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 | -29.40%4.91B | 8.10%6.96B | -1.02%6.43B | -41.68%6.5B | -14.16%11.15B | 284.00%12.98B | 26.87%3.38B | -37.03%2.67B | -6.12%4.23B | 35.66%4.51B |
Net profit before non-cash adjustment | 33.57%6.98B | 17.92%5.23B | 35.92%4.43B | -77.44%3.26B | -7.80%14.45B | 422.96%15.67B | 164.34%3B | -340.60%-4.66B | 27.54%1.94B | 34.93%1.52B |
Total adjustment of non-cash items | 25.43%2.21B | 9.26%1.76B | 73.57%1.61B | -46.42%927M | -18.09%1.73B | 35.21%2.11B | -76.89%1.56B | 273.84%6.76B | -30.70%1.81B | -2.25%2.61B |
-Depreciation and amortization | 7.33%2.67B | 4.15%2.48B | 8.76%2.39B | 18.73%2.19B | 18.93%1.85B | -1.08%1.55B | -32.96%1.57B | -5.34%2.34B | -7.24%2.47B | -6.75%2.67B |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 1,191.21%4.26B | --330M | ---- |
-Share of associates | -84.81%-146M | -88.10%-79M | -137.17%-42M | 653.33%113M | 287.50%15M | 92.23%-8M | -213.19%-103M | 1,616.67%91M | -50.00%-6M | 50.00%-4M |
-Disposal profit | 340.74%65M | 83.02%-27M | -233.61%-159M | -55.09%119M | 87.94%265M | 464.00%141M | 146.30%25M | 82.52%-54M | -872.50%-309M | 161.54%40M |
-Other non-cash items | 38.71%-380M | -7.83%-620M | 61.62%-575M | -277.33%-1.5B | -193.19%-397M | 508.57%426M | -41.18%70M | 117.47%119M | -624.47%-681M | 20.34%-94M |
Changes in working capital | -16,330.77%-4.27B | -106.62%-26M | -83.02%393M | 145.98%2.32B | -4.85%-5.04B | -306.95%-4.8B | -308.85%-1.18B | 15.54%565M | 29.37%489M | 180.08%378M |
-Change in receivables | -155.44%-1.22B | 80.02%-478M | -149.43%-2.39B | 390.27%4.84B | 120.27%987M | -68.42%-4.87B | -2,570.94%-2.89B | -82.74%117M | 199.71%678M | -92.09%-680M |
-Change in inventory | -107.11%-2.24B | -152.83%-1.08B | 141.46%2.05B | 122.95%849M | -1.43%-3.7B | -810.92%-3.65B | -76.36%513M | 401.15%2.17B | -44.13%433M | 2.92%775M |
-Change in payables | -131.31%-407M | 151.94%1.3B | 119.96%516M | -40.34%-2.59B | -156.69%-1.84B | 135.26%3.25B | 203.52%1.38B | -560.40%-1.33B | -182.79%-202M | 133.89%244M |
-Change in accrued expense | -263.49%-103M | 188.73%63M | 88.68%-71M | -364.44%-627M | -164.59%-135M | 273.21%209M | 198.25%56M | -9.62%-57M | -285.71%-52M | -58.21%28M |
-Provision for loans, leases and other losses | 163.16%48M | 40.63%-76M | 20.50%-128M | 53.47%-161M | -235.16%-346M | 207.11%256M | 27.79%-239M | 10.05%-331M | -295.70%-368M | 44.97%-93M |
-Changes in other current assets | -239.52%-346M | -40.67%248M | --418M | ---- | ---- | ---- | ---- | ---- | ---- | 312.24%104M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 13.46%-45M | 11.86%-52M | 13.24%-59M | 15.00%-68M | 12.09%-80M | 0.00%-91M | -8.33%-91M | 0.00%-84M | 29.41%-84M | 32.77%-119M |
Interest received (cash flow from operating activities) | 33.13%221M | 61.17%166M | -14.17%103M | -2.44%120M | 5.13%123M | -2.50%117M | 21.21%120M | 7.61%99M | 19.48%92M | 0.00%77M |
Tax refund paid | -33.02%-2.1B | -416.27%-1.58B | 113.66%498M | 46.93%-3.65B | -1,374.25%-6.87B | -654.76%-466M | 109.14%84M | -98.06%-919M | -130.85%-464M | 69.77%-201M |
Other operating cash inflow (outflow) | -34.87%198M | -47.13%304M | -39.28%575M | 99.79%947M | 426.67%474M | -76.44%90M | -37.27%382M | 1,094.12%609M | -5.56%51M | -18.18%54M |
