Sakurasaku Plus
7097
Timee
215A
Wintest
6721
Heartseed
219A
Raksul
4384
(FY)May 31, 2024 | (FY)May 31, 2023 | (FY)May 31, 2022 | (FY)May 31, 2021 | (FY)May 31, 2020 | (FY)May 31, 2019 | (FY)May 31, 2018 | (FY)May 31, 2017 | (FY)May 31, 2016 | (FY)May 31, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 143.76%2.22B | -11.72%912.59M | -17.91%1.03B | -14.52%1.26B | 57.23%1.47B | 1,435.21%936.9M | -111.09%-70.17M | 39.68%632.59M | -31.78%452.89M | 41.56%663.84M |
Net profit before non-cash adjustment | 132.61%1.66B | -16.19%713.3M | -5.15%851.1M | -35.67%897.35M | 78.99%1.39B | 882.00%779.33M | -16.80%79.36M | -69.27%95.39M | 97.68%310.45M | -33.16%157.04M |
Total adjustment of non-cash items | -18.31%423.31M | 3.79%518.21M | 324.89%499.31M | -215.58%-222.02M | -61.66%192.09M | 5.70%500.99M | 150.13%473.99M | 71.41%189.5M | -68.06%110.55M | 43.13%346.16M |
-Depreciation and amortization | 4.50%312.99M | -10.99%299.51M | 11.03%336.5M | 9.49%303.07M | 2.30%276.8M | -5.17%270.56M | 3.04%285.31M | -0.10%276.91M | -6.91%277.2M | -1.73%297.77M |
-Reversal of impairment losses recognized in profit and loss | --21.39M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -589.52%-27.66M | 106.47%5.65M |
-Disposal profit | 53.28%-9.46M | 78.91%-20.24M | -1,320.52%-95.97M | -75.57%-6.76M | ---3.85M | ---- | 98.56%-569K | ---39.42M | ---- | ---- |
-Other non-cash items | -58.82%98.39M | -7.67%238.94M | 149.93%258.78M | -541.08%-518.34M | -135.09%-80.85M | 21.76%230.42M | 494.37%189.25M | 65.47%-47.99M | -425.26%-138.99M | 63.53%42.73M |
Changes in working capital | 144.53%142.01M | -0.71%-318.92M | -154.23%-316.67M | 612.67%583.9M | 66.83%-113.89M | 44.92%-343.41M | -279.32%-623.52M | 990.30%347.71M | -80.15%31.89M | 2,146.34%160.64M |
-Change in receivables | 57.68%-93.26M | 51.90%-220.35M | -190.67%-458.11M | 1,643.59%505.25M | 88.51%-32.73M | 54.68%-284.93M | -564.21%-628.71M | -54.23%135.44M | 277.23%295.88M | 116.79%78.44M |
-Change in inventory | 23.41%-82.92M | -2,104.85%-108.26M | -102.65%-4.91M | 335.54%185.11M | 148.95%42.5M | 36.89%-86.83M | -391.85%-137.58M | 196.50%47.14M | -48.07%-48.85M | -169.61%-32.99M |
-Change in payables | 1,681.64%222.9M | -108.93%-14.09M | 240.82%157.8M | 28.15%-112.06M | -543.70%-155.96M | -80.92%35.15M | 17.23%184.24M | 173.05%157.16M | -286.76%-215.14M | -72.03%115.19M |
-Provision for loans, leases and other losses | 300.55%95.29M | 307.75%23.79M | -304.63%-11.45M | -82.67%5.6M | 573.97%32.3M | 83.57%-6.81M | -619.96%-41.47M | --7.98M | ---- | ---- |
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) | 38.15M | |||||||||
Tax refund paid | 16.69%-300.42M | -132.27%-360.61M | 61.19%-155.25M | -3.60%-400.01M | -182.75%-386.11M | -958.56%-136.55M | 115.93%15.91M | -37.58%-99.84M | 31.61%-72.57M | 19.29%-106.12M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | -1K | 0 | 0 | 100.00%1K | -3,815,000.00%-38.15M | 0.00%-1K | 0.00%-1K |
Operating cash flow | 248.57%1.92B | -37.17%551.99M | 2.24%878.47M | -20.96%859.22M | 35.82%1.09B | 1,574.94%800.35M | -110.19%-54.26M | 40.08%532.75M | -31.81%380.32M | 65.27%557.72M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 4.38%-272.22M | -57.68%-284.68M | 77.66%-180.54M | -168.22%-808.26M | -203.72%-301.34M | -195.29%-99.22M | 76.28%-33.6M | -127.89%-141.67M | -30.38%-62.17M | 82.17%-47.68M |
Net intangibles purchase and sale | ---- | ---- | 84.71%-500K | ---3.27M | ---- | -15.38%-5.19M | ---4.5M | ---- | ---- | 40.83%-2.14M |
Net investment product transactions | -60.87%6.23M | 712.56%15.92M | -61.15%1.96M | 3,426.57%5.04M | 102.09%143K | -42.63%-6.83M | -23.88%-4.79M | 21.65%-3.87M | -7.26%-4.93M | -0.07%-4.6M |
Interest received (cash flow from investment activities) | 13.68%81.43M | 20.73%71.63M | 10.34%59.33M | 0.11%53.77M | 13.82%53.71M | 12.00%47.19M | --42.13M | ---- | 11.89%34.84M | 10.84%31.14M |
Net changes in other investments | -94,900.00%-948K | 0.00%1K | --1K | ---- | -99.77%1K | 534.69%426K | -100.04%-98K | --258.15M | ---- | ---- |
Investing cash flow | 5.90%-185.5M | -64.62%-197.13M | 84.09%-119.75M | -204.14%-752.71M | -289.00%-247.49M | -7,358.62%-63.62M | -100.76%-853K | 449.04%112.61M | -38.58%-32.26M | 90.59%-23.28M |
Financing cash flow | ||||||||||
Net common stock issuance | 99.98%-76K | -1,792,650.00%-322.7M | 0.00%-18K | ---18K | ---- | 99.46%-4K | -107.58%-739K | 99.91%-356K | -397.61%-379.59M | -15,693.37%-76.28M |
Increase or decrease of lease financing | -38.28%-24.31M | -4.29%-17.58M | 9.93%-16.85M | -4.36%-18.71M | -18.65%-17.93M | -66.10%-15.11M | -31.93%-9.1M | 30.10%-6.9M | 8.57%-9.87M | 8.11%-10.79M |
Cash dividends paid | -3.79%-82.98M | -0.21%-79.95M | -0.07%-79.78M | -15.19%-79.72M | -16.76%-69.21M | -0.23%-59.28M | 0.21%-59.14M | 7.53%-59.26M | 10.72%-64.09M | -0.13%-71.78M |
Net other fund-raising expenses | 50.00%-1K | 0.00%-2K | -100.00%-2K | ---1K | ---- | 0.00%-1K | 0.00%-1K | ---1K | ---- | ---1K |
Financing cash flow | 74.45%-107.36M | -334.77%-420.23M | 1.83%-96.65M | -12.99%-98.46M | -17.13%-87.14M | -7.85%-74.39M | -3.70%-68.98M | 85.33%-66.52M | -185.51%-453.54M | -89.31%-158.86M |
Net cash flow | ||||||||||
Beginning cash position | -1.30%4.96B | 15.16%5.03B | 0.18%4.37B | 20.86%4.36B | 22.49%3.61B | -4.04%2.94B | 23.25%3.07B | -4.06%2.49B | 16.92%2.6B | 0.27%2.22B |
Current changes in cash | 2,595.63%1.63B | -109.87%-65.36M | 8,127.60%662.08M | -98.93%8.05M | 13.60%752.39M | 633.74%662.33M | -121.44%-124.09M | 648.76%578.85M | -128.09%-105.48M | 6,150.27%375.58M |
Cash adjustments other than cash changes | 0.00%-1K | ---1K | ---- | ---- | 0.00%-1K | 50.00%-1K | ---2K | ---- | ---- | ---1K |
End cash Position | 32.86%6.6B | -1.30%4.96B | 15.16%5.03B | 0.18%4.37B | 20.86%4.36B | 22.49%3.61B | -4.04%2.94B | 23.25%3.07B | -4.06%2.49B | 16.92%2.6B |
Free cash flow | 517.96%1.65B | -55.63%267.31M | 1,163.26%602.44M | -93.93%47.69M | 12.89%785.68M | 853.48%695.94M | -123.62%-92.36M | 22.92%391.08M | -37.36%318.15M | 664.58%507.9M |
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 |