Sakurasaku Plus
7097
Timee
215A
Wintest
6721
Heartseed
219A
Raksul
4384
(FY)Mar 31, 2024 | (FY)Mar 31, 2023 | (FY)Mar 31, 2022 | (FY)Mar 31, 2021 | (FY)Mar 31, 2020 | (FY)Mar 31, 2019 | (FY)Mar 31, 2018 | (FY)Mar 31, 2017 | (FY)Mar 31, 2016 | (FY)Mar 31, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 41.46%4.6B | 59.22%3.25B | -59.73%2.04B | -9.93%5.07B | 150.28%5.63B | 32.00%2.25B | -41.42%1.7B | 55.27%2.91B | -4.93%1.87B | -6.94%1.97B |
Net profit before non-cash adjustment | 7.19%3.97B | 7.59%3.7B | 36.82%3.44B | -9.09%2.52B | -21.64%2.77B | 21.56%3.53B | 96.76%2.91B | 30.27%1.48B | -37.17%1.13B | 26.36%1.8B |
Total adjustment of non-cash items | -28.25%580.8M | -17.54%809.47M | 2.03%981.6M | -46.64%962.11M | 102.78%1.8B | 28.72%889.12M | -9.96%690.74M | -24.79%767.18M | 103.48%1.02B | -34.38%501.29M |
-Depreciation and amortization | -1.19%1.04B | -7.09%1.06B | 1.82%1.14B | 2.90%1.12B | 24.13%1.09B | 6.00%874.38M | 1.91%824.87M | 4.32%809.43M | 6.80%775.95M | 2.79%726.55M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | --108.4M | --0 | ---- | ---- | ---- | ---4.33M | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 91.49%-829K | -123.85%-9.74M |
-Disposal profit | -86.47%12.12M | 1,945.58%89.54M | -80.24%4.38M | -97.31%22.16M | 3,298.55%822.14M | 16.35%24.19M | 118.94%20.79M | -150.16%-109.78M | 8,813.97%218.84M | -97.66%2.46M |
-Net exchange gains and losses | --0 | 53.96%-2.82M | 67.27%-6.12M | -262.24%-18.69M | 557.53%11.52M | 124.76%1.75M | -135.13%-7.08M | -16.44%20.15M | 212.89%24.11M | 20.51%-21.36M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -53.09%56.71M | --120.9M |
-Other non-cash items | -42.38%-475.32M | -27.27%-333.83M | -65.77%-262.3M | -36.29%-158.23M | -936.47%-116.1M | 92.42%-11.2M | -385.91%-147.84M | 194.45%51.71M | 82.76%-54.75M | -415.64%-317.52M |
Changes in working capital | 103.79%47.86M | 47.02%-1.26B | -249.63%-2.38B | 50.37%1.59B | 148.75%1.06B | -14.78%-2.17B | -384.50%-1.89B | 337.47%665.06M | 16.33%-280.06M | -351.71%-334.74M |
-Change in receivables | 19.96%-327.26M | 56.91%-408.86M | -180.12%-948.85M | 83.29%1.18B | 152.59%646.09M | -55.68%-1.23B | -1,509.50%-789.17M | 118.61%55.99M | -1,623.59%-300.79M | 105.24%19.74M |
-Change in inventory | 158.14%669.26M | 20.21%-1.15B | -339.90%-1.44B | 24.50%601.41M | 127.24%483.05M | -59.40%-1.77B | -647.67%-1.11B | -9.31%203.15M | 1,043.73%224.01M | -107.87%-23.74M |
-Change in payables | -245.15%-378.4M | 302.96%260.7M | 47.87%-128.45M | -511.50%-246.42M | -109.20%-40.3M | 4,597.44%438.08M | -96.89%9.33M | 275.88%299.51M | 55.79%-170.29M | -20,475.59%-385.18M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -160.63%-33M | 2,046.33%54.43M |
-Provision for loans, leases and other losses | 126.64%84.26M | -73.03%37.18M | 160.62%137.86M | 275.93%52.9M | -107.67%-30.07M | 109,747.06%392.15M | -98.78%357K | --29.28M | ---- | ---- |
-Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --77.14M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 0.35%-13.42M | 16.05%-13.47M | 51.90%-16.04M | 5.06%-33.35M | -8.36%-35.13M | -40.50%-32.42M | 4.03%-23.07M | -4.23%-24.04M | 8.62%-23.07M | 4.20%-25.24M |
Interest received (cash flow from operating activities) | 28.83%377.22M | 42.22%292.81M | 48.63%205.89M | -25.34%138.52M | -1.41%185.54M | 14.75%188.2M | 27.18%164.01M | -10.11%128.96M | 25.10%143.46M | 7.28%114.68M |
Tax refund paid | 39.67%-945.92M | -88.82%-1.57B | -28.75%-830.35M | 41.04%-644.95M | -31.42%-1.09B | -39.98%-832.39M | -74.98%-594.67M | 31.67%-339.84M | 19.30%-497.37M | -141.99%-616.29M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 200.00%1K | 50.00%-1K | -2K | 0 | 0 | 0 |
