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 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | (FY)Dec 31, 2015 | (FY)Dec 31, 2014 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 11.37%-1.07B | -6.03%-1.21B | 16.25%-1.14B | 11.33%-1.36B | 9.06%-1.53B | -94.19%-1.69B | 8.52%-869.17M | 23.84%-950.12M | -58.42%-1.25B | -112.97%-787.42M |
Net profit before non-cash adjustment | 1.85%-1.22B | 15.59%-1.24B | -13.63%-1.47B | 7.91%-1.29B | 8.47%-1.4B | -73.96%-1.53B | 41.37%-880.15M | -17.22%-1.5B | -44.63%-1.28B | -108.45%-885.53M |
Total adjustment of non-cash items | 298.31%44.13M | -112.18%-22.25M | 668.61%182.74M | -476.78%-32.14M | 34.20%8.53M | 127.06%6.36M | -103.80%-23.49M | 519.27%618.59M | 0.51%99.89M | 47.53%99.39M |
-Depreciation and amortization | -18.50%1.2M | -50.07%1.48M | -20.19%2.96M | -23.52%3.7M | -30.97%4.84M | -33.77%7.02M | -90.63%10.59M | 10.49%113.1M | 26.76%102.37M | 45.63%80.76M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --321.47M | ---- | ---- |
-Disposal profit | ---- | ---- | --150M | ---- | ---- | ---- | ---- | --114M | ---- | ---- |
-Other non-cash items | 280.90%42.93M | -179.66%-23.73M | 183.11%29.79M | -1,072.15%-35.84M | 658.64%3.69M | 98.06%-660K | -148.67%-34.08M | 2,927.09%70.03M | -113.30%-2.48M | 56.37%18.63M |
Changes in working capital | 93.76%99.64M | -64.22%51.43M | 474.56%143.71M | 73.00%-38.37M | 12.89%-142.1M | -573.37%-163.13M | 151.10%34.46M | -1.16%-67.43M | -5,079.64%-66.66M | 89.53%-1.29M |
-Change in receivables | 142.84%36.54M | -260.20%-85.3M | 223.07%53.25M | 130.86%16.48M | -3,876.38%-53.4M | -56.20%1.41M | 336.31%3.23M | 93.75%-1.37M | -251.01%-21.85M | 591.40%14.47M |
-Change in inventory | 159.02%7.37M | -141.33%-12.49M | 233.47%30.21M | -6.71%-22.64M | -103.30%-21.21M | -2,207.88%-10.43M | -92.72%495K | -46.66%6.8M | 168.74%12.75M | -612.52%-18.55M |
-Change in prepaid assets | -97.39%4.68M | 456.30%178.96M | 137.87%32.17M | 6.60%-84.95M | 20.48%-90.96M | -1,083.74%-114.39M | ---9.66M | ---- | ---- | ---- |
-Change in payables | 530.99%52.02M | -169.08%-12.07M | -34.83%17.47M | 114.06%26.81M | 130.08%12.53M | -203.60%-41.65M | 231.95%40.2M | 14.60%-30.47M | -301.37%-35.67M | 3.89%17.72M |
-Change in accrued expense | 92.57%-971K | -262.59%-13.08M | -42.26%8.04M | 537.74%13.93M | -3,380.41%-3.18M | -51.74%97K | 101.31%201K | -214.12%-15.37M | -140.15%-4.89M | 142.47%12.19M |
-Changes in other current assets | --0 | -279.11%-4.6M | -78.58%2.57M | -15.08%12M | 672.39%14.13M | --1.83M | ---- | -59.08%-27.03M | 37.34%-16.99M | -840.91%-27.12M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -56.39%-2.07M | -0.53%-1.32M | -36.09%-1.32M | -967K | 61.70%-185K | -643.08%-483K | -58.54%-65K | 98.31%-41K | ||
Interest received (cash flow from operating activities) | -5.88%16K | -29.17%17K | -17.24%24K | 26.09%29K | -36.11%23K | 2.86%36K | -99.36%35K | 127.27%5.44M | 62.48%2.4M | 218.36%1.47M |
