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 | |
---|---|---|---|---|---|
Operating cash flow (Indirect Method) | |||||
Cash from operating activities | 33.80%1.16B | 46.59%864.85M | 362.86%589.98M | -23.51%127.46M | 166.64M |
Net profit before non-cash adjustment | 59.51%992.36M | 58.11%622.13M | 470.22%393.49M | 660.82%69.01M | --9.07M |
Total adjustment of non-cash items | 109.24%120.61M | -4.57%57.64M | 72.35%60.41M | 262.33%35.05M | --9.67M |
-Depreciation and amortization | 106.48%84.86M | 57.14%41.1M | 64.41%26.16M | 123.77%15.91M | --7.11M |
-Disposal profit | --5.41M | --0 | ---- | ---- | ---- |
-Remuneration paid in stock | --13.32M | --0 | ---- | ---- | ---- |
-Other non-cash items | 2.91%17.03M | -51.70%16.54M | 78.94%34.25M | 646.49%19.14M | --2.56M |
Changes in working capital | -76.12%44.2M | 36.01%185.08M | 481.35%136.08M | -84.17%23.41M | --147.89M |
-Change in receivables | -162.37%-55.95M | -445.61%-21.32M | 110.96%6.17M | -172.12%-56.3M | --78.06M |
-Change in inventory | 195.40%830K | -3,322.22%-870K | --27K | ---- | ---- |
-Change in prepaid assets | 67.14%-8M | -50.20%-24.35M | -397.30%-16.21M | 179.47%5.45M | ---6.86M |
-Change in payables | -165.00%-49.98M | -36.19%76.89M | 188.92%120.49M | 361.79%41.7M | --9.03M |
-Change in accrued expense | -25.58%6.81M | 418.64%9.15M | -80.53%1.77M | 4,773.66%9.07M | --186K |
-Changes in other current assets | 3.37%150.49M | 510.77%145.58M | 1.49%23.84M | -64.09%23.49M | --65.4M |
-Changes in other current liabilities | ---- | ---- | ---- | ---- | --2.08M |
Dividends paid (cash flow from operating activities) | |||||
Dividends received (cash flow from operating activities) | |||||
Interest paid (cash flow from operating activities) | -55.56%-616K | 94.90%-396K | 11.02%-7.76M | -50.32%-8.73M | -5.81M |
Interest received (cash flow from operating activities) | 0 | -60.00%2K | -28.57%5K | 40.00%7K | 5K |
Tax refund paid | -19.57%-239.59M | -858.90%-200.37M | -24.77%-20.9M | -338.98%-16.75M | -3.82M |
Other operating cash inflow (outflow) | 0.00%-1K | -200.00%-1K | -99.86%1K | -7.41%712K | 769K |
Operating cash flow | 38.08%916.97M | 18.31%664.09M | 446.52%561.32M | -34.91%102.71M | --157.79M |
Investing cash flow | |||||
Net PPE purchase and sale | -353.19%-93.91M | -855.86%-20.72M | 97.57%-2.17M | -2,863.13%-89.04M | ---3.01M |
Net intangibles purchase and sale | -31.54%-128.91M | -27.71%-98M | -30.16%-76.74M | -115.65%-58.95M | ---27.34M |
Net business purchase and sale | ---- | ---- | ---- | 213.90%3.42M | ---3M |
Net investment product transactions | -612.33%-64.06M | ---8.99M | --0 | ---- | ---- |
Net changes in other investments | -3,113.37%-75.3M | 1,343.28%2.5M | 99.32%-201K | 71.31%-29.67M | ---103.41M |
Investing cash flow | -189.25%-362.19M | -58.29%-125.22M | 54.60%-79.11M | -27.42%-174.25M | ---136.75M |
Financing cash flow | |||||
Net issuance payments of debt | 36.69%-71M | 79.19%-112.16M | -308.33%-538.95M | -1.90%258.7M | --263.7M |
Net common stock issuance | 17,750.20%45.01M | -100.02%-255K | --1.44B | ---- | ---- |
Financing cash flow | 76.87%-26M | -112.44%-112.42M | 249.41%903.91M | -1.90%258.7M | --263.7M |
Net cash flow | |||||
Beginning cash position | 19.11%2.66B | 163.98%2.23B | 28.44%845.3M | 76.25%658.14M | --373.41M |
Current changes in cash | 24.00%528.79M | -69.23%426.45M | 640.61%1.39B | -34.27%187.16M | --284.73M |
Cash adjustments other than cash changes | 0.00%-1K | -200.00%-1K | --1K | ---- | ---- |
End cash Position | 19.90%3.19B | 19.11%2.66B | 163.98%2.23B | 28.44%845.3M | --658.14M |
Free cash flow | 27.28%694.15M | 13.05%545.36M | 1,165.27%482.42M | -135.53%-45.29M | --127.45M |
Currency Unit | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |