Sakurasaku Plus
7097
Timee
215A
Wintest
6721
Heartseed
219A
Raksul
4384
(FY)Jul 31, 2024 | (FY)Jul 31, 2023 | (FY)Jul 31, 2022 | (FY)Jul 31, 2021 | (FY)Jul 31, 2020 | (FY)Jul 31, 2019 | (FY)Jul 31, 2018 | (FY)Jul 31, 2017 | (FY)Jul 31, 2016 | |
---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | |||||||||
Cash from operating activities | 18.52%3.98B | 218.52%3.35B | -34.11%1.05B | 2,567.89%1.6B | -241.35%-64.76M | -70.04%45.81M | 115.99%152.91M | 26.42%-956.48M | -1.3B |
Net profit before non-cash adjustment | 37.09%3.43B | 403.42%2.5B | 371.81%497M | 127.10%105.34M | -600.67%-388.72M | 497.44%77.64M | 98.34%-19.54M | 18.76%-1.17B | ---1.44B |
Total adjustment of non-cash items | 13.86%772M | -21.71%678M | -20.74%866M | 361.11%1.09B | 124.59%236.94M | -69.71%105.5M | 56.93%348.33M | 47.44%221.97M | --150.55M |
-Depreciation and amortization | 113.36%1.55B | 53.16%726M | 140.04%474M | 15.49%197.47M | 30.67%170.99M | 12.59%130.86M | 10.43%116.23M | 31.05%105.26M | --80.32M |
-Share of associates | -6.83%382M | -25.45%410M | --550M | ---- | ---- | ---- | ---- | ---- | ---- |
-Disposal profit | -14.86%-1.41B | -6,225.00%-1.23B | -30.86%20M | 21.83%28.93M | -56.38%23.74M | -13.30%54.43M | 497.43%62.78M | 79.53%10.51M | --5.85M |
-Net exchange gains and losses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --5.06M |
-Remuneration paid in stock | -27.45%473M | -6.19%652M | 13.44%695M | 625.12%612.68M | --84.49M | ---- | ---- | ---- | ---- |
-Other non-cash items | -295.65%-225M | 113.17%115M | -444.38%-873M | 699.51%253.5M | 47.01%-42.28M | -147.12%-79.79M | 59.44%169.33M | 79.03%106.2M | --59.32M |
Changes in working capital | -234.71%-229M | 154.14%170M | -178.46%-314M | 359.89%400.2M | 163.37%87.02M | 21.92%-137.33M | -3,534.05%-175.89M | 18.72%-4.84M | ---5.96M |
-Change in receivables | -4.31%-436M | 67.70%-418M | -69.91%-1.29B | -169.66%-761.6M | 63.34%-282.42M | -87.24%-770.49M | -68.85%-411.5M | -30.97%-243.7M | ---186.07M |
-Change in inventory | 105.88%5M | -183.33%-85M | ---30M | ---- | ---- | ---- | ---- | ---- | ---- |
-Change in payables | -75.70%148M | -31.65%609M | -23.33%891M | 214.99%1.16B | -41.72%368.92M | 163.47%633.06M | -6.76%240.28M | 45.64%257.7M | --176.94M |
-Provision for loans, leases and other losses | -15.63%54M | -46.22%64M | 42,905.76%119M | -153.15%-278K | 423.00%523K | 102.14%100K | 75.24%-4.66M | -692.85%-18.84M | --3.18M |
Dividends paid (cash flow from operating activities) | |||||||||
Dividends received (cash flow from operating activities) | |||||||||
Interest paid (cash flow from operating activities) | -7.27%-59M | -66.67%-55M | -16.44%-33M | -4.11%-28.34M | -261.02%-27.22M | 42.70%-7.54M | 19.26%-13.16M | -7.71%-16.3M | -15.13M |
Interest received (cash flow from operating activities) | 0.00%2M | 100.00%2M | 491.72%1M | -83.08%169K | 17.12%999K | 2.77%853K | 0.36%830K | -47.02%827K | 1.56M |
Tax refund paid | -204.01%-1.21B | -116.85%-399M | -503.81%-184M | 13.57%-30.47M | -29.09%-35.26M | -887.85%-27.31M | 2.47%-2.77M | -43.91%-2.84M | -1.97M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 200.00%1K | -1K | 0 | 0 | 0 | 0 |
Operating cash flow | -6.79%2.71B | 246.71%2.9B | -45.63%837M | 1,319.49%1.54B | -1,168.91%-126.24M | -91.43%11.81M | 114.14%137.81M | 25.90%-974.79M | ---1.32B |
Investing cash flow | |||||||||
Net PPE purchase and sale | -4,737.50%-387M | -166.67%-8M | 75.14%-3M | 55.20%-12.07M | 47.25%-26.94M | -20.79%-51.06M | -126.74%-42.27M | 95.23%-18.64M | ---390.92M |
Net intangibles purchase and sale | -22.22%-176M | 1.37%-144M | -12.99%-146M | 42.43%-129.22M | -64.05%-224.46M | ---136.83M | ---- | -464.36%-58.69M | ---10.4M |
Net business purchase and sale | -461.52%-3.47B | 144.07%959M | 36.61%-2.18B | -10,734.64%-3.43B | -265.22%-31.68M | 142.40%19.18M | ---45.23M | ---- | ---87.5M |
Net investment product transactions | -1,443.23%-2.39B | 62.92%-155M | -574.64%-418M | -533.27%-61.96M | 75.72%-9.78M | ---40.29M | ---- | -144.82%-24.48M | ---10M |
Advance cash and loans provided to other parties | 14.10%-134M | -129.41%-156M | -560.19%-68M | 78.32%-10.3M | ---47.5M | ---- | ---- | ---- | ---- |
Repayment of advance payments to other parties and cash income from loans | 50.00%114M | 1,800.00%76M | -61.17%4M | -78.32%10.3M | --47.5M | ---- | ---- | ---- | ---- |
Net changes in other investments | -77.45%-488M | -27,400.00%-275M | -105.71%-1M | 90.09%17.52M | 116.05%9.21M | -9.45%-57.42M | -344.03%-52.46M | 81.00%-11.82M | ---62.2M |
Investing cash flow | -2,433.33%-6.93B | 110.58%297M | 22.40%-2.81B | -1,175.67%-3.62B | -6.47%-283.65M | -90.35%-266.42M | -23.18%-139.96M | 79.75%-113.63M | ---561.01M |
Financing cash flow | |||||||||
Net issuance payments of debt | 413.07%6.3B | -195.13%-2.01B | 5,390.00%2.12B | -100.41%-40M | 4,255.17%9.76B | 0.00%-234.87M | -193.88%-234.87M | -36.02%250.17M | --391M |
Net common stock issuance | -146.67%-629M | -380.22%-255M | -20.97%91M | 2.29%115.15M | 74.10%112.57M | -98.21%64.66M | 76.17%3.61B | --2.05B | --0 |
Increase or decrease of lease financing | ---- | ---- | ---- | ---- | ---- | -8.26%-36.56M | -8.19%-33.77M | -8.12%-31.21M | ---28.87M |
Cash dividends for minorities | ---1M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net other fund-raising expenses | -103.33%-1M | 3,100.00%30M | ---1M | ---- | --84.7M | ---- | ---- | 0.00%-1K | ---1K |
Financing cash flow | 353.40%5.67B | -201.45%-2.24B | 2,835.66%2.21B | -99.25%75.15M | 4,915.33%9.96B | -106.19%-206.77M | 47.33%3.34B | 526.55%2.27B | --362.13M |
Net cash flow | |||||||||
Beginning cash position | 7.03%14.64B | 1.75%13.68B | -12.97%13.45B | 161.67%15.45B | -7.25%5.9B | 110.42%6.37B | 63.99%3.03B | -45.08%1.84B | --3.36B |
Current changes in cash | 50.47%1.45B | 308.94%961M | 111.73%235M | -120.99%-2B | 2,169.14%9.55B | -113.81%-461.38M | 182.99%3.34B | 177.95%1.18B | ---1.51B |
Effect of exchange rate changes | ---1M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash adjustments other than cash changes | 91,400.00%915M | --1M | ---- | ---- | --1K | ---- | ---- | 0.00%-1K | ---1K |
End cash Position | 16.12%17B | 7.03%14.64B | 1.74%13.68B | -12.97%13.45B | 161.67%15.45B | -7.25%5.9B | 110.42%6.37B | 63.99%3.03B | --1.84B |
Free cash flow | -22.11%2.14B | 299.71%2.75B | -50.79%688M | 470.25%1.4B | -113.02%-377.64M | -285.56%-177.28M | 109.08%95.54M | 38.72%-1.05B | ---1.72B |
Currency Unit | 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 |