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 | 22.60%14.03B | -8.59%11.44B | -9.51%12.52B | 13.04%13.83B | -9.27%12.24B | 35.36%13.49B | 1.33%9.96B | -13.11%9.83B | 86.15%11.32B | -11.07%6.08B |
Net profit before non-cash adjustment | -139.61%-5.32B | 20.30%13.43B | 115.53%11.16B | -30.44%5.18B | -21.42%7.44B | 7.14%9.47B | -5.02%8.84B | 8.98%9.31B | 66.61%8.54B | 237.75%5.13B |
Total adjustment of non-cash items | 36.34%11.85B | 25.80%8.69B | -2.57%6.91B | 15.32%7.09B | 16.35%6.15B | 8.86%5.29B | 47.33%4.86B | 18.39%3.3B | 5.90%2.78B | -31.63%2.63B |
-Depreciation and amortization | 65.75%12.76B | 15.22%7.7B | -1.29%6.68B | 23.76%6.77B | 8.28%5.47B | 15.27%5.05B | 52.44%4.38B | 16.97%2.87B | -3.95%2.46B | -21.10%2.56B |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | --45M | ---- | ---- | ---- | 20.59%41M | --34M |
-Disposal profit | -198.81%-250M | 1,786.67%253M | -103.71%-15M | 15.43%404M | 201.72%350M | -24.68%116M | 43.93%154M | -42.16%107M | 122.89%185M | 315.00%83M |
-Net exchange gains and losses | -1,260.34%-673M | --58M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other non-cash items | -97.52%17M | 179.59%685M | 410.13%245M | -127.53%-79M | 139.17%287M | -62.62%120M | 1.90%321M | 211.88%315M | 319.57%101M | -107.89%-46M |
Changes in working capital | 170.16%7.49B | -92.19%-10.68B | -455.99%-5.56B | 214.86%1.56B | -6.59%-1.36B | 65.87%-1.28B | -34.68%-3.74B | -25,118.18%-2.77B | 99.34%-11M | -213.57%-1.67B |
-Change in receivables | 263.55%5.69B | -5.87%-3.48B | -962.47%-3.29B | -53.08%381M | 160.10%812M | 28.10%-1.35B | -9.12%-1.88B | -1,639.39%-1.72B | 87.42%-99M | -1,773.81%-787M |
-Change in inventory | 163.48%6.7B | -336.70%-10.56B | -285.07%-2.42B | 256.03%1.31B | 22.79%-837M | 40.28%-1.08B | 14.55%-1.82B | -96.12%-2.12B | -1,075.68%-1.08B | -90.73%111M |
-Change in payables | -267.71%-2.57B | -25.94%1.53B | 1,410.13%2.07B | 86.30%-158M | -234.85%-1.15B | 402.94%855M | -84.33%170M | -9.73%1.09B | 323.84%1.2B | -226.95%-537M |
-Changes in other current assets | 168.29%745M | 49.37%-1.09B | -2,348.86%-2.16B | 36.23%-88M | -592.86%-138M | 112.28%28M | -53.02%-228M | 39.43%-149M | 25.45%-246M | -303.70%-330M |
-Changes in other current liabilities | -205.46%-3.07B | 1,160.61%2.91B | 92.50%231M | 379.07%120M | -115.52%-43M | 1,631.25%277M | -88.24%16M | -36.74%136M | 264.12%215M | 50.75%-131M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -21.43%-391M | -4.55%-322M | -57.14%-308M | -11.36%-196M | -38.58%-176M | -9.48%-127M | 27.04%-116M | 34.57%-159M | 15.33%-243M | 7.12%-287M |
Interest received (cash flow from operating activities) | 0.72%280M | 27.52%278M | 21.11%218M | -22.75%180M | 30.17%233M | 9.82%179M | 7.95%163M | -0.66%151M | 11.76%152M | 6.25%136M |
Tax refund paid | 34.07%-2.71B | -228.48%-4.11B | 31.81%-1.25B | 42.56%-1.83B | -11.03%-3.19B | -3.90%-2.87B | 9.93%-2.77B | -434.09%-3.07B | -125.49%-575M | -275.00%-255M |
Other operating cash inflow (outflow) | -1M | 0 | 0 | 1M | 0 | 0 | -1M | 0 | -68.37%99M | 413.11%313M |
Operating cash flow | 53.72%11.21B | -34.76%7.29B | -6.74%11.18B | 31.66%11.98B | -14.65%9.1B | 47.23%10.66B | 7.26%7.24B | -37.18%6.75B | 79.57%10.75B | -9.96%5.99B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 30.59%-10.97B | -44.87%-15.8B | -13.56%-10.91B | -2.54%-9.6B | -3.16%-9.37B | -34.62%-9.08B | -12.64%-6.74B | -128.95%-5.99B | -96.62%-2.62B | 29.33%-1.33B |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---423M | ---- | ---215M | ---- | ---- | ---- |
Net investment product transactions | 6,790.00%669M | -106.76%-10M | 80.49%148M | 582.35%82M | -325.00%-17M | 75.00%-4M | 86.44%-16M | -807.69%-118M | ---13M | ---- |
Net changes in other investments | 68.58%-257M | -125.97%-818M | -3.43%-362M | 56.58%-350M | -247.41%-806M | 53.32%-232M | -16.94%-497M | -42.62%-425M | 0.67%-298M | -766.67%-300M |
Investing cash flow | 36.52%-10.55B | -49.52%-16.63B | -12.64%-11.12B | 6.97%-9.87B | -13.92%-10.61B | -24.67%-9.32B | -14.43%-7.47B | -123.17%-6.53B | -79.51%-2.93B | 11.27%-1.63B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -41.99%3.76B | 86.08%6.49B | -34.46%3.49B | 558.86%5.32B | -81.56%807M | 14.58%4.38B | 305.21%3.82B | 68.67%-1.86B | -107.62%-5.94B | -73.29%-2.86B |
Net common stock issuance | --0 | --0 | --0 | ---57M | --0 | ---- | 97.48%-4M | ---159M | ---- | ---- |
Cash dividends paid | -25.00%-1.73B | -60.09%-1.38B | -7.08%-862M | 0.00%-805M | -16.67%-805M | -20.00%-690M | -25.27%-575M | -33.04%-459M | ---345M | ---- |
Cash dividends for minorities | -18.18%-26M | 0.00%-22M | 15.38%-22M | -13.04%-26M | -228.57%-23M | 66.67%-7M | -61.54%-21M | -225.00%-13M | 60.00%-4M | -233.33%-10M |
Net other fund-raising expenses | 64.95%-231M | -256.22%-659M | -134.18%-185M | -14.49%-79M | -9.52%-69M | 64.20%-63M | -155.07%-176M | 41.03%-69M | 24.03%-117M | 55.36%-154M |
Financing cash flow | -59.76%1.78B | 83.11%4.42B | -44.46%2.42B | 4,933.33%4.35B | -102.49%-90M | 18.83%3.62B | 218.82%3.04B | 60.02%-2.56B | -111.77%-6.41B | -51.33%-3.03B |
Net cash flow | ||||||||||
Beginning cash position | -16.63%21.99B | 13.00%26.37B | 43.00%23.34B | -9.78%16.32B | 37.52%18.09B | 28.43%13.15B | -19.83%10.24B | 11.28%12.78B | 16.29%11.48B | 45.97%9.87B |
Current changes in cash | 149.55%2.43B | -298.71%-4.91B | -61.75%2.47B | 503.88%6.46B | -132.23%-1.6B | 76.44%4.97B | 220.36%2.81B | -265.00%-2.34B | 6.46%1.42B | -52.67%1.33B |
Effect of exchange rate changes | 52.47%802M | -6.24%526M | 410.00%561M | 165.48%110M | 30.58%-168M | -349.48%-242M | 149.74%97M | -61.16%-195M | -143.84%-121M | -7.38%276M |
Cash adjustments other than cash changes | 100.00%2M | --1M | ---- | 44,700.00%446M | -100.47%-1M | 21,200.00%213M | --1M | ---- | -200.00%-1M | 200.00%1M |
End cash Position | 14.73%25.23B | -16.63%21.99B | 13.00%26.37B | 43.00%23.34B | -9.78%16.32B | 37.52%18.09B | 28.43%13.15B | -19.83%10.24B | 11.28%12.78B | 16.29%11.48B |
Free cash flow | 102.84%242M | -3,251.11%-8.51B | -88.66%270M | 1,001.52%2.38B | -116.66%-264M | 217.64%1.59B | -34.86%499M | -90.58%766M | 74.70%8.13B | -2.31%4.66B |
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 |