Operating cash flow | -45.00%3.19B | -23.22%5.8B | 95.98%7.55B | -19.60%3.85B | -62.07%4.79B | 225.93%12.63B | 63.54%3.88B | -38.07%2.37B | -11.39%3.83B | 64.60%4.32B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -72.17%-3.06B | -16.16%-1.78B | 67.92%-1.53B | -29.99%-4.76B | -76.07%-3.66B | -45.32%-2.08B | 71.58%-1.43B | -1,454.30%-5.04B | 142.08%372M | 6.46%-884M |
Net intangibles purchase and sale | 17.91%-55M | 42.74%-67M | -6.36%-117M | -423.81%-110M | 66.67%-21M | 30.00%-63M | -18.42%-90M | -8.57%-76M | -400.00%-70M | 54.84%-14M |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---1.35B | ---- | ---- |
Net investment product transactions | -645.64%-1.32B | -55.20%241M | 240.51%538M | 2,733.33%158M | -108.82%-6M | 950.00%68M | -14.29%-8M | 0.00%-7M | 87.72%-7M | -128.64%-57M |
Net changes in other investments | ---- | ---- | 50,000.00%499M | 50.00%-1M | -108.00%-2M | -21.88%25M | -90.56%32M | 141.29%339M | -731.54%-821M | 206.56%130M |
Investing cash flow | -176.45%-4.43B | -163.32%-1.6B | 87.11%-608M | -27.70%-4.72B | -80.06%-3.69B | -36.92%-2.05B | 75.59%-1.5B | -1,066.54%-6.14B | 36.24%-526M | 8.23%-825M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 83.93%-237M | -3.87%-1.48B | -3,450.00%-1.42B | 96.64%-40M | -0.17%-1.19B | -103.42%-1.19B | -114.36%-585M | 386.74%4.07B | 211.16%837M | 53.52%-753M |
Net common stock issuance | --0 | --0 | -4,800.00%-98M | -100.00%-2M | 80.00%-1M | 96.48%-5M | -14,100.00%-142M | 99.89%-1M | -8,463.64%-942M | -450.00%-11M |
Cash dividends paid | 0.14%-2.2B | 0.00%-2.21B | 0.36%-2.21B | -33.29%-2.21B | -50.73%-1.66B | -100.00%-1.1B | 0.00%-551M | 2.65%-551M | 1.57%-566M | -3.42%-575M |
Cash dividends for minorities | -85.11%-174M | -154.05%-94M | 71.97%-37M | 5.71%-132M | -16.67%-140M | -73.91%-120M | -283.33%-69M | 73.13%-18M | -235.00%-67M | 65.52%-20M |
Net other fund-raising expenses | ---- | -100.00%-2M | 0.00%-1M | 50.00%-1M | -100.00%-2M | 50.00%-1M | 33.33%-2M | -50.00%-3M | 33.33%-2M | ---3M |
Financing cash flow | 30.79%-2.61B | -0.40%-3.78B | -57.47%-3.76B | 20.26%-2.39B | -23.90%-3B | -79.24%-2.42B | -138.53%-1.35B | 573.11%3.5B | 45.67%-740M | 39.09%-1.36B |
Net cash flow | ||||||||||
Beginning cash position | 2.58%18.18B | 22.59%17.72B | -18.37%14.46B | -9.67%17.71B | 71.33%19.6B | 9.93%11.44B | -2.59%10.41B | 32.77%10.69B | 36.08%8.05B | -7.91%5.91B |
Current changes in cash | -1,016.90%-3.85B | -86.80%420M | 197.82%3.18B | -71.43%-3.25B | -123.24%-1.9B | 693.39%8.16B | 488.30%1.03B | -110.35%-265M | 20.12%2.56B | 517.22%2.13B |
Effect of exchange rate changes | 54.05%57M | -55.95%37M | 8,300.00%84M | 0.00%1M | 133.33%1M | -175.00%-3M | 136.36%4M | -120.00%-11M | -600.00%-5M | -66.67%1M |
Cash adjustments other than cash changes | ---1M | ---- | ---- | -200.00%-1M | --1M | ---- | ---- | -101.23%-1M | 8,000.00%81M | --1M |
End cash Position | -20.88%14.38B | 2.58%18.18B | 22.59%17.72B | -18.37%14.46B | -9.67%17.71B | 71.33%19.6B | 9.93%11.44B | -2.59%10.41B | 32.77%10.69B | 36.08%8.05B |
Free cash flow | -98.03%78M | -33.02%3.96B | 679.02%5.91B | -192.14%-1.02B | -89.45%1.11B | 345.58%10.49B | 185.79%2.35B | -473.84%-2.74B | -78.54%734M | 121.57%3.42B |
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 |