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 | 99.88%6.87B | 0.88%3.44B | 8.64%3.41B | -33.92%3.14B | 2.42%4.75B | -15.54%4.64B | 52.12%5.49B | -28.61%3.61B | 16.39%5.06B | 32.89%4.34B |
Net profit before non-cash adjustment | 375.22%2.7B | -75.05%569M | 20.50%2.28B | 9.17%1.89B | -15.12%1.73B | -39.00%2.04B | -11.05%3.35B | 9.13%3.77B | 30.98%3.45B | 67.24%2.63B |
Total adjustment of non-cash items | -21.08%2.33B | 6.84%2.95B | 41.86%2.76B | -30.54%1.95B | 22.83%2.8B | 5.89%2.28B | 50.49%2.16B | -8.50%1.43B | -14.99%1.57B | -8.86%1.84B |
-Depreciation and amortization | 2.00%2.6B | 1.51%2.55B | 11.20%2.51B | -4.24%2.26B | 0.77%2.36B | 18.41%2.34B | 15.75%1.98B | 0.47%1.71B | -3.52%1.7B | -1.62%1.76B |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | --465M | ---- | ---- | -84.58%37M | --240M | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 575.00%19M | 95.35%-4M |
-Share of associates | --0 | 72.22%-40M | 32.71%-144M | -18.23%-214M | -79.21%-181M | 16.53%-101M | -12.04%-121M | -28.57%-108M | -23.53%-84M | 5.56%-68M |
-Disposal profit | 343.48%102M | -67.14%23M | 337.50%70M | 113.68%16M | -143.75%-117M | -171.64%-48M | 13.56%67M | 84.38%59M | 151.61%32M | -167.39%-62M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 355.40%355M | ---139M |
-Other non-cash items | -189.47%-374M | 29.01%418M | 384.21%324M | -141.16%-114M | 207.78%277M | -61.21%90M | 187.88%232M | 62.12%-264M | -298.01%-697M | 208.77%352M |
Changes in working capital | 2,372.84%1.84B | 95.04%-81M | -132.76%-1.63B | -432.70%-702M | -32.15%211M | 2,321.43%311M | 99.12%-14M | -4,067.50%-1.59B | 130.30%40M | 59.63%-132M |
-Change in receivables | -650.14%-1.9B | 40.82%345M | 112.89%245M | -205.49%-1.9B | 54.28%1.8B | 159.50%1.17B | -504.00%-1.96B | 58.17%-325M | 18.81%-777M | 39.81%-957M |
-Change in inventory | -47.49%178M | 123.35%339M | -380.79%-1.45B | -420.69%-302M | -105.99%-58M | 369.17%969M | 61.50%-360M | -1,458.33%-935M | 31.03%-60M | -149.15%-87M |
-Change in payables | 709.73%3.57B | -83.70%-586M | -120.16%-319M | 216.32%1.58B | 23.12%-1.36B | -172.80%-1.77B | 980.43%2.43B | -132.28%-276M | 7.28%855M | -5.57%797M |
-Change in accrued expense | 650.00%66M | -112.12%-12M | 450.00%99M | -51.35%18M | 180.43%37M | -411.11%-46M | 85.94%-9M | -390.91%-64M | -80.87%22M | -52.48%115M |
-Provision for loans, leases and other losses | 1,060.00%58M | 105.88%5M | -127.24%-85M | 371.30%312M | -213.86%-115M | 253.03%101M | -1,000.00%-66M | ---6M | ---- | ---- |
-Changes in other current assets | 20.93%-136M | -40.98%-172M | 70.32%-122M | -332.63%-411M | 15.18%-95M | -143.48%-112M | -342.11%-46M | --19M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 14.29%-12M | 56.25%-14M | 11.11%-32M | 28.00%-36M | -85.19%-50M | 6.90%-27M | -31.82%-29M | 31.25%-22M | 20.00%-32M | -25.00%-40M |
Interest received (cash flow from operating activities) | 121.21%146M | -60.95%66M | 16.55%169M | 22.88%145M | -32.18%118M | -1.14%174M | 26.62%176M | -21.02%139M | 0.00%176M | 13.55%176M |
Tax refund paid | 79.74%-108M | 13.47%-533M | -21.74%-616M | 4.53%-506M | 28.86%-530M | 25.72%-745M | 25.43%-1B | -220.24%-1.35B | -73.55%-420M | -178.16%-242M |
Other operating cash inflow (outflow) | 10,150.00%205M | -94.44%2M | 200.00%36M | 33.33%12M | 800.00%9M | 200.00%1M | -1M | 0 | 0 | -1M |
Operating cash flow | 140.03%7.11B | -0.20%2.96B | 7.74%2.97B | -35.92%2.75B | 6.34%4.3B | -12.80%4.04B | 94.58%4.63B | -50.18%2.38B | 12.82%4.78B | 28.21%4.24B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 4.00%-2.57B | -8.03%-2.68B | -70.90%-2.48B | 43.34%-1.45B | 20.38%-2.56B | -18.90%-3.21B | 19.91%-2.7B | -62.96%-3.38B | -50.73%-2.07B | 15.86%-1.37B |
Net intangibles purchase and sale | 40.73%-195M | -64.50%-329M | -1,011.11%-200M | 65.38%-18M | 10.34%-52M | -93.33%-58M | -36.36%-30M | 35.29%-22M | 32.00%-34M | -525.00%-50M |
Net investment product transactions | -18.13%903M | 110,200.00%1.1B | 100.13%1M | -155.68%-799M | 149.13%1.44B | 2,233.33%576M | -101.77%-27M | 1,296.33%1.52B | 109.36%109M | -104.57%-1.16B |
Net changes in other investments | -52.63%-58M | 45.71%-38M | 30.00%-70M | -85.19%-100M | 0.00%-54M | 68.05%-54M | -109.05%-169M | 228.14%1.87B | -987.31%-1.46B | 72.93%-134M |
Investing cash flow | 1.08%-1.92B | 29.34%-1.94B | -16.05%-2.75B | -92.44%-2.37B | 55.27%-1.23B | 6.11%-2.75B | -36,512.50%-2.93B | 99.77%-8M | -26.86%-3.45B | -0.63%-2.72B |
Financing cash flow | ||||||||||
Net issuance payments of debt | --0 | 68.42%-114M | ---361M | ---- | -195.38%-62M | -36.89%65M | --103M | --0 | --0 | -141.03%-135M |
Net common stock issuance | --0 | --0 | ---272M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Increase or decrease of lease financing | -9.09%-12M | 89.00%-11M | -5.26%-100M | 3.06%-95M | ---98M | ---- | ---- | ---- | ---- | ---- |
Cash dividends paid | 0.35%-575M | 15.64%-577M | 0.15%-684M | 12.52%-685M | -0.13%-783M | 3.10%-782M | 2.89%-807M | -9.63%-831M | -63.36%-758M | -171.35%-464M |
Cash dividends for minorities | ---- | ---- | ---- | ---- | ---- | ---- | 23.08%-10M | -85.71%-13M | 53.33%-7M | -15.38%-15M |
Net other fund-raising expenses | ---- | 50.00%-1M | -100.00%-2M | 0.00%-1M | 0.00%-1M | 99.63%-1M | -27,200.00%-273M | 0.00%-1M | 50.00%-1M | ---2M |
Financing cash flow | 16.50%-587M | 50.46%-703M | -81.69%-1.42B | 17.27%-781M | -31.48%-944M | 27.25%-718M | -16.80%-987M | -10.31%-845M | -24.35%-766M | -524.83%-616M |
Net cash flow | ||||||||||
Beginning cash position | 3.68%9.21B | -11.74%8.88B | -3.75%10.06B | 25.39%10.46B | 7.25%8.34B | 10.27%7.77B | 26.91%7.05B | 11.10%5.56B | 23.09%5B | 23.58%4.06B |
Current changes in cash | 1,355.06%4.6B | 126.33%316M | -203.80%-1.2B | -118.61%-395M | 270.98%2.12B | -20.22%572M | -53.08%717M | 172.86%1.53B | -37.64%560M | 20.70%898M |
Effect of exchange rate changes | -430.00%-33M | -47.37%10M | 533.33%19M | 175.00%3M | 50.00%-4M | -200.00%-8M | 125.00%8M | -700.00%-32M | -110.26%-4M | 25.81%39M |
Cash adjustments other than cash changes | -200.00%-1M | --1M | ---- | ---- | ---1M | ---- | 0.00%-1M | 0.00%-1M | -200.00%-1M | --1M |
End cash Position | 49.56%13.77B | 3.68%9.21B | -11.74%8.88B | -3.75%10.06B | 25.39%10.46B | 7.25%8.34B | 10.27%7.77B | 26.91%7.05B | 11.10%5.56B | 23.09%5B |
Free cash flow | 5,441.98%4.33B | -129.35%-81M | -74.86%276M | -33.70%1.1B | 121.69%1.66B | -59.40%747M | 280.39%1.84B | -138.64%-1.02B | -3.97%2.64B | 66.00%2.75B |
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 |