Sakurasaku Plus
7097
Timee
215A
Wintest
6721
Heartseed
219A
Raksul
4384
(FY)Oct 31, 2023 | (FY)Oct 31, 2022 | (FY)Oct 31, 2021 | (FY)Oct 31, 2020 | |
---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||
Cash from operating activities | 283.76%24.44M | 91.59%-13.3M | 29.21%-158.08M | -223.31M |
Net profit before non-cash adjustment | 220.06%33.09M | 85.01%-27.56M | 5.86%-183.8M | ---195.24M |
Total adjustment of non-cash items | 50.43%10.62M | 4.64%7.06M | -39.11%6.75M | --11.08M |
-Depreciation and amortization | 0.93%3.27M | -42.66%3.24M | -27.09%5.66M | --7.76M |
-Disposal profit | ---- | ---- | ---- | --486K |
-Other non-cash items | 92.51%7.35M | 250.09%3.82M | -61.57%1.09M | --2.84M |
Changes in working capital | -367.59%-19.26M | -62.06%7.2M | 148.47%18.98M | ---39.15M |
-Change in receivables | -3.42%-13.72M | -197.84%-13.27M | 87.42%-4.45M | ---35.41M |
-Change in prepaid assets | 164.57%2.12M | -233.92%-3.28M | 184.00%2.45M | ---2.91M |
-Change in payables | -159.66%-11.91M | 8.97%19.96M | 206.66%18.32M | ---17.17M |
-Change in accrued expense | 489.06%6.19M | -129.12%-1.59M | -66.58%5.46M | --16.35M |
-Provision for loans, leases and other losses | -127.64%-1.94M | 257.96%7.02M | ---4.45M | ---- |
-Changes in other current assets | --0 | -200.00%-1.65M | --1.65M | ---- |
Dividends paid (cash flow from operating activities) | ||||
Dividends received (cash flow from operating activities) | ||||
Interest paid (cash flow from operating activities) | 41.79%-812K | -87.50%-1.4M | 23.85%-744K | -977K |
Interest received (cash flow from operating activities) | 633.33%22K | 50.00%3K | 0.00%2K | 2K |
Tax refund paid | -1,216.15%-15.48M | 578.28%1.39M | 0.00%-290K | -290K |
Other operating cash inflow (outflow) | 0 | -99.75%1K | 40,700.00%406K | -1K |
Operating cash flow | 161.42%8.17M | 91.62%-13.31M | 29.33%-158.7M | ---224.58M |
Investing cash flow | ||||
Net PPE purchase and sale | -43.83%-2.12M | -36.04%-1.48M | 53.13%-1.09M | ---2.32M |
Net intangibles purchase and sale | ---2.89M | --0 | ---- | ---- |
Advance cash and loans provided to other parties | ---5.25M | --0 | ---- | ---- |
Repayment of advance payments to other parties and cash income from loans | --724K | ---- | ---- | ---- |
Net changes in other investments | 100.03%1K | 86.45%-3M | -548.21%-22.14M | --4.94M |
Investing cash flow | -113.07%-9.54M | 80.73%-4.48M | -984.98%-23.22M | --2.62M |
Financing cash flow | ||||
Net issuance payments of debt | -279.15%-49.43M | -118.24%-13.04M | 3,968.40%71.49M | ---1.85M |
Net common stock issuance | -36.54%204.81M | --322.76M | --0 | --352.26M |
Net other fund-raising expenses | ---- | ---- | ---- | --1K |
Financing cash flow | -49.83%155.38M | 333.24%309.72M | -79.60%71.49M | --350.41M |
Net cash flow | ||||
Beginning cash position | 136.65%505.58M | -34.08%213.64M | 65.67%324.08M | --195.62M |
Current changes in cash | -47.24%154.02M | 364.35%291.94M | -185.97%-110.44M | --128.46M |
End cash Position | 30.46%659.6M | 136.65%505.58M | -34.08%213.64M | --324.08M |
Free cash flow | 120.48%3.03M | 90.75%-14.78M | 29.58%-159.79M | ---226.89M |
Currency Unit | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |