Sakurasaku Plus
7097
Timee
215A
Wintest
6721
Heartseed
219A
Raksul
4384
(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | (FY)Dec 31, 2015 | (FY)Dec 31, 2014 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -52.96%57M | 153.08%121.18M | -211.80%-228.3M | 166.40%204.21M | -605.63%-307.53M | -77.73%60.82M | 186.76%273.13M | -368.19%-314.82M | -46.08%117.39M | -37.30%217.7M |
Net profit before non-cash adjustment | 20.92%-143.96M | -1,534.32%-182.04M | -54.76%12.69M | 141.20%28.06M | 37.16%-68.09M | -2.20%-108.36M | -390.44%-106.03M | -71.89%36.51M | -57.28%129.87M | 496.23%304M |
Total adjustment of non-cash items | 228.00%111.14M | 922.17%33.89M | -96.38%3.32M | 35.81%91.52M | 377.12%67.38M | -93.38%14.12M | 169.98%213.36M | 12.34%79.03M | 264.26%70.35M | -162.59%-42.83M |
-Depreciation and amortization | -16.79%8.37M | -61.36%10.06M | -37.93%26.04M | -34.62%41.95M | -11.69%64.17M | -26.48%72.66M | 17.77%98.83M | 41.62%83.92M | -9.33%59.26M | 10.25%65.36M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | -96.97%320K | 1,211.66%10.57M | -97.96%806K | --39.44M | ---- | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -1,169.25%-8.83M |
-Disposal profit | --181K | --0 | --0 | 1,042.46%1.69M | -335.53%-179K | 129.12%76K | -116.11%-261K | -89.14%1.62M | --14.91M | --0 |
-Net exchange gains and losses | -37.67%3.19M | -4.49%5.11M | 453.26%5.35M | 3,819.23%967K | -100.73%-26K | 1,934.48%3.54M | 167.18%174K | 51.41%-259K | 99.32%-533K | -337.07%-78.21M |
-Other non-cash items | 431.18%99.41M | 166.65%18.71M | -160.26%-28.08M | 751.61%46.59M | 88.64%-7.15M | -183.75%-62.96M | 1,302.27%75.18M | -89.95%-6.25M | 84.43%-3.29M | -215.72%-21.14M |
Changes in working capital | -66.65%89.82M | 210.25%269.34M | -388.66%-244.31M | 127.58%84.63M | -297.88%-306.82M | -6.48%155.06M | 138.53%165.8M | -419.58%-430.35M | -90.55%-82.83M | -119.08%-43.47M |
-Change in receivables | -630.41%-34.13M | -116.62%-4.67M | 213.32%28.12M | -1,503.94%-24.81M | -115.14%-1.55M | -70.36%10.22M | 139.70%34.48M | -187.41%-86.85M | -140.03%-30.22M | 1,156.45%75.48M |
-Change in inventory | -57.85%121.31M | 204.44%287.81M | -329.55%-275.58M | 143.36%120.05M | -319.62%-276.89M | -6.98%126.08M | 140.37%135.53M | -1,799.39%-335.68M | 177.14%19.75M | -355.74%-25.61M |
-Change in payables | 121.77%2.78M | -824.09%-12.74M | 117.78%1.76M | 65.88%-9.9M | -240.07%-29.01M | 507.16%20.71M | 29.47%-5.09M | -2,527.95%-7.21M | -92.82%297K | -61.19%4.13M |
-Provision for loans, leases and other losses | 86.94%-138K | -175.72%-1.06M | 297.45%1.4M | -214.96%-707K | 131.57%615K | -321.36%-1.95M | 242.86%880K | ---616K | ---- | ---- |
-Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 25.45%-72.66M | -144.97%-97.47M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 69.01%-379K | 41.43%-1.22M | -143.07%-2.09M | -947.56%-859K | -82K | |||||
Interest received (cash flow from operating activities) | 3.95%184K | -11.94%177K | 10.44%201K | -26.32%182K | -15.41%247K | -34.23%292K | -80.40%444K | 169.96%2.27M | 94.21%839K | 32.11%432K |
Tax refund paid | -936.68%-19.28M | 111.31%2.3M | -38.31%-20.38M | -10,777.54%-14.74M | 100.38%138K | -1,652.08%-36.23M | -115.38%-2.07M | 107.72%13.44M | -459.69%-174.18M | -2,621.96%-31.12M |
Other operating cash inflow (outflow) | -146.8M | 0 | 0 | 0 | 0 | 0.00%1K | 1K | 0 | -11.26M | 0 |
Operating cash flow | -188.06%-108.89M | 149.77%123.66M | -231.01%-248.48M | 161.67%189.66M | -1,399.83%-307.53M | -91.22%23.66M | 189.81%269.42M | -345.77%-299.97M | -135.98%-67.29M | -38.21%187.02M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 2.93%-4.18M | -231.15%-4.31M | 73.21%-1.3M | 55.71%-4.85M | -38.21%-10.96M | 66.05%-7.93M | -545.88%-23.36M | 67.92%-3.62M | -773.20%-11.27M | -14.96%-1.29M |
Net intangibles purchase and sale | 21.84%-1.15M | -568.95%-1.47M | 96.43%-219K | 45.77%-6.14M | 33.47%-11.31M | 7.62%-17M | 23.68%-18.41M | 63.50%-24.12M | -52.74%-66.08M | -204.59%-43.26M |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | 54.13%-15.48M | ---33.75M | ---- | ---- |
Net investment product transactions | ---- | ---- | --10K | ---- | ---- | ---- | ---- | ---- | ---62.55M | ---- |
Net changes in other investments | ---- | -114.44%-27K | 115.33%187K | -766.67%-1.22M | 167.53%183K | 96.45%-271K | -291.62%-7.63M | 139.34%3.98M | -6,468.55%-10.13M | 119.51%159K |
Investing cash flow | 8.16%-5.32M | -338.50%-5.8M | 89.17%-1.32M | 44.73%-12.21M | 12.37%-22.09M | 61.15%-25.2M | -12.82%-64.88M | 61.67%-57.5M | -237.96%-150.03M | -175.03%-44.39M |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---- | ---- | ---- | ---- | 0.82%-124.37M | 6.12%-125.41M | -137.05%-133.58M | 34,836.42%360.56M | ---1.04M | ---- |
Net common stock issuance | --0 | 6,417.81%193.97M | 138.08%2.98M | -69.70%1.25M | 230.00%4.13M | 100.58%1.25M | -669.81%-215.53M | -93.20%37.82M | 456.87%555.85M | --99.82M |
Net other fund-raising expenses | ---- | ---1K | ---- | ---- | ---- | ---- | 100.01%1K | -5.21%-10.1M | -711.93%-9.6M | ---1.18M |
Financing cash flow | --0 | 6,417.78%193.97M | 138.08%2.98M | 101.04%1.25M | 3.15%-120.25M | 64.44%-124.16M | -189.91%-349.11M | -28.78%388.29M | 452.76%545.22M | --98.64M |
Net cash flow | ||||||||||
Beginning cash position | 55.79%889.36M | -29.23%570.88M | 27.75%806.62M | -41.74%631.41M | -11.08%1.08B | -10.67%1.22B | 1.82%1.36B | 32.01%1.34B | 51.92%1.02B | 106.68%668.19M |
Current changes in cash | -136.63%-114.22M | 226.34%311.83M | -238.12%-246.82M | 139.72%178.7M | -257.88%-449.86M | 13.05%-125.7M | -569.13%-144.57M | -90.60%30.82M | 35.91%327.89M | -15.79%241.26M |
Effect of exchange rate changes | -6.65%6.21M | -39.99%6.65M | 417.64%11.08M | -37.83%-3.49M | 73.07%-2.53M | -860.74%-9.4M | 84.83%-978K | -119.20%-6.45M | -102.78%-2.94M | 80.97%105.69M |
Cash adjustments other than cash changes | ---- | 200.00%1K | ---1K | ---- | ---2K | ---- | 50.00%-1K | -100.00%-2K | -200.00%-1K | --1K |
End cash Position | -12.14%781.35M | 55.79%889.36M | -29.23%570.88M | 27.75%806.62M | -41.74%631.41M | -11.08%1.08B | -10.67%1.22B | 1.82%1.36B | 32.01%1.34B | 51.92%1.02B |
Free cash flow | -196.88%-114.22M | 147.16%117.89M | -239.92%-250M | 154.15%178.67M | -25,821.05%-329.98M | -100.56%-1.27M | 169.39%227.38M | -126.56%-327.71M | -201.53%-144.64M | -50.42%142.46M |
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 |