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 | 36.17%73.78B | -21.29%54.18B | 122.63%68.83B | -15.85%30.92B | -31.59%36.74B | -11.37%53.71B | 108.93%60.59B | -48.55%29B | 39.91%56.36B | -0.65%40.29B |
Net profit before non-cash adjustment | 153.77%38.55B | -76.46%15.19B | 18.00%64.51B | 843.65%54.68B | -61.79%5.79B | 95.87%15.16B | -70.15%7.74B | 306.49%25.93B | -151.19%-12.56B | 161.50%24.53B |
Total adjustment of non-cash items | 5.52%30.74B | 51.14%29.14B | -18.19%19.28B | -23.36%23.56B | -1.13%30.75B | -54.42%31.1B | 86.98%68.22B | -26.56%36.48B | 80.84%49.68B | -29.17%27.47B |
-Depreciation and amortization | 2.20%34.39B | 1.44%33.65B | -2.11%33.17B | 16.96%33.88B | 3.60%28.97B | 4.99%27.96B | 9.09%26.63B | -2.60%24.41B | -0.32%25.07B | 4.00%25.15B |
-Reversal of impairment losses recognized in profit and loss | -32.35%23M | -91.75%34M | 25.23%412M | -9.37%329M | --363M | ---- | -85.96%287M | 570.16%2.04B | 227.96%305M | -87.91%93M |
-Share of associates | 43.43%-3.24B | -26.10%-5.73B | -371.43%-4.54B | 17.07%1.67B | -34.87%1.43B | -94.23%2.19B | 503.59%38.04B | -71.30%6.3B | 215.85%21.96B | -43.45%6.95B |
-Disposal profit | -41.44%2.08B | 100.06%3.55B | 106.06%1.77B | -2,448.43%-29.24B | 523.47%1.25B | 28.99%-294M | -146.78%-414M | 642.94%885M | 90.10%-163M | -60.37%-1.65B |
-Net exchange gains and losses | -93.84%-849M | 70.51%-438M | -195.23%-1.49B | -291.98%-503M | -3.32%262M | 150.37%271M | -160.72%-538M | 146.11%886M | -43.84%360M | 248.37%641M |
-Other non-cash items | 14.12%-1.66B | 80.82%-1.93B | -157.69%-10.05B | 1,243.04%17.42B | -258.58%-1.52B | -77.14%961M | 115.43%4.2B | -9.13%1.95B | 157.79%2.15B | -255.83%-3.72B |
Changes in working capital | -54.45%4.49B | 165.86%9.85B | 68.39%-14.96B | -23,641.29%-47.32B | -97.30%201M | 148.43%7.44B | 54.02%-15.37B | -273.67%-33.42B | 264.17%19.24B | -53.79%-11.72B |
-Change in receivables | -111.26%-1.54B | 597.92%13.63B | 89.17%-2.74B | -1,742.01%-25.29B | -80.16%1.54B | 288.45%7.76B | 78.61%-4.12B | -274.66%-19.26B | 313.31%11.03B | -7,280.56%-5.17B |
-Change in inventory | 338.01%15.98B | 116.73%3.65B | 7.27%-21.82B | -89.48%-23.53B | -624.77%-12.42B | 118.23%2.37B | 35.01%-12.98B | -295.06%-19.97B | 298.39%10.24B | 52.63%-5.16B |
-Change in payables | -44.77%-11.28B | -186.51%-7.79B | 746.62%9.01B | -89.66%1.06B | 472.14%10.29B | -376.40%-2.76B | -81.72%1B | 242.89%5.47B | -232.00%-3.83B | -148.38%-1.15B |
-Provision for loans, leases and other losses | 264.92%1.32B | -38.44%362M | 36.43%588M | -45.51%431M | 940.79%791M | -89.62%76M | 112.79%732M | -80.93%344M | 861.18%1.8B | -129.04%-237M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | -28.71%802M | 63.52%1.13B | 158.65%688M | -44.81%266M | -45.10%482M | 53.77%878M | 243.98%571M | -60.19%166M | -92.35%417M | 503.88%5.45B |
Interest paid (cash flow from operating activities) | -27.63%-2.52B | -5.78%-1.98B | -10.40%-1.87B | 3.97%-1.69B | -8.56%-1.76B | -16.93%-1.62B | 9.04%-1.39B | 15.55%-1.53B | 10.41%-1.81B | 13.36%-2.02B |
Interest received (cash flow from operating activities) | 400.77%7.78B | 26.34%1.55B | -60.88%1.23B | 90.78%3.14B | -17.43%1.65B | 9.49%2B | -11.12%1.82B | 23.48%2.05B | -11.18%1.66B | 45.98%1.87B |
Tax refund paid | 60.98%-4.84B | -48.08%-12.41B | -43.10%-8.38B | -277.43%-5.85B | 89.44%-1.55B | -52.88%-14.69B | -68.38%-9.61B | 15.22%-5.71B | 10.84%-6.73B | -200.80%-7.55B |
Other operating cash inflow (outflow) | -35.21%346M | 223.64%534M | -78.90%165M | 42.44%782M | 28.87%549M | -3.84%426M | 92.61%443M | -53.16%230M | 161.38%491M | -847.66%-800M |
Operating cash flow | 75.18%75.34B | -29.11%43.01B | 120.11%60.67B | -23.66%27.57B | -11.28%36.11B | -22.39%40.7B | 116.52%52.44B | -51.95%24.22B | 35.31%50.4B | -1.99%37.25B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -1.38%-28.75B | -26.96%-28.36B | -112.72%-22.34B | 63.53%-10.5B | 15.87%-28.8B | 13.11%-34.23B | -12.53%-39.39B | -26.92%-35B | -7.22%-27.58B | -7.95%-25.72B |
Net intangibles purchase and sale | -6.80%-2.56B | 3.03%-2.4B | -15.68%-2.47B | -7.23%-2.14B | -151.01%-1.99B | 11.78%-794M | -37.83%-900M | -38.05%-653M | -10.26%-473M | 1.38%-429M |
Net business purchase and sale | ---- | ---- | ---- | 860.74%10.91B | --1.14B | ---- | ---- | ---- | --606M | ---- |
Net investment product transactions | 516.73%1.15B | -114.64%-275M | -82.68%1.88B | 431.07%10.85B | -144.66%-3.28B | -701.80%-1.34B | -245.22%-167M | -85.89%115M | 259.03%815M | 100.48%227M |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -52.83%-81M |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 33.33%32M |
Net changes in other investments | -680.76%-4.75B | 76.67%-608M | 89.76%-2.61B | -1,235.75%-25.45B | 77.55%-1.91B | -10,978.21%-8.49B | 102.83%78M | -1,269.49%-2.76B | 153.03%236M | 50.11%-445M |
Investing cash flow | -10.34%-34.91B | -23.90%-31.64B | -56.44%-25.54B | 53.14%-16.32B | 22.32%-34.83B | -11.06%-44.84B | -5.42%-40.38B | -45.10%-38.3B | 0.09%-26.4B | 63.37%-26.42B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -191.36%-20.66B | 72.07%-7.09B | -153.29%-25.39B | -158.76%-10.03B | 98.16%17.06B | 532.16%8.61B | -91.71%1.36B | 196.62%16.44B | -75.58%-17.01B | -126.34%-9.69B |
Increase or decrease of lease financing | -4.90%-706M | 46.07%-673M | -74.30%-1.25B | -0.28%-716M | -77.17%-714M | 5.40%-403M | 27.18%-426M | 43.59%-585M | -75.47%-1.04B | 1.01%-591M |
Cash dividends paid | -90.99%-12B | -29.47%-6.28B | -21.42%-4.85B | 0.00%-4B | 0.00%-4B | 0.00%-4B | -16.67%-4B | 0.00%-3.43B | -50.00%-3.43B | -33.33%-2.28B |
Cash dividends for minorities | 17.94%-485M | -77.48%-591M | 22.92%-333M | 59.40%-432M | 7.24%-1.06B | -16.21%-1.15B | -221.50%-987M | 23.06%-307M | -86.45%-399M | 52.34%-214M |
Net other fund-raising expenses | -5,913.33%-2.71B | 99.21%-45M | -8,035.71%-5.7B | -27.27%-70M | 71.05%-55M | -187.88%-190M | -17.86%-66M | -5.66%-56M | -43.24%-53M | 57.95%-37M |
Financing cash flow | -148.98%-36.56B | 60.87%-14.68B | -146.20%-37.52B | -235.68%-15.24B | 290.95%11.23B | 169.83%2.87B | -134.11%-4.11B | 155.01%12.06B | -71.10%-21.93B | -137.76%-12.81B |
Net cash flow | ||||||||||
Beginning cash position | -9.45%26.82B | -2.59%29.61B | -6.93%30.4B | 51.77%32.67B | -3.81%21.52B | 60.39%22.38B | -16.20%13.95B | 4.54%16.65B | 4.17%15.93B | 0.57%15.29B |
Current changes in cash | 216.80%3.87B | -38.88%-3.32B | 40.31%-2.39B | -131.98%-4B | 1,081.63%12.51B | -116.03%-1.27B | 493.17%7.95B | -197.30%-2.02B | 204.53%2.08B | -934.90%-1.99B |
Effect of exchange rate changes | 245.95%1.79B | -67.60%518M | 57.69%1.6B | 273.63%1.01B | -3.00%-584M | -550.00%-567M | 118.67%126M | 50.37%-675M | -174.15%-1.36B | 61.16%1.83B |
Cash adjustments other than cash changes | 0.00%-1M | ---1M | ---- | 192.44%721M | -178.95%-780M | 179.89%988M | 35,400.00%353M | -116.67%-1M | -99.24%6M | 191.98%791M |
End cash Position | 21.12%32.48B | -9.45%26.82B | -2.59%29.61B | -6.93%30.4B | 51.77%32.67B | -3.81%21.52B | 60.39%22.38B | -16.20%13.95B | 4.54%16.65B | 4.17%15.93B |
Free cash flow | 268.83%43.74B | -66.29%11.86B | 3,593.94%35.18B | -121.45%-1.01B | -13.33%4.7B | -54.81%5.42B | 201.12%11.99B | -154.58%-11.85B | 103.71%21.72B | -9.20%10.66B |
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 |