- |
-Changes in other current assets | 1,063.30%95.95M | -105.97%-9.96M | 17.42%166.87M | 1,134.69%142.12M | -105.11%-13.74M | 61.80%269.04M | -68.90%166.28M | 201.54%534.61M | 116.98%177.3M | -424.64%-1.04B |
-Changes in other current liabilities | 181.62%82.29M | 17.68%-100.82M | -603.80%-122.47M | -176.60%-17.4M | 80.95%-6.29M | -323.38%-33.03M | 160.56%14.78M | ---24.41M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -76.18%-7.26M | 51.55%-4.12M | 54.18%-8.51M | 40.99%-18.57M | -10.05%-31.46M | 35.42%-28.59M | 13.92%-44.27M | -73.22%-51.43M | -9.16%-29.69M | 69.74%-27.2M |
Interest received (cash flow from operating activities) | -20.00%8K | -58.33%10K | -56.36%24K | -96.00%55K | 447.41%1.37M | -94.48%251K | 22,615.00%4.54M | -84.25%20K | -96.38%127K | 315.13%3.51M |
Tax refund paid | 127.47%14.76M | -1,133.19%-53.73M | -103.04%-4.36M | 529.21%143.12M | 104.31%22.75M | -477.80%-527.29M | 9.87%-91.26M | -1,958.78%-101.25M | 102.99%5.45M | -3,110.03%-182.14M |
Other operating cash inflow (outflow) | 0 | 99.98%-2K | -1,250.24%-9.5M | -96.86%826K | 26.3M | 0 | -1K | 0 | 200.00%1K | 0.00%-1K |
Operating cash flow | 147.91%281.37M | -140.34%-587.34M | 200.06%1.46B | 137.89%485.24M | -342.65%-1.28B | -58.29%527.71M | 451.23%1.27B | -15,988.79%-360.23M | -100.07%-2.24M | 303.27%3.02B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 78.73%-10.21M | -429.22%-48M | -24.13%-9.07M | -190.88%-7.31M | 57.35%-2.51M | ---5.89M | ---- | 33.96%-5.14M | -495.94%-7.78M | ---1.31M |
Net intangibles purchase and sale | 45.88%-4.94M | -1,421.67%-9.13M | 97.91%-600K | ---28.76M | ---- | --619.01M | ---- | ---- | ---- | ---- |
Net business purchase and sale | ---26.78M | --0 | ---- | ---- | ---- | ---- | 113.03%97.87M | ---751.2M | ---- | ---- |
Net investment product transactions | --100M | --0 | ---- | 203.87%100M | 8.23%-96.28M | -4,296.20%-104.91M | --2.5M | ---- | ---1.22B | ---- |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | 71.02%-62.88M | ---217M | ---- | -5,900.00%-600M |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --600M |
Net changes in other investments | 74.31%-23.54M | -66.64%-91.62M | -1,587.55%-54.98M | 209.22%3.7M | -593.29%-3.38M | 936.59%686K | -113.10%-82K | -98.60%626K | 2,400.15%44.85M | 78.71%-1.95M |
Investing cash flow | 123.22%34.54M | -130.08%-148.75M | -195.59%-64.65M | 166.20%67.63M | -120.08%-102.17M | 1,260.47%508.9M | 103.85%37.41M | 18.01%-972.72M | -36,346.64%-1.19B | 84.49%-3.26M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 354.26%119.34M | 95.43%-46.94M | -241.09%-1.03B | -369.44%-301.41M | 90.24%-64.21M | 7.16%-658.13M | -145.47%-708.89M | 5.99%1.56B | 167.35%1.47B | -141.60%-2.18B |
Increase or decrease of lease financing | -3.48%-863K | -3.47%-834K | -3.47%-806K | -37.39%-779K | 77.91%-567K | 26.43%-2.57M | -1.99%-3.49M | 16.64%-3.42M | ---4.1M | ---- |
Cash dividends paid | ---- | ---- | ---- | ---- | ---- | 99.71%-213K | -10.74%-73.65M | 74.39%-66.51M | ---259.64M | ---- |
Net other fund-raising expenses | 1,958.48%3.52M | 106.95%171K | -1,306.86%-2.46M | 101.31%204K | 36.56%-15.59M | -1,116.03%-24.58M | 97.26%-2.02M | -63.05%-73.89M | 13.88%-45.32M | 18.49%-52.62M |
Financing cash flow | 356.30%122M | 95.38%-47.6M | -241.52%-1.03B | -275.78%-301.98M | 88.28%-80.36M | 13.02%-685.48M | -155.68%-788.05M | 21.81%1.42B | 151.95%1.16B | -265.00%-2.24B |
Net cash flow | ||||||||||
Beginning cash position | -63.34%452.42M | 41.66%1.23B | 40.57%871.08M | -70.22%619.68M | 20.30%2.08B | 42.35%1.73B | 7.27%1.22B | -2.30%1.13B | 205.35%1.16B | 43.46%379.7M |
Current changes in cash | 155.88%437.9M | -317.67%-783.69M | 43.50%360.03M | 117.15%250.89M | -516.67%-1.46B | -31.77%351.13M | 524.74%514.59M | 409.20%82.37M | -103.42%-26.64M | 577.87%779.71M |
Effect of exchange rate changes | -112.73%-273K | -24.80%2.14M | 460.12%2.85M | -72.60%509K | --1.86M | ---- | ---- | ---- | ---- | ---- |
Cash adjustments other than cash changes | ---- | -200.00%-1K | -50.00%1K | 200.00%2K | -300.00%-2K | --1K | ---- | ---- | 0.00%-1K | ---1K |
End cash Position | 96.73%890.04M | -63.34%452.42M | 41.66%1.23B | 40.57%871.08M | -70.22%619.68M | 20.30%2.08B | 42.35%1.73B | 7.27%1.22B | -2.30%1.13B | 205.35%1.16B |
Free cash flow | 141.31%266.22M | -144.56%-644.47M | 222.00%1.45B | 135.01%449.18M | -345.87%-1.28B | -58.76%521.82M | 446.29%1.27B | -3,547.80%-365.36M | -100.33%-10.02M | 303.62%3.02B |
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 |