Sakurasaku Plus
7097
Timee
215A
Wintest
6721
Heartseed
219A
Raksul
4384
(FY)Sep 30, 2024 | (FY)Sep 30, 2023 | (FY)Sep 30, 2022 | (FY)Sep 30, 2021 | (FY)Sep 30, 2020 | (FY)Sep 30, 2019 | (FY)Sep 30, 2018 | (FY)Sep 30, 2017 | (FY)Sep 30, 2016 | (FY)Sep 30, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 85.90%5.37B | 228.82%2.89B | -87.38%878M | 6.49%6.96B | -17.56%6.53B | 40.81%7.93B | 28.64%5.63B | -19.59%4.38B | 230.76%5.44B | -61.59%1.65B |
Net profit before non-cash adjustment | 88.13%8.28B | 18.16%4.4B | 10.44%3.72B | 15.52%3.37B | -26.33%2.92B | -11.43%3.96B | -1.28%4.47B | 43.90%4.53B | 1.38%3.15B | -3.93%3.11B |
Total adjustment of non-cash items | -111.48%-718M | 627.94%6.25B | -65.68%859M | -33.80%2.5B | 146.96%3.78B | -31.22%1.53B | 5.60%2.23B | -29.59%2.11B | 38.35%2.99B | -10.39%2.16B |
-Depreciation and amortization | 21.73%3.68B | 10.13%3.02B | 30.34%2.75B | 2.38%2.11B | -3.38%2.06B | -5.42%2.13B | 11.27%2.25B | 5.31%2.02B | -7.60%1.92B | 25.77%2.08B |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | --11M | ---- | --193M | ---- | ---- | ---- | ---- |
-Disposal profit | -941.67%-3.75B | -225.00%-360M | 319.85%288M | -289.86%-131M | 283.33%69M | 260.00%18M | -75.00%5M | -85.19%20M | 3,275.00%135M | --4M |
-Net exchange gains and losses | 0.86%-115M | 46.54%-116M | -875.00%-217M | -73.08%28M | 7.22%104M | 1,177.78%97M | 96.79%-9M | -215.23%-280M | 737.93%243M | 153.70%29M |
-Other non-cash items | -114.38%-533M | 289.37%3.71B | -500.20%-1.96B | -68.47%489M | 271.19%1.55B | -4,214.29%-906M | -106.09%-21M | -50.36%345M | 1,236.54%695M | -93.63%52M |
Changes in working capital | 71.81%-2.19B | -109.67%-7.77B | -442.96%-3.7B | 746.71%1.08B | -106.87%-167M | 326.87%2.43B | 52.67%-1.07B | -222.19%-2.27B | 80.60%-703M | -165.88%-3.62B |
-Change in receivables | 46.10%-2B | -574.86%-3.71B | -215.52%-549M | -114.46%-174M | -69.66%1.2B | 329.06%3.97B | 12.66%-1.73B | -148.99%-1.98B | -10.25%-796M | 61.60%-722M |
-Change in inventory | 145.71%1.55B | 6.16%-3.4B | -170.00%-3.62B | -5,726.09%-1.34B | -103.96%-23M | 147.23%581M | 27.03%235M | 177.08%185M | 89.33%-240M | 12.38%-2.25B |
-Change in prepaid assets | ---- | --0 | 34.88%-56M | ---86M | ---- | 98.35%-16M | ---968M | ---- | ---- | ---- |
-Change in payables | -151.53%-1.64B | -245.86%-652M | -78.07%447M | 284.94%2.04B | 43.11%-1.1B | -294.87%-1.94B | 254.83%994M | -367.50%-642M | 144.69%240M | -117.96%-537M |
-Provision for loans, leases and other losses | -642.86%-104M | -119.44%-14M | -88.79%72M | 362.04%642M | -52.17%-245M | -140.45%-161M | 128.74%398M | 87.10%174M | 180.87%93M | -221.05%-115M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -86.54%-194M | -26.83%-104M | -38.98%-82M | -43.90%-59M | 22.64%-41M | 24.29%-53M | -55.56%-70M | 22.41%-45M | -31.82%-58M | 26.67%-44M |
Interest received (cash flow from operating activities) | -93.67%5M | 79.55%79M | 528.57%44M | 600.00%7M | -66.67%1M | 50.00%3M | 0.00%2M | 0.00%2M | 2M | 0 |
Tax refund paid | -8.46%-1.03B | 36.85%-946M | -64.43%-1.5B | -26.00%-911M | 24.45%-723M | 46.74%-957M | -64.26%-1.8B | -25.17%-1.09B | 13.47%-874M | 31.48%-1.01B |
Other operating cash inflow (outflow) | -200.00%-1M | 1M | 0 | -1M | 0 | 1,070.00%117M | 10M | 0 | 0.00%-2M | -100.00%-2M |