Tax refund paid | -54.73%-5.01M | -170.98%-3.24M | 288.70%4.56M | -0.08%-2.42M | 0.00%-2.41M | -2.51%-2.41M | 40.41%-2.36M | -338.14%-3.95M | 72.95%-902K | -77.58%-3.34M |
Other operating cash inflow (outflow) | -59.05%9.1M | 313.05%22.22M | 25.85%5.38M | 427,400.00%4.28M | -99.93%1K | -66.12%1.52M | 121.53%4.48M | -3,016.41%-20.79M | 713K | 0 |
Operating cash flow | 10.23%-1.07B | -5.28%-1.19B | 16.83%-1.13B | 11.53%-1.36B | 8.96%-1.54B | -94.73%-1.69B | 10.59%-867.2M | 22.12%-969.91M | -57.77%-1.25B | -111.47%-789.33M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | --173K | --0 | ---- | ---- | ---- | ---- | 72.03%-2.92M | 93.62%-10.46M | -56.64%-163.79M | ---104.56M |
Net intangibles purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 88.28%-500K | 70.35%-4.27M | ---14.39M |
Net investment product transactions | ---- | ---- | ---- | ---- | ---- | ---- | -107.50%-150M | 194.65%2B | ---2.11B | ---- |
Net changes in other investments | ---- | ---- | -905.51%-35.38M | 86.68%-3.52M | ---26.42M | ---- | 10,511.41%15.81M | -99.97%149K | 200.11%500.46M | -335.49%-499.89M |
Investing cash flow | --173K | --0 | -905.51%-35.38M | 86.68%-3.52M | ---26.42M | ---- | -106.89%-137.11M | 211.72%1.99B | -187.65%-1.78B | -439.12%-618.83M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 10,600.00%107M | -66.67%1M | -98.33%3M | --180M | ---- | 91.68%-4.16M | -9.09%-50M | -145.84%-45.84M | 580.49%100M | -143.44%-20.81M |
Net common stock issuance | -50.77%554.52M | 343.81%1.13B | -85.66%253.78M | 31.53%1.77B | --1.35B | ---- | -63.83%528.61M | 6,965.88%1.46B | -99.04%20.68M | 487.42%2.15B |
Net other fund-raising expenses | 578,900.00%5.79M | -100.01%-1K | 345.40%14.57M | -36.15%-5.94M | 28.29%-4.36M | ---6.08M | ---- | 409.44%18.23M | --3.58M | ---- |
Financing cash flow | -40.80%667.3M | 315.45%1.13B | -86.04%271.35M | 44.94%1.94B | 13,199.37%1.34B | -102.14%-10.24M | -66.62%478.6M | 1,053.88%1.43B | -94.17%124.26M | 359.75%2.13B |
Net cash flow | ||||||||||
Beginning cash position | -3.56%1.73B | -33.33%1.79B | 27.56%2.69B | -9.56%2.11B | -42.18%2.33B | -11.55%4.03B | 116.75%4.55B | -57.29%2.1B | 13.07%4.92B | 329.35%4.35B |
Current changes in cash | -530.46%-401.72M | 92.88%-63.72M | -254.28%-895.33M | 360.78%580.34M | 86.90%-222.54M | -223.17%-1.7B | -121.44%-525.71M | 184.54%2.45B | -501.45%-2.9B | 3,041.11%722.66M |
Effect of exchange rate changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 17,560.00%3.53M |
Cash adjustments other than cash changes | ---- | ---- | ---- | -200.00%-1K | 200.00%1K | 0.00%-1K | -200.00%-1K | -100.00%1K | 8,328,700.00%83.29M | --1K |
End cash Position | -23.26%1.33B | -3.56%1.73B | -33.33%1.79B | 27.56%2.69B | -9.56%2.11B | -42.18%2.33B | -11.55%4.03B | 116.75%4.55B | -58.62%2.1B | 413.48%5.08B |
Free cash flow | 10.23%-1.07B | -5.28%-1.19B | 16.83%-1.13B | 11.53%-1.36B | 8.96%-1.54B | -93.62%-1.69B | 11.08%-872.18M | 30.60%-980.86M | -55.61%-1.41B | -143.34%-908.27M |
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 |