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 | |
---|---|---|---|---|---|
Operating cash flow (Indirect Method) | |||||
Cash from operating activities | -10.16%144.51M | 14.36%160.86M | 2.16%140.67M | 378.64%137.7M | 28.77M |
Net profit before non-cash adjustment | 69.11%62.7M | 63.54%37.08M | 135.24%22.67M | 31.32%-64.34M | ---93.67M |
Total adjustment of non-cash items | -59.82%64.71M | 8.98%161.05M | 11.90%147.79M | 44.47%132.07M | --91.41M |
-Depreciation and amortization | -52.52%58.11M | -12.06%122.4M | 18.46%139.19M | 20.27%117.5M | --97.7M |
-Disposal profit | --0 | --0 | --0 | --0 | ---- |
-Net exchange gains and losses | --0 | 238.32%527K | ---381K | --0 | ---- |
-Other non-cash items | -82.70%6.6M | 324.65%38.13M | -38.35%8.98M | 331.56%14.56M | ---6.29M |
Changes in working capital | 145.91%17.11M | -25.10%-37.27M | -142.58%-29.79M | 125.51%69.96M | --31.03M |
-Change in receivables | 62.00%-1.97M | 87.28%-5.17M | -365.25%-40.69M | -65.86%15.34M | --44.94M |
-Change in prepaid assets | 78.36%-5.55M | -1,464.27%-25.65M | -115.48%-1.64M | 74.30%10.6M | --6.08M |
-Change in payables | 103.27%601K | -369.79%-18.37M | -82.30%6.81M | 317.99%38.48M | ---17.65M |
-Change in accrued expense | 2,588.07%8.76M | 45.43%-352K | -125.26%-645K | 147.81%2.55M | ---5.34M |
-Provision for loans, leases and other losses | -155.75%-892K | -20.00%1.6M | -33.33%2M | 0.00%3M | --3M |
-Changes in other current assets | 51.25%16.16M | 144.32%10.68M | --4.37M | --0 | ---- |
Dividends paid (cash flow from operating activities) | |||||
Dividends received (cash flow from operating activities) | |||||
Interest paid (cash flow from operating activities) | 37.59%-181K | 27.32%-290K | 3.39%-399K | -364.04%-413K | -89K |
Interest received (cash flow from operating activities) | 12.50%9K | 33.33%8K | 100.00%6K | 0.00%3K | 3K |
Tax refund paid | 23.30%-16.81M | -570.98%-21.92M | -108.62%-3.27M | 55.26%-1.57M | -3.5M |
Other operating cash inflow (outflow) | -100.00%-2K | -200.00%-1K | 1K | 0 | -2K |
Operating cash flow | -8.03%127.53M | 1.21%138.66M | 0.95%137.01M | 439.00%135.72M | --25.18M |
Investing cash flow | |||||
Net PPE purchase and sale | 4.07%-11.9M | -158.36%-12.4M | -64.25%-4.8M | 14.76%-2.92M | ---3.43M |
Net intangibles purchase and sale | -8.01%-46.91M | -220.64%-43.43M | 82.47%-13.55M | 72.19%-77.26M | ---277.79M |
Net investment product transactions | --0 | 16.66%-31.82M | ---38.18M | --0 | ---- |
Net changes in other investments | 0.00%-1K | 0.00%-1K | 99.87%-1K | -79,200.00%-793K | ---1K |
Investing cash flow | 32.91%-58.81M | -55.06%-87.66M | 30.19%-56.53M | 71.20%-80.98M | ---281.22M |
Financing cash flow | |||||
Net issuance payments of debt | 8.33%-27.83M | 0.00%-30.36M | -218.97%-30.36M | -74.04%25.52M | --98.31M |
Net common stock issuance | 59.59%17.6M | -96.96%11.03M | --363.24M | --0 | ---- |
Net other fund-raising expenses | ---- | ---- | ---1K | ---- | ---- |
Financing cash flow | 47.06%-10.24M | -105.81%-19.34M | 1,204.37%332.87M | -74.04%25.52M | --98.31M |
Net cash flow | |||||
Beginning cash position | 3.74%879.05M | 95.24%847.38M | 22.69%434.03M | -30.84%353.76M | --511.49M |
Current changes in cash | 84.67%58.48M | -92.34%31.67M | 415.01%413.35M | 150.89%80.26M | ---157.73M |
Effect of exchange rate changes | --0 | --0 | --0 | --0 | ---- |
Cash adjustments other than cash changes | -50.00%1K | 300.00%2K | -200.00%-1K | 0.00%1K | --1K |
End cash Position | 6.65%937.53M | 3.74%879.05M | 95.24%847.38M | 22.69%434.03M | --353.76M |
Free cash flow | -17.03%68.72M | -30.20%82.82M | 113.67%118.66M | 121.69%55.53M | ---256.03M |
Currency Unit | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |