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 | 182.62%2.98B | -83.87%1.05B | 215.95%6.53B | -278.71%-5.63B | -71.37%3.15B | 44.34%11.01B | 777.78%7.63B | -115.99%-1.13B | -56.34%7.04B | 22.11%16.12B |
Net profit before non-cash adjustment | 108.72%9.29B | 346.32%4.45B | 39.01%-1.81B | -330.05%-2.96B | 187.14%1.29B | -154.92%-1.48B | 198.01%2.69B | 107.71%903M | -386.12%-11.71B | 204.04%4.09B |
Total adjustment of non-cash items | -38.46%2.49B | 30.85%4.05B | 12.70%3.1B | 0.29%2.75B | 4.82%2.74B | -47.88%2.61B | -8.51%5.01B | -65.37%5.48B | 159.23%15.82B | -50.95%6.1B |
-Depreciation and amortization | 12.23%2.78B | -3.32%2.48B | -1.46%2.56B | 0.81%2.6B | -31.02%2.58B | -13.67%3.74B | -0.02%4.33B | -21.73%4.33B | -10.84%5.54B | -31.34%6.21B |
-Reversal of impairment losses recognized in profit and loss | --0 | --260M | --0 | ---- | ---- | ---- | ---- | ---- | 2,890.57%9.51B | --318M |
-Assets reserve and write-off | ---- | ---- | ---- | 8.37%-964M | -152.16%-1.05B | --2.02B | ---- | ---- | ---- | ---- |
-Disposal profit | 590.00%69M | -76.74%10M | -64.17%43M | -27.71%120M | 130.56%166M | -28.00%72M | -68.35%100M | 148.82%316M | -16.45%127M | -49.67%152M |
-Net exchange gains and losses | -132.41%-445M | 821.48%1.37B | 186.13%149M | -170.31%-173M | 55.56%-64M | -156.69%-144M | 191.95%254M | -8.42%87M | 207.95%95M | -203.53%-88M |
-Other non-cash items | 225.71%88M | -120.53%-70M | -70.68%341M | 4.87%1.16B | 136.10%1.11B | -1,039.45%-3.07B | -55.99%327M | 34.36%743M | 213.32%553M | -116.20%-488M |
Changes in working capital | -18.24%-8.81B | -242.17%-7.45B | 196.79%5.24B | -518.86%-5.42B | -108.86%-875M | 11,995.18%9.87B | 98.89%-83M | -356.98%-7.51B | -50.63%2.92B | 26.29%5.92B |
-Change in receivables | -116.19%-5.69B | 57.39%-2.63B | -170.99%-6.18B | 825.64%8.7B | -16.59%940M | 141.91%1.13B | 43.46%-2.69B | -438.26%-4.76B | -43.94%1.41B | -47.13%2.51B |
-Change in inventory | 18.61%-4.7B | -167.81%-5.77B | 178.34%8.51B | -3,066.76%-10.86B | -103.88%-343M | 393.26%8.85B | 172.51%1.79B | -668.74%-2.47B | -82.57%435M | 7.17%2.5B |
-Change in payables | 79.94%1.3B | -60.08%723M | 194.92%1.81B | -81.37%-1.91B | -2,665.85%-1.05B | -92.12%41M | 266.13%520M | -141.84%-313M | 29.86%748M | 116.95%576M |
-Provision for loans, leases and other losses | 426.42%173M | 50.47%-53M | -768.75%-107M | 159.26%16M | 65.38%-27M | -155.32%-78M | 140.87%141M | -49.35%-345M | 37.06%-231M | -128.34%-367M |
-Changes in other current assets | -283.33%-33M | -98.53%18M | 200.66%1.22B | -1,418.75%-1.22B | -166.67%-80M | -137.50%-30M | -82.06%80M | 829.17%446M | -93.36%48M | 602.08%723M |
-Changes in other current liabilities | -48.67%135M | 1,561.11%263M | 87.76%-18M | 53.04%-147M | -769.44%-313M | -150.70%-36M | 205.97%71M | -112.98%-67M | 3,325.00%516M | 88.41%-16M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -10.99%-212M | -8.52%-191M | -50.43%-176M | -30.00%-117M | 43.40%-90M | 18.46%-159M | 8.02%-195M | -2.42%-212M | 31.46%-207M | 45.19%-302M |
Interest received (cash flow from operating activities) | 267.86%103M | 366.67%28M | -33.33%6M | -87.67%9M | 7.35%73M | 277.78%68M | 260.00%18M | -50.00%5M | 66.67%10M | 200.00%6M |
