Sakurasaku Plus
7097
Timee
215A
Wintest
6721
Heartseed
219A
Raksul
4384
(FY)Jun 30, 2024 | (FY)Jun 30, 2023 | (FY)Jun 30, 2022 | (FY)Jun 30, 2021 | (FY)Jun 30, 2020 | (FY)Jun 30, 2019 | (FY)Jun 30, 2018 | (FY)Jun 30, 2017 | |
---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||
Cash from operating activities | -83.60%23.13M | 138.22%141.04M | -70.65%59.21M | 11.73%201.71M | 46.26%180.54M | 86.25%123.44M | 59.16%66.28M | 41.64M |
Net profit before non-cash adjustment | 0.76%86.47M | -21.50%85.82M | -10.38%109.32M | -28.65%121.98M | 104.93%170.96M | 76.31%83.43M | 46.80%47.32M | --32.23M |
Total adjustment of non-cash items | -538.64%-29.12M | -82.48%6.64M | 76.67%37.88M | -31.51%21.44M | -15.38%31.31M | 28.07%37M | 35.77%28.89M | --21.28M |
-Depreciation and amortization | 32.45%49.47M | -12.77%37.35M | 11.86%42.81M | -11.35%38.28M | 27.11%43.17M | -2.87%33.97M | 40.43%34.97M | --24.9M |
-Reversal of impairment losses recognized in profit and loss | --53K | --0 | 1,179.61%1.95M | --152K | ---- | ---- | ---- | ---- |
-Disposal profit | -147.17%-67.49M | -3.86%-27.31M | -1,803.77%-26.29M | -137.25%-1.38M | -33.54%3.71M | 256.19%5.58M | 142.97%1.57M | ---3.64M |
-Other non-cash items | -227.60%-11.15M | -117.52%-3.4M | 224.41%19.41M | -0.19%-15.6M | -511.22%-15.57M | 66.69%-2.55M | -42,594.44%-7.65M | --18K |
Changes in working capital | -170.44%-34.22M | 155.21%48.58M | -250.95%-87.99M | 368.23%58.29M | -820.32%-21.73M | 130.39%3.02M | 16.35%-9.93M | ---11.87M |
-Change in receivables | 135.50%3.27M | -752.69%-9.22M | -93.27%1.41M | 162.36%20.98M | -279.70%-33.64M | 265.46%18.72M | -5,338.94%-11.31M | ---208K |
-Change in prepaid assets | -134.19%-25.19M | 182.29%73.67M | -363.72%-89.52M | 229.72%33.95M | 36.45%-26.17M | -71.64%-41.18M | 20.79%-23.99M | ---30.29M |
-Change in payables | 182.23%1.19M | 52.05%-1.44M | 75.55%-3.01M | -193.88%-12.29M | 3,381.91%13.09M | -82.51%376K | -38.71%2.15M | --3.51M |
-Change in accrued expense | 1,024.37%5.54M | 8.83%-599K | -117.70%-657K | -51.65%3.71M | 252.19%7.68M | -165.18%-5.04M | 266.34%7.74M | --2.11M |
-Provision for loans, leases and other losses | ---- | ---- | ---- | ---- | ---- | -200.00%-2M | --2M | ---- |
-Changes in other current assets | -37.57%-19.03M | -465.90%-13.83M | -68.37%3.78M | -30.94%11.95M | -46.16%17.31M | 138.30%32.14M | 3.71%13.49M | --13.01M |
Dividends paid (cash flow from operating activities) | ||||||||
Dividends received (cash flow from operating activities) | ||||||||
Interest paid (cash flow from operating activities) | -14.06%-941K | -6.73%-825K | -214.23%-773K | 24.31%-246K | -4.17%-325K | -38.05%-312K | -85.25%-226K | -122K |
Interest received (cash flow from operating activities) | 37.97%16.53M | -6.13%11.98M | 53.62%12.77M | -16.38%8.31M | 60.19%9.94M | 29.60%6.2M | 59.57%4.79M | 3M |
