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 | -118.04%-69.1M | -57.61%382.93M | 791.69%903.3M | -55.33%101.3M | 85.50%226.76M | 244.75%122.24M | -86.38%35.46M | 91.61%260.3M | -15.79%135.85M | 32.07%161.33M |
Net profit before non-cash adjustment | 17.84%374.04M | 14.82%317.41M | 83.48%276.45M | 11.24%150.67M | 7.81%135.45M | -1.68%125.64M | -31.73%127.79M | 47.58%187.18M | -30.96%126.84M | 62.83%183.71M |
Total adjustment of non-cash items | 55.21%-14.27M | -258.12%-31.87M | -330.94%-8.9M | 56.64%-2.07M | -136.44%-4.76M | -67.68%13.07M | 66.09%40.45M | -48.27%24.35M | 177.47%47.08M | -73.26%16.97M |
-Depreciation and amortization | 4.21%30.95M | 47.41%29.7M | -11.94%20.15M | 27.70%22.88M | -9.42%17.92M | -16.17%19.78M | 56.98%23.59M | -4.84%15.03M | -0.37%15.79M | -12.60%15.85M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 41.46%12.57M | -19.49%8.89M |
-Disposal profit | 149.24%2.32M | 73.10%-4.71M | -34.75%-17.52M | -79.23%-13M | -182.85%-7.26M | 71.30%-2.57M | -980.65%-8.94M | -102.76%-827K | --29.93M | ---- |
-Other non-cash items | 16.38%-47.54M | -393.38%-56.85M | 3.48%-11.52M | 22.59%-11.94M | -272.36%-15.42M | -116.06%-4.14M | 154.09%25.79M | 190.50%10.15M | -44.31%-11.22M | -141.60%-7.77M |
Changes in working capital | -540.37%-428.86M | -84.68%97.39M | 1,444.01%635.75M | -149.24%-47.3M | 683.48%96.07M | 87.60%-16.47M | -372.28%-132.78M | 228.10%48.76M | 3.26%-38.07M | 27.29%-39.35M |
-Change in receivables | -337.70%-173.41M | 156.42%72.95M | -339.06%-129.3M | 743.30%54.09M | 121.82%6.41M | 47.24%-29.39M | 35.35%-55.71M | -93.25%-86.18M | 10.83%-44.59M | -32.38%-50.01M |
-Change in inventory | -263.83%-6.98M | 548.40%4.26M | -92.70%657K | 341.17%9M | 32.84%-3.73M | -153.30%-5.56M | 189.40%10.42M | -152.86%-11.66M | 669.77%22.05M | 111.52%2.87M |
-Change in prepaid assets | 269.19%1.41M | 21.31%-831K | -143.35%-1.06M | -67.23%2.44M | 161.73%7.43M | -419.08%-12.04M | -8.24%3.77M | 112.89%4.11M | -3,796.18%-31.9M | --863K |
-Change in payables | -71.14%-32.8M | -136.46%-19.17M | 11,181.97%52.57M | 170.39%466K | -104.74%-662K | 160.99%13.98M | -200.23%-22.91M | 169.16%22.86M | -338.65%-33.06M | -21.54%13.85M |
-Provision for loans, leases and other losses | 92.44%12.7M | -39.56%6.6M | 229.52%10.92M | -386.28%-8.43M | 130.33%2.94M | -6,883.45%-9.71M | -102.38%-139K | --5.83M | ---- | ---- |
-Changes in other current assets | -784.35%-229.77M | -95.22%33.58M | 769.40%701.96M | -225.33%-104.86M | 218.68%83.67M | 138.49%26.26M | -159.94%-68.21M | 130.21%113.79M | 814.71%49.43M | 24.17%-6.92M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | ||||||||||
Interest received (cash flow from operating activities) | 0.00%50K | 13.64%50K | -72.33%44K | -75.50%159K | -71.01%649K | -49.66%2.24M | -26.22%4.45M | -21.81%6.03M | -23.37%7.71M | 48.03%10.06M |
Tax refund paid | 66.23%-36.09M | 20.82%-106.85M | -196.93%-134.94M | -30.38%-45.44M | -13.43%-34.85M | 21.73%-30.73M | -250.82%-39.26M | 34.71%-11.19M | 13.56%-17.14M | -169.59%-19.83M |
Other operating cash inflow (outflow) | 14.08%39.95M | 27.25%35.02M | 310.13%27.52M | 6.71M | 0 | 1K | 0 | 0 | -1K | 0 |
Operating cash flow | -120.95%-65.18M | -60.91%311.15M | 1,168.88%795.93M | -67.42%62.73M | 105.38%192.55M | 14,346.07%93.76M | -99.75%649K | 101.82%255.14M | -16.59%126.42M | 24.64%151.57M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 88.82%-939K | 5.32%-8.4M | 57.51%-8.87M | -76.95%-20.87M | -197.03%-11.8M | 89.39%-3.97M | -2,199.82%-37.44M | 32.19%-1.63M | 83.09%-2.4M | -16.82%-14.2M |
Net intangibles purchase and sale | 90.56%-2M | -1,505.30%-21.19M | 72.03%-1.32M | ---4.72M | ---- | 98.11%-113K | -8,093.15%-5.98M | 95.28%-73K | 86.46%-1.55M | -25.16%-11.41M |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---52.2M | ---- |
Net investment product transactions | --0 | 84.30%-1.45M | -43.68%-9.24M | -295.33%-6.43M | -100.98%-1.63M | 958.34%165.75M | -94.78%15.66M | 2,545.19%300M | 21.70%-12.27M | 94.78%-15.67M |
Net changes in other investments | 98.01%-418K | -6,497.18%-21.05M | 80.61%-319K | 46.94%-1.65M | 66.40%-3.1M | 72.43%-9.23M | -190.26%-33.47M | 58.71%-11.53M | -431.52%-27.93M | -249.34%-5.25M |
Investing cash flow | 93.55%-3.36M | -163.79%-52.08M | 41.35%-19.74M | -103.76%-33.66M | -110.84%-16.52M | 348.96%152.44M | -121.35%-61.23M | 397.67%286.77M | -107.03%-96.34M | 86.35%-46.53M |
Financing cash flow | ||||||||||
Net common stock issuance | --0 | 120.69%1.98M | -44.81%899K | --1.63M | ---- | --138K | ---- | ---48K | ---- | -100.12%-66K |
Cash dividends paid | -25.13%-96.23M | -100.10%-76.91M | -0.09%-38.43M | 0.21%-38.4M | -0.22%-38.48M | -33.34%-38.4M | 0.00%-28.8M | 0.00%-28.8M | -49.99%-28.8M | -100.00%-19.2M |
Net other fund-raising expenses | ---- | ---- | ---- | --1K | ---- | --1K | ---- | -100.09%-1K | --1.12M | ---- |
Financing cash flow | -28.44%-96.23M | -99.61%-74.92M | -2.08%-37.54M | 4.44%-36.77M | -0.58%-38.48M | -32.85%-38.26M | 0.17%-28.8M | -4.21%-28.85M | -43.69%-27.68M | -141.52%-19.27M |
Net cash flow | ||||||||||
Beginning cash position | 7.33%2.71B | 41.43%2.53B | -0.41%1.79B | 8.29%1.79B | 14.39%1.66B | -5.86%1.45B | 50.13%1.54B | 0.57%1.02B | 10.77%1.02B | -15.20%919.44M |
Current changes in cash | -189.48%-164.77M | -75.07%184.15M | 9,682.90%738.65M | -105.60%-7.71M | -33.85%137.55M | 332.65%207.93M | -117.42%-89.38M | 21,286.45%513.06M | -97.20%2.4M | 149.63%85.77M |
Effect of exchange rate changes | 69.69%1.66M | -18.20%980K | 323.32%1.2M | 208.43%283K | -167.79%-261K | 153.32%385K | -266.74%-722K | -87.45%433K | -73.93%3.45M | 64.55%13.23M |
Cash adjustments other than cash changes | ---- | ---1K | ---- | 0.00%-1K | ---1K | ---- | ---- | ---- | ---- | ---- |
End cash Position | -6.02%2.55B | 7.33%2.71B | 41.43%2.53B | -0.41%1.79B | 8.29%1.79B | 14.39%1.66B | -5.86%1.45B | 50.13%1.54B | 0.57%1.02B | 10.77%1.02B |
Free cash flow | -124.19%-68.12M | -64.17%281.57M | 2,015.84%785.74M | -79.46%37.14M | 101.58%180.76M | 309.64%89.67M | -116.88%-42.77M | 106.93%253.44M | -2.76%122.48M | 25.54%125.96M |
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 |