Operating cash flow | 104.67%4.02B | 40.05%1.96B | -69.07%1.4B | -3.31%4.53B | 197.97%4.69B | 25.79%1.57B | -53.25%1.25B | 78.68%2.67B | 3.65%1.5B | -25.71%1.44B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 7.55%-866.21M | -1.87%-936.95M | 24.66%-919.79M | 9.60%-1.22B | 5.02%-1.35B | -24.11%-1.42B | -35.91%-1.15B | -5.29%-842.99M | -25.44%-800.66M | 14.45%-638.27M |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 99.79%-14K |
Net investment product transactions | 60.73%-467.47M | -278.28%-1.19B | 29.20%-314.66M | -263.54%-444.43M | -150.98%-122.25M | 1,050.77%239.8M | -35.54%-25.22M | -3.04%-18.61M | -2.77%-18.06M | -591.41%-17.57M |
Advance cash and loans provided to other parties | 30.41%-579K | -50.18%-832K | ---554K | --0 | -43.67%-227K | ---158K | ---- | ---- | ---4.9M | ---- |
Repayment of advance payments to other parties and cash income from loans | -39.05%579K | 71.79%950K | -14.53%553K | -88.45%647K | 53.09%5.6M | -18.71%3.66M | 800.00%4.5M | 0.00%500K | 0.00%500K | 42.86%500K |
Net changes in other investments | -214.47%-16.99M | 83.45%-5.4M | 6.51%-32.66M | 6.26%-34.93M | -88.92%-37.27M | -3.68%-19.73M | 76.75%-19.03M | -25.72%-81.83M | 91.22%-65.09M | -443.38%-741.3M |
Investing cash flow | 36.66%-1.35B | -68.30%-2.13B | 25.45%-1.27B | -12.96%-1.7B | -25.56%-1.5B | -1.09%-1.2B | -25.72%-1.19B | -6.16%-942.92M | 36.40%-888.21M | -56.70%-1.4B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 95.71%-15.23M | -49.31%-355.02M | -399.63%-237.78M | -159.86%-47.59M | 165.08%79.51M | 106.62%29.99M | -323.52%-453.26M | 505.40%202.79M | -11.87%-50.02M | 21.69%-44.72M |
Net common stock issuance | -0.45%15.1M | 2.81%15.17M | -14.76%14.75M | 111.88%17.31M | -108,594.78%-145.65M | -32.67%-134K | -573.33%-101K | 97.36%-15K | -109.96%-569K | 64.53%-271K |
Cash dividends paid | -39.37%-620.41M | -25.10%-445.14M | -60.12%-355.83M | 28.35%-222.23M | 30.28%-310.15M | -100.18%-444.84M | -148.82%-222.22M | -0.46%-89.31M | 0.13%-88.9M | -0.20%-89.02M |
Cash dividends for minorities | 6.55%-96.24M | 16.11%-102.99M | -27.20%-122.76M | 23.47%-96.51M | 31.70%-126.11M | -387.85%-184.64M | -77.21%-37.85M | 0.45%-21.36M | -1.66%-21.45M | -482.82%-21.1M |
Net other fund-raising expenses | 0.00%-2K | -100.00%-2K | 0.00%-1K | 0.00%-1K | ---1K | ---- | 0.00%-1K | 50.00%-1K | -100.00%-2K | 50.00%-1K |
Financing cash flow | 19.28%-716.78M | -26.56%-887.99M | -101.03%-701.62M | 30.53%-349.02M | 16.21%-502.41M | 15.95%-599.62M | -874.59%-713.43M | 157.23%92.11M | -3.77%-160.95M | -3.18%-155.11M |
Net cash flow | ||||||||||
Beginning cash position | -8.06%10.72B | -3.59%11.66B | 27.46%12.09B | 38.60%9.49B | -3.56%6.85B | -7.96%7.1B | 30.75%7.71B | 6.97%5.9B | -0.80%5.51B | 21.93%5.56B |
Current changes in cash | 284.19%1.95B | -86.44%-1.06B | -122.87%-567.54M | -7.35%2.48B | 1,288.03%2.68B | 65.25%-225.46M | -135.59%-648.74M | 307.58%1.82B | 514.12%447.28M | -111.98%-108.01M |
Effect of exchange rate changes | 125.11%267.28M | -10.85%118.74M | 7.72%133.18M | 444.51%123.64M | -30.80%-35.89M | -179.28%-27.44M | 484.03%34.61M | 85.64%-9.01M | -198.55%-62.75M | -34.89%63.68M |
Cash adjustments other than cash changes | 0.00%1K | --1K | ---- | ---- | -100.00%-2K | ---1K | ---- | ---- | 0.00%-1K | -200.00%-1K |
End cash Position | 20.67%12.94B | -8.06%10.72B | -3.59%11.66B | 27.46%12.09B | 38.60%9.49B | -3.56%6.85B | -7.96%7.1B | 30.75%7.71B | 6.97%5.9B | -0.80%5.51B |
Free cash flow | 211.61%3.13B | 118.27%1.01B | -86.06%460.77M | -0.35%3.31B | 2,140.44%3.32B | 50.50%148.04M | -94.60%98.36M | 164.78%1.82B | -13.24%687.75M | -29.85%792.73M |
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 |