Sakurasaku Plus
7097
Timee
215A
Wintest
6721
Heartseed
219A
Raksul
4384
(FY)Sep 30, 2023 | (FY)Sep 30, 2022 | (FY)Sep 30, 2021 | (FY)Sep 30, 2020 | (FY)Sep 30, 2019 | (FY)Sep 30, 2018 | (FY)Sep 30, 2017 | (FY)Sep 30, 2016 | (FY)Sep 30, 2015 | (FY)Sep 30, 2014 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 9.95%656.52M | 2,400.37%597.09M | -96.33%23.88M | 98.09%650.07M | -31.90%328.17M | 82.37%481.88M | -13.04%264.23M | -8.13%303.87M | 42.92%330.75M | -15.74%231.43M |
Net profit before non-cash adjustment | 43.68%832.76M | 20.30%579.57M | 47.97%481.76M | -3.58%325.58M | -25.17%337.65M | 34.46%451.25M | 39.76%335.6M | -39.37%240.13M | 264.40%396.07M | -45.80%108.69M |
Total adjustment of non-cash items | -25.39%145.65M | 42.77%195.22M | 69.89%136.73M | -36.81%80.48M | 83.39%127.36M | -42.85%69.45M | 3.99%121.52M | 327.17%116.85M | -144.23%-51.44M | 2.57%116.3M |
-Depreciation and amortization | -8.33%124.52M | 2.12%135.83M | 12.58%133.02M | 1.32%118.15M | -1.22%116.61M | 2.88%118.05M | -4.62%114.75M | 3.56%120.3M | 10.85%116.17M | 3.29%104.8M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | 15.75%11.66M | --10.07M | ---- | ---- | --109.87M | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 32.20%8.67M | 179.51%6.56M | -196.30%-8.25M |
-Disposal profit | -99.93%9K | 33.03%13.84M | 419.22%10.4M | -27.87%2M | 103.41%2.78M | -470.44%-81.55M | 391.25%22.01M | -79.31%4.48M | 564.62%21.66M | 746.49%3.26M |
-Remuneration paid in stock | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -75.01%1.42M | 33.34%5.68M | 431.34%4.26M |
-Other non-cash items | -53.62%21.12M | 781.38%45.55M | 83.15%-6.69M | -976.29%-39.67M | -116.11%-3.69M | 250.06%22.88M | 15.40%-15.25M | 94.21%-18.02M | -2,646.37%-311.37M | -9.50%12.23M |
Changes in working capital | -81.14%-321.89M | 70.11%-177.7M | -343.69%-594.61M | 278.31%244.01M | -252.49%-136.84M | 79.87%-38.82M | -263.24%-192.88M | -282.37%-53.1M | -315.57%-13.89M | 116.41%6.44M |
-Change in receivables | -112.31%-15.49M | 154.69%125.82M | -1,391.14%-230.04M | -358.93%-15.43M | -33.11%5.96M | 123.75%8.91M | -322.26%-37.51M | -108.80%-8.88M | 303.05%100.97M | -94.39%-49.72M |
-Change in inventory | 2.36%-173.13M | 50.17%-177.31M | -106.63%-355.83M | -8.33%-172.21M | -262.37%-158.97M | 75.27%-43.87M | -720.82%-177.4M | 126.89%28.58M | -178.81%-106.28M | 260.46%134.85M |
-Change in payables | -9.73%-135.09M | -2,335.89%-123.11M | -101.19%-5.05M | 3,353.82%425.82M | 296.01%12.33M | -139.11%-6.29M | 115.48%16.08M | -956.80%-103.92M | 87.15%-9.83M | -226.73%-76.55M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 2,377.87%31.12M | 158.66%1.26M | -121.49%-2.14M |
-Provision for loans, leases and other losses | 118.20%2.91M | -333.81%-15.99M | -163.34%-3.69M | 51.71%5.82M | 57.82%3.84M | -59.09%2.43M | --5.94M | ---- | ---- | ---- |
-Changes in other current assets | -108.48%-1.09M | --12.89M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 13.52%-7.74M | -3.93%-8.95M | -10.44%-8.61M | 1.71%-7.8M | 7.43%-7.93M | 9.00%-8.57M | 6.45%-9.42M | 8.89%-10.07M | 2.43%-11.05M | 23.09%-11.32M |
Interest received (cash flow from operating activities) | 194.29%103K | 45.83%35K | -57.89%24K | -22.97%57K | 60.87%74K | 12.20%46K | -83.53%41K | 0.40%249K | 2.06%248K | 40.46%243K |
Tax refund paid | -36.47%-205.17M | -16.37%-150.34M | -16.46%-129.2M | 37.75%-110.94M | -43.84%-178.22M | -18.18%-123.9M | -11.46%-104.84M | -95.37%-94.06M | -11.09%-48.15M | 36.45%-43.34M |
Other operating cash inflow (outflow) | -79.73%1.87M | 32.79%9.2M | 156.70%6.93M | 30.43%2.7M | -58.92%2.07M | -81.71%5.04M | 775.38%27.56M | 3.15M | 0 | -1K |
Operating cash flow | -0.33%445.58M | 517.90%447.04M | -120.03%-106.97M | 270.47%534.09M | -59.33%144.17M | 99.63%354.49M | -12.58%177.58M | -25.26%203.14M | 53.55%271.8M | -7.76%177.01M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 80.06%-22.9M | 38.19%-114.84M | -24.93%-185.81M | -785.07%-148.73M | -111.78%-16.8M | 429.22%142.69M | 30.74%-43.34M | 80.21%-62.58M | 7.68%-316.27M | -331.73%-342.57M |
Net intangibles purchase and sale | -136.35%-26.79M | 53.43%-11.33M | 16.18%-24.34M | -9.55%-29.04M | 48.67%-26.51M | -35.49%-51.64M | -71.41%-38.11M | 59.74%-22.23M | -24.17%-55.23M | -1.53%-44.48M |
Net investment product transactions | -1,391.95%-83.62M | 0.09%-5.61M | -70.36%-5.61M | 37.80%-3.29M | 3.46%-5.29M | 0.00%-5.48M | 92.91%-5.48M | -578.07%-77.35M | -137.00%-11.41M | 0.00%-4.81M |
Advance cash and loans provided to other parties | ---100M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net changes in other investments | -87.62%-9.26M | 38.91%-4.94M | -603.18%-8.08M | 142.23%1.61M | -641.33%-3.8M | -118.59%-513K | 244.65%2.76M | -100.52%-1.91M | 3,661.47%366.08M | -77.38%-10.28M |
Investing cash flow | -77.43%-242.57M | 38.92%-136.72M | -24.73%-223.84M | -242.42%-179.45M | -161.62%-52.41M | 201.04%85.05M | 48.69%-84.18M | -875.04%-164.07M | 95.82%-16.83M | -200.62%-402.14M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -203.57%-46.84M | -69.42%45.23M | -55.95%147.92M | 1,434.51%335.8M | 106.88%21.88M | -184.94%-317.84M | -339.54%-111.55M | -67.27%46.57M | 583.58%142.27M | 146.37%20.81M |
Net common stock issuance | 120.09%23.25M | -2.76%-115.75M | -6,385.94%-112.64M | 589.23%1.79M | -80.67%260K | 208.49%1.35M | --436K | ---- | -1,855.04%-8.35M | -99.93%476K |
Increase or decrease of lease financing | 29.92%-11.77M | 7.99%-16.8M | 2.57%-18.26M | -3.77%-18.74M | -6.52%-18.06M | 0.65%-16.95M | 30.56%-17.06M | -3.57%-24.57M | -11.36%-23.72M | -3.25%-21.3M |
Cash dividends paid | 1.53%-42.84M | 1.70%-43.51M | -0.74%-44.26M | -19.96%-43.94M | -101.10%-36.63M | -0.18%-18.21M | 0.23%-18.18M | -0.55%-18.22M | 32.21%-18.12M | -269.38%-26.73M |
Net other fund-raising expenses | 78.49%166K | -25.00%93K | 21.57%124K | 209.09%102K | 125.98%33K | -805.56%-127K | 126.87%18K | -3,250.00%-67K | 99.97%-2K | -0.02%-6.3M |
Financing cash flow | 40.31%-78.04M | -382.13%-130.74M | -109.86%-27.12M | 945.99%275.02M | 90.76%-32.51M | -140.40%-351.79M | -4,049.69%-146.34M | -95.98%3.71M | 378.57%92.06M | -105.26%-33.05M |
Net cash flow | ||||||||||
Beginning cash position | 12.33%1.66B | -19.49%1.48B | 52.16%1.84B | 5.16%1.21B | 8.28%1.15B | -4.76%1.06B | 4.00%1.11B | 47.98%1.07B | -26.30%723.36M | 232.25%981.54M |
Current changes in cash | -30.41%124.96M | 150.17%179.58M | -156.84%-357.93M | 962.70%629.66M | -32.48%59.25M | 265.77%87.75M | -223.75%-52.94M | -87.67%42.78M | 234.42%347.04M | -137.63%-258.18M |
Effect of exchange rate changes | -65.73%939K | --2.74M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash adjustments other than cash changes | ---- | ---- | ---1K | ---- | ---- | -200.00%-1K | 200.00%1K | ---1K | ---- | --1K |
End cash Position | 7.58%1.79B | 12.33%1.66B | -19.49%1.48B | 52.16%1.84B | 5.16%1.21B | 8.28%1.15B | -4.76%1.06B | 4.00%1.11B | 47.98%1.07B | -26.30%723.36M |
Free cash flow | 23.41%395.9M | 201.15%320.81M | -189.29%-317.16M | 252.48%355.21M | -63.44%100.78M | 186.73%275.62M | -18.76%96.12M | 218.68%118.33M | 52.53%-99.7M | -405.53%-210.04M |
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 |