Tax refund paid | -768.32%-877M | -380.95%-101M | -200.00%-21M | 97.99%-7M | -33.85%-348M | -364.29%-260M | -93.10%-56M | 94.06%-29M | -292.13%-488M | 119.49%254M |
Other operating cash inflow (outflow) | 325.00%108M | -41.18%-48M | 96.56%-34M | 23.49%-987M | -113.55%-1.29B | 15,961.67%9.52B | 88.97%-60M | -97.82%-544M | -137.47%-275M | 405.83%734M |
Operating cash flow | 183.13%2.1B | -88.25%741M | 193.63%6.3B | -550.07%-6.73B | -92.58%1.5B | 175.12%20.17B | 484.88%7.33B | -131.35%-1.91B | -63.85%6.08B | 51.34%16.81B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -15.27%-2.72B | -136.65%-2.36B | 64.38%-996M | 17.84%-2.8B | -191.35%-3.4B | -8.25%-1.17B | 41.49%-1.08B | 13.47%-1.84B | 44.79%-2.13B | -72.40%-3.86B |
Net investment product transactions | --0 | --168M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net changes in other investments | 40.67%-299M | -10.53%-504M | -449.40%-456M | 74.92%-83M | -47.77%-331M | -187.18%-224M | -20.00%-78M | -3,350.00%-65M | 101.26%2M | -31.40%-159M |
Investing cash flow | -11.99%-3.02B | -85.47%-2.69B | 49.57%-1.45B | 22.90%-2.88B | -168.25%-3.73B | -20.31%-1.39B | 39.39%-1.16B | 10.33%-1.91B | 47.03%-2.13B | -70.30%-4.02B |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---400M | --0 | -95.19%500M | 446.67%10.4B | 72.48%-3B | -194.59%-10.9B | -253.53%-3.7B | 153.08%2.41B | 54.46%-4.54B | -4.40%-9.97B |
Net common stock issuance | --0 | --0 | --0 | ---- | --0 | --0 | ---- | ---- | ---- | --0 |
Increase or decrease of lease financing | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | 0.00%-1M | 99.93%-1M |
Cash dividends paid | -351.09%-1.66B | ---368M | ---- | 0.00%-184M | 66.73%-184M | -198.92%-553M | -18,400.00%-185M | 99.87%-1M | -102.46%-741M | -95.72%-366M |
Net other fund-raising expenses | 153,700.00%1.54B | 99.91%-1M | -2,306.82%-1.06B | -128.95%-44M | 113.89%152M | -372.14%-1.09B | -75.47%402M | 164,000.00%1.64B | 0.00%-1M | ---1M |
Financing cash flow | -42.01%-524M | 33.99%-369M | -105.50%-559M | 435.49%10.17B | 75.83%-3.03B | -260.24%-12.55B | -186.04%-3.48B | 176.62%4.05B | 48.90%-5.28B | 7.32%-10.34B |
Net cash flow | ||||||||||
Beginning cash position | -34.64%6.97B | 63.51%10.67B | 12.68%6.52B | -47.36%5.79B | 138.08%11B | 111.69%4.62B | 7.17%2.18B | -41.27%2.04B | 273.60%3.47B | -72.87%928M |
Current changes in cash | 37.87%-1.44B | -154.06%-2.32B | 666.61%4.29B | 110.63%560M | -184.55%-5.27B | 131.54%6.23B | 1,050.43%2.69B | 117.53%234M | -154.45%-1.34B | 201.87%2.45B |
Effect of exchange rate changes | 132.41%445M | -821.48%-1.37B | -186.13%-149M | 170.31%173M | -55.56%64M | 156.69%144M | -191.95%-254M | 8.42%-87M | -207.95%-95M | 203.53%88M |
Cash adjustments other than cash changes | 200.00%1M | 0.00%-1M | -200.00%-1M | 150.00%1M | -300.00%-2M | 200.00%1M | 0.00%-1M | 0.00%-1M | 0.00%-1M | 0.00%-1M |
End cash Position | -14.29%5.98B | -34.64%6.97B | 63.51%10.67B | 12.68%6.52B | -47.36%5.79B | 138.08%11B | 111.69%4.62B | 7.17%2.18B | -41.27%2.04B | 273.60%3.47B |
Free cash flow | 61.70%-619M | -130.44%-1.62B | 155.70%5.31B | -396.82%-9.53B | -110.09%-1.92B | 203.92%19B | 266.79%6.25B | -195.01%-3.75B | -66.88%3.95B | 34.37%11.92B |
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 |