Tax refund paid | 44.19%-21.39M | -132.78%-38.33M | 80.18%-16.47M | -261.72%-83.09M | 1.04%-22.97M | -272.23%-23.21M | -932.45%-6.24M | -604K |
Other operating cash inflow (outflow) | 0 | 99.82%-2K | -56,700.00%-1.13M | 2K | 0 | 300.00%2K | -200.00%-1K | 1K |
Operating cash flow | -84.78%17.33M | 112.43%113.87M | -57.69%53.6M | -24.22%126.69M | 57.54%167.18M | 64.27%106.12M | 47.10%64.6M | --43.92M |
Investing cash flow | ||||||||
Net PPE purchase and sale | -38.26%5.95M | 123.94%9.64M | ---40.25M | --0 | ---- | ---- | ---- | ---- |
Net intangibles purchase and sale | -12.84%-70.19M | -75.76%-62.2M | -19.55%-35.39M | 36.41%-29.6M | -4.45%-46.55M | -14.12%-44.57M | 17.93%-39.05M | ---47.59M |
Net investment product transactions | 451.63%83.21M | -148.65%-23.66M | 268.06%48.64M | 51.05%-28.94M | -19.66%-59.13M | -6.79%-49.41M | -250.20%-46.27M | --30.81M |
Advance cash and loans provided to other parties | --0 | ---6M | --0 | ---- | ---- | ---- | ---- | ---- |
Repayment of advance payments to other parties and cash income from loans | --5.3M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net changes in other investments | -102.94%-1K | -99.42%34K | 129.61%5.88M | -1,983,900.00%-19.84M | --1K | ---- | 99.96%-1K | ---2.5M |
Investing cash flow | 129.53%24.27M | -289.14%-82.2M | 73.05%-21.12M | 25.83%-78.38M | -12.45%-105.68M | -10.14%-93.98M | -342.60%-85.33M | ---19.28M |
Financing cash flow | ||||||||
Net issuance payments of debt | 8.33%-10.48M | -134.57%-11.44M | 486.08%33.08M | 7.69%-8.57M | 46.68%-9.28M | -135.20%-17.41M | 471.29%49.46M | ---13.32M |
Net common stock issuance | ---195K | --0 | ---- | ---- | ---- | ---- | ---240K | ---- |
Cash dividends paid | 26.32%-27.99M | 9.52%-37.99M | 23.64%-41.99M | -120.00%-54.98M | -66.67%-24.99M | -49.95%-15M | -100.00%-10M | ---5M |
Net other fund-raising expenses | ---1K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Financing cash flow | 21.76%-38.67M | -454.83%-49.42M | 85.98%-8.91M | -85.42%-63.55M | -5.78%-34.27M | -182.62%-32.4M | 314.06%39.22M | ---18.32M |
Net cash flow | ||||||||
Beginning cash position | -22.11%62.53M | 41.56%80.29M | -21.18%56.72M | 60.86%71.96M | -31.18%44.73M | 39.76%65M | 15.72%46.51M | --40.19M |
Current changes in cash | 116.51%2.93M | -175.31%-17.75M | 254.63%23.57M | -155.99%-15.24M | 234.36%27.23M | -209.57%-20.26M | 192.69%18.49M | --6.32M |
Cash adjustments other than cash changes | ---- | ---- | ---- | ---- | 0.00%-1K | ---1K | ---- | ---- |
End cash Position | 4.69%65.46M | -22.11%62.53M | 41.56%80.29M | -21.18%56.72M | 60.86%71.96M | -31.18%44.73M | 39.76%65M | --46.51M |
Free cash flow | -213.88%-58.84M | 334.48%51.67M | -122.70%-22.03M | -19.51%97.09M | 95.97%120.62M | 140.93%61.55M | 796.32%25.55M | ---3.67M |
Currency Unit | 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 |