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 | 136.82%878.5M | 262.30%370.96M | -239.94%-228.56M | 269.32%163.33M | 62.56%-96.46M | -225.91%-257.63M | -74.82%204.61M | 959.50%812.67M | 58.56%-94.55M | -228.15M |
Net profit before non-cash adjustment | -35.87%211.06M | -53.82%329.09M | 23.39%712.65M | 88.76%577.58M | 40.64%305.98M | -41.58%217.57M | -32.76%372.4M | 56.35%553.85M | 89.02%354.23M | --187.41M |
Total adjustment of non-cash items | -11.13%81.64M | 34.22%91.86M | 15.57%68.44M | 0.64%59.22M | -8.03%58.84M | 66.69%63.97M | 34.41%38.38M | -30.34%28.55M | 222.89%40.99M | --12.7M |
-Depreciation and amortization | -10.68%20.21M | 30.77%22.63M | -9.13%17.3M | -40.91%19.04M | -4.78%32.22M | 41.96%33.84M | 53.61%23.84M | 24.30%15.52M | 34.06%12.48M | --9.31M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --3.57M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 1.97%9.7M | --9.51M |
-Disposal profit | --0 | 5,135.07%7.02M | --134K | ---- | ---- | ---- | ---- | --0 | 33.14%-8.33M | ---12.46M |
-Net exchange gains and losses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -120.21%-1.51M | 143.42%7.49M | ---17.25M |
-Other non-cash items | -1.26%61.43M | 21.99%62.22M | 26.94%51M | 50.95%40.18M | -11.67%26.62M | 107.24%30.13M | -0.06%14.54M | -25.96%14.55M | -1.85%19.65M | --20.02M |
Changes in working capital | 1,271.90%585.8M | 95.05%-49.99M | -113.25%-1.01B | -2.64%-473.46M | 14.45%-461.28M | -161.52%-539.17M | -189.53%-206.17M | 147.01%230.27M | -14.37%-489.78M | ---428.26M |
-Change in receivables | 23.79%95.58M | 185.14%77.21M | -698.33%-90.68M | 107.91%15.16M | -322.61%-191.68M | 17.44%-45.36M | ---54.94M | ---- | ---- | ---- |
-Change in inventory | 490.94%621.71M | 83.14%-159.03M | -60.75%-943.06M | -26.81%-586.65M | -2.09%-462.64M | -75.22%-453.19M | -372.05%-258.64M | 117.41%95.07M | -20.38%-546.12M | ---453.68M |
-Change in payables | -391.62%-210.86M | -18.47%72.31M | 797.53%88.69M | -109.60%-12.72M | 316.44%132.41M | -149.60%-61.18M | 533.47%123.36M | -51.50%19.47M | 87.62%40.15M | --21.4M |
-Provision for loans, leases and other losses | -38.62%13.73M | 112.17%22.37M | 4.27%10.54M | -22.40%10.11M | 261.83%13.03M | -141.23%-8.05M | 86.71%19.53M | --10.46M | ---- | ---- |
-Changes in other current assets | 160.96%49.14M | 3.24%-80.61M | -211.02%-83.31M | 85.07%75.04M | 150.97%40.55M | 141.67%16.16M | -161.06%-38.78M | 511.91%63.51M | 347.12%10.38M | ---4.2M |
-Changes in other current liabilities | -7.16%16.5M | 117.75%17.78M | -68.11%8.16M | 263.16%25.6M | -43.34%7.05M | 275.86%12.44M | -92.07%3.31M | 618.50%41.75M | -29.30%5.81M | --8.22M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 7.18%-56.96M | -24.61%-61.36M | -0.74%-49.24M | -96.41%-48.88M | -7.54%-24.89M | -84.23%-23.14M | -35.35%-12.56M | 52.60%-9.28M | -7.65%-19.58M | -18.19M |
Interest received (cash flow from operating activities) | 4.55%23K | 4.76%22K | -27.59%21K | 20.83%29K | 0.00%24K | 33.33%24K | -93.00%18K | 69.08%257K | -12.64%152K | 174K |
Tax refund paid | 88.50%-30.21M | -7.85%-262.74M | -63.76%-243.62M | -151.34%-148.77M | 44.19%-59.19M | 49.64%-106.05M | -29.47%-210.57M | -35,488.40%-162.64M | 99.79%-457K | -217.66M |
Other operating cash inflow (outflow) | 0.00%-1K | 0.00%-1K | -200.00%-1K | 1K | 0 | 1K | 0 | 0 | 200.00%1K | -1K |
Operating cash flow | 1,588.09%791.36M | 108.99%46.88M | -1,420.85%-521.41M | 81.01%-34.28M | 53.33%-180.52M | -1,989.80%-386.8M | -102.89%-18.51M | 660.15%641.01M | 75.33%-114.44M | ---463.83M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -102.80%-399.95M | -1,237.13%-197.21M | -198.99%-14.75M | 10.46%-4.93M | -3.75%-5.51M | 89.95%-5.31M | -191.98%-52.85M | -110.04%-18.1M | 360.68%180.24M | ---69.14M |
Net intangibles purchase and sale | 29.65%-833K | 31.60%-1.18M | 74.33%-1.73M | -52.12%-6.74M | -329.87%-4.43M | 57.94%-1.03M | ---2.45M | ---- | ---- | ---- |
Net changes in other investments | -419.36%-10.85M | 125.12%3.4M | -191.89%-13.53M | -282.98%-4.64M | 3,369.86%2.53M | 100.64%73K | -27.16%-11.43M | 73.90%-8.99M | -397.61%-34.43M | --11.57M |
Investing cash flow | -111.09%-411.63M | -549.81%-195M | -83.99%-30.01M | -120.17%-16.31M | -18.19%-7.41M | 90.61%-6.27M | -146.34%-66.73M | -118.58%-27.09M | 353.26%145.8M | ---57.57M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -162.57%-548.7M | 74.77%877M | -47.46%501.8M | 1,972.80%955.13M | -109.01%-51M | -5.60%565.8M | 312.54%599.37M | -46.49%-282M | -182.48%-192.5M | --233.39M |
Net common stock issuance | ---- | ---- | ---- | -100.00%-96K | ---48K | ---- | -100.20%-429K | --209.65M | ---- | ---- |
Increase or decrease of lease financing | -0.31%-3.52M | -14.50%-3.51M | 3.32%-3.06M | 6.80%-3.17M | -116.43%-3.4M | 24.81%-1.57M | 48.43%-2.09M | -41.13%-4.05M | -29.76%-2.87M | ---2.21M |
Cash dividends paid | 58.31%-40M | -20.02%-95.95M | 0.05%-79.95M | -33.39%-79.99M | 0.13%-59.96M | 24.94%-60.04M | -422.85%-80M | ---15.3M | ---- | ---- |
Net other fund-raising expenses | ---- | 0.00%-2K | 0.00%-2K | -100.00%-2K | 0.00%-1K | -100.08%-1K | 124.28%1.2M | -428.42%-4.95M | -19.24%-936K | ---785K |
Financing cash flow | -176.17%-592.22M | 85.66%777.54M | -51.97%418.79M | 862.06%871.88M | -122.69%-114.41M | -2.68%504.19M | 636.02%518.05M | 50.77%-96.65M | -185.21%-196.31M | --230.39M |
Net cash flow | ||||||||||
Beginning cash position | 32.62%2.56B | -6.43%1.93B | 66.20%2.06B | -19.59%1.24B | 7.76%1.54B | 43.32%1.43B | 108.02%999.05M | -26.42%480.26M | -29.55%652.69M | --926.45M |
Current changes in cash | -133.76%-212.49M | 574.55%629.42M | -116.15%-132.63M | 371.65%821.28M | -372.08%-302.33M | -74.33%111.12M | -16.33%432.81M | 413.62%517.27M | 43.32%-164.94M | ---291.01M |
Effect of exchange rate changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 120.21%1.51M | -143.42%-7.49M | --17.25M |
Cash adjustments other than cash changes | -200.00%-1K | --1K | ---- | ---- | -100.00%-2K | ---1K | ---- | ---- | -200.00%-1K | --1K |
End cash Position | -8.30%2.35B | 32.62%2.56B | -6.43%1.93B | 66.20%2.06B | -19.59%1.24B | 7.76%1.54B | 43.32%1.43B | 108.02%999.05M | -26.42%480.26M | --652.69M |
Free cash flow | 357.77%390.58M | 71.86%-151.52M | -1,071.45%-538.39M | 75.87%-45.96M | 51.56%-190.46M | -432.63%-393.14M | -111.85%-73.81M | 458.08%622.91M | 71.05%-173.96M | ---600.95M |
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 |