Operating cash flow | 116.54%4.15B | 391.34%1.92B | -110.98%-658M | 3.86%5.99B | -17.98%5.77B | 86.46%7.04B | 16.52%3.77B | -28.19%3.24B | 665.53%4.51B | -78.64%589M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 16.31%-2.78B | 10.69%-3.32B | -75.52%-3.71B | 7.84%-2.12B | -35.30%-2.3B | -941.10%-1.7B | 87.90%-163M | 27.39%-1.35B | -286.24%-1.86B | 192.31%996M |
Net intangibles purchase and sale | -179.65%-1.59B | 92.22%-570M | -6,746.73%-7.33B | 63.48%-107M | 81.49%-293M | -760.33%-1.58B | -183.08%-184M | 81.21%-65M | -1,016.13%-346M | 96.71%-31M |
Net investment product transactions | --5.36B | ---- | ---- | --189M | ---- | ---7.79B | ---- | ---- | ---10M | ---- |
Advance cash and loans provided to other parties | -29.23%-1.61B | -440.00%-1.24B | 25.81%-230M | ---310M | ---- | -1,518.64%-955M | 50.42%-59M | 89.67%-119M | ---1.15B | ---- |
Net changes in other investments | -836.04%-1.04B | -11,000.00%-111M | 0.00%-1M | 96.30%-1M | -800.00%-27M | 99.55%-3M | -22,133.33%-667M | -106.82%-3M | 29.41%44M | -26.09%34M |
Investing cash flow | 68.36%-1.66B | 53.51%-5.24B | -380.64%-11.27B | 10.36%-2.35B | 78.24%-2.62B | -1,020.60%-12.02B | 30.05%-1.07B | 53.78%-1.53B | -432.23%-3.32B | 150.58%999M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -137.29%-1.21B | -49.77%3.25B | 23.19%6.46B | 181.94%5.24B | -70.80%1.86B | 1,075.50%6.37B | 66.01%-653M | -278.04%-1.92B | 151.14%1.08B | -162.76%-2.11B |
Net common stock issuance | --55M | ---- | ---- | ---9.39B | --0 | 5,662.50%2.23B | ---40M | --0 | --0 | -155.93%-1.5B |
Increase or decrease of lease financing | -220.70%-1.38B | 32.39%-430M | -33.61%-636M | 5.74%-476M | -3.06%-505M | 4.48%-490M | -23.32%-513M | -27.61%-416M | 4.40%-326M | ---341M |
Cash dividends paid | -8.12%-972M | -23.32%-899M | 9.67%-729M | 10.73%-807M | -7.75%-904M | -5.67%-839M | -12.78%-794M | -4.45%-704M | 0.15%-674M | -13.83%-675M |
Net other fund-raising expenses | 307,200.00%3.07B | 0.00%-1M | 50.00%-1M | -100.00%-2M | 0.00%-1M | 0.00%-1M | 0.00%-1M | 0.00%-1M | 80.00%-1M | ---5M |
Financing cash flow | -122.72%-435M | -62.41%1.92B | 193.73%5.09B | -1,307.78%-5.44B | -93.81%450M | 463.07%7.27B | 34.22%-2B | -4,000.00%-3.04B | 101.68%78M | -458.47%-4.64B |
Net cash flow | ||||||||||
Beginning cash position | -34.46%2.32B | -65.23%3.55B | -15.30%10.2B | 41.76%12.04B | 35.88%8.49B | 13.59%6.25B | -19.25%5.5B | 20.32%6.82B | -34.75%5.66B | 33.11%8.68B |
Current changes in cash | 246.16%2.06B | 79.40%-1.41B | -282.48%-6.84B | -149.58%-1.79B | 58.35%3.6B | 225.61%2.28B | 152.24%699M | -205.52%-1.34B | 141.61%1.27B | -246.84%-3.05B |
Effect of exchange rate changes | 9.19%202M | 1.09%185M | 432.73%183M | 1.79%-55M | -75.00%-56M | -165.31%-32M | 81.48%49M | 122.88%27M | -493.33%-118M | -63.41%30M |
Cash adjustments other than cash changes | 0.00%1M | 200.00%1M | ---1M | ---- | 0.00%-1M | ---1M | ---- | -200.00%-1M | 0.00%1M | -50.00%1M |
End cash Position | 97.29%4.59B | -34.46%2.32B | -65.23%3.55B | -15.30%10.2B | 41.76%12.04B | 35.88%8.49B | 13.59%6.25B | -19.25%5.5B | 20.32%6.82B | -34.75%5.66B |
Free cash flow | 88.84%-221M | 84.86%-1.98B | -723.80%-13.08B | -33.53%2.1B | -15.89%3.16B | 75.03%3.75B | 26.36%2.14B | -8.57%1.7B | 294.44%1.86B | -229.62%-954M |
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 |