Sakurasaku Plus
7097
Timee
215A
Wintest
6721
Heartseed
219A
Raksul
4384
(Q3)Jun 30, 2024 | (Q2)Mar 31, 2024 | (Q1)Dec 31, 2023 | (FY)Sep 30, 2023 | (Q4)Sep 30, 2023 | (Q3)Jun 30, 2023 | (Q2)Mar 31, 2023 | (Q1)Dec 31, 2022 | (FY)Sep 30, 2022 | (Q4)Sep 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -9.32%1.63B | -78.32%585M | 93.12%-59M | 43.42%4.39B | 29.71%751M | 27.89%1.8B | 4,115.63%2.7B | -184.87%-858M | -21.46%3.06B | -64.43%579M |
Net profit before non-cash adjustment | -32.45%687M | 4.37%1.03B | -13.98%517M | -2.81%1.97B | -238.02%-628M | 418.88%1.02B | 107.38%983M | -33.59%601M | -33.29%2.03B | 1,720.00%455M |
Total adjustment of non-cash items | -61.51%316M | -117.23%-46M | 1,268.75%561M | 2,901.47%1.91B | 252.02%865M | -3.07%821M | 685.29%267M | 87.37%-48M | -110.48%-68M | -150.76%-569M |
-Depreciation and amortization | -11.73%158M | 3.59%173M | -1.26%157M | -3.99%673M | 1.20%168M | -1.10%179M | 4.38%167M | -18.04%159M | -19.05%701M | -19.81%166M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | 2,035.56%961M | ---- | ---- | ---- | ---- | -80.09%45M | ---- |
-Share of associates | 1,200.00%11M | 66.67%-2M | -225.00%-13M | 94.15%-24M | 96.14%-13M | 95.83%-1M | ---6M | ---4M | -2,311.76%-410M | -6,640.00%-337M |
-Disposal profit | 120.57%123M | -83.56%-402M | 199.32%146M | 80.68%-97M | 136.89%867M | -280.89%-598M | 42.67%-219M | 55.32%-147M | 38.10%-502M | -7.81%366M |
-Other non-cash items | -98.07%24M | -43.08%185M | 583.93%271M | 300.00%392M | -38.20%-1.12B | 46.52%1.24B | 6.56%325M | 77.14%-56M | -74.55%98M | -325.98%-809M |
Changes in working capital | 1,852.78%631M | -127.28%-395M | 19.42%-1.14B | -53.22%515M | -25.83%514M | -109.84%-36M | 426.13%1.45B | -390.33%-1.41B | 429.33%1.1B | 43.78%693M |
-Change in receivables | -348.08%-466M | 34.59%-261M | 220.58%539M | -87.87%-1.07B | -133.81%-119M | 41.24%-104M | 43.88%-399M | -1,254.55%-447M | -803.17%-569M | 187.13%352M |
-Change in inventory | 314.29%15M | -200.00%-1M | -1,100.00%-40M | 120.00%4M | 104.92%6M | -187.50%-7M | -99.15%1M | 117.39%4M | -127.40%-20M | -216.19%-122M |
-Change in prepaid assets | -114.14%-1.06B | 65.13%-235M | 139.26%323M | ---- | ---- | -10.24%-495M | -599.26%-674M | 136.10%135M | ---- | ---- |
-Change in payables | 66.16%1.54B | -99.12%19M | -248.92%-1.62B | 18.30%2.7B | 195.77%68M | -26.99%928M | 1,556.49%2.17B | -148.69%-464M | 1,412.58%2.28B | -112.07%-71M |
-Provision for loans, leases and other losses | -130.70%-35M | ---- | ---- | ---- | ---- | 18.75%114M | ---- | ---- | ---- | ---- |
-Changes in other current assets | 234.53%635M | 69.23%110M | 46.79%-340M | -88.89%-1.12B | -72.73%-76M | -23.24%-472M | 150.00%65M | -1,627.03%-639M | -1,363.83%-594M | -113.02%-44M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -83.33%-22M | 4.76%-20M | 19.05%-17M | 19.59%-78M | -242.86%-24M | 60.00%-12M | 30.00%-21M | 30.00%-21M | 34.90%-97M | 82.93%-7M |
Interest received (cash flow from operating activities) | 837.50%59M | -85.71%1M | 0.00%1M | -70.00%3M | -40.00%3M | -900.00%-8M | 250.00%7M | -50.00%1M | 233.33%10M | 400.00%5M |
Tax refund paid | -893.55%-308M | 63.04%-17M | -1,996.77%-650M | 26.16%-271M | -1,058.82%-163M | 76.87%-31M | -428.57%-46M | 88.26%-31M | -193.60%-367M | 122.08%17M |
Other operating cash inflow (outflow) | -100.00%-2M | -300.00%-2M | 0 | -64.65%70M | 3,700.00%72M | -1M | -80.00%1M | -101.03%-2M | 19,700.00%198M | -300.00%-2M |
Operating cash flow | -22.23%1.36B | -79.27%547M | 20.42%-725M | 46.67%4.12B | 7.94%639M | 40.45%1.75B | 4,698.18%2.64B | -199.67%-911M | -22.67%2.81B | -60.85%592M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 222.22%58M | ---- | ---- | -291.11%-176M | -33.33%-16M | 194.74%18M | ---- | ---- | 58.72%-45M | 29.41%-12M |
Net intangibles purchase and sale | -25.29%-213M | -17.68%-213M | -20.79%-215M | -8.55%-698M | -11.18%-169M | 3.41%-170M | -9.70%-181M | -18.67%-178M | -70.11%-643M | -1.33%-152M |
Net business purchase and sale | ---- | ---- | ---- | 744.44%152M | 356.67%154M | ---- | ---- | ---- | 101.56%18M | 92.89%-60M |
Net investment product transactions | 5,787.50%2.73B | -214.29%-136M | ---2.51B | 186.33%240M | 166.27%169M | 21.31%-48M | --119M | --0 | -1,290.00%-278M | -235.64%-255M |
Net changes in other investments | -192.11%-111M | 330.00%23M | -160.00%-15M | -2,425.00%-101M | -247.17%-78M | -35.71%-38M | 83.33%-10M | -19.35%25M | 92.59%-4M | --53M |
Investing cash flow | 12.08%-211M | -108.40%-521M | -1,692.16%-2.74B | 38.76%-583M | 114.08%60M | 2.44%-240M | -24.38%-250M | -93.67%-153M | 44.49%-952M | 51.43%-426M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 78.86%-130M | -145.12%-402M | -6.22%-222M | -28.09%-1.77B | -102.58%-786M | -39.14%-615M | 28.07%-164M | 36.09%-209M | 39.23%-1.39B | 46.63%-388M |
Net common stock issuance | -99.27%3M | ---- | ---- | 990.70%469M | -63.64%4M | 5,742.86%409M | ---- | ---- | -98.11%43M | -99.21%11M |
Increase or decrease of lease financing | 7.50%-37M | ---- | ---- | 29.68%-154M | -194.87%-37M | 51.81%-40M | ---- | ---- | 46.45%-219M | 140.63%39M |
Cash dividends paid | 50.00%-1M | -87.50%-15M | -1.97%-207M | -0.45%-221M | -233.33%-8M | ---2M | 61.90%-8M | 0.98%-203M | -8.37%-220M | --6M |
Net other fund-raising expenses | -1.14%87M | --0 | 31.82%-60M | 155,800.00%1.56B | 6,762.50%1.6B | 1,366.67%88M | -300.00%-40M | -8,700.00%-88M | -99.72%1M | -113.26%-24M |
Financing cash flow | 51.25%-78M | -115.45%-502M | 2.20%-489M | 93.20%-121M | 316.85%772M | 68.75%-160M | 21.55%-233M | 18.70%-500M | -603.56%-1.78B | -147.28%-356M |
Net cash flow | ||||||||||
Beginning cash position | -16.46%7.99B | 13.94%8.44B | 39.08%12.45B | 2.09%8.95B | 19.36%10.97B | 10.88%9.57B | -17.84%7.4B | 2.09%8.95B | 24.55%8.77B | 24.66%9.19B |
Current changes in cash | -20.59%1.07B | -122.08%-476M | -152.94%-3.96B | 4,450.67%3.41B | 874.21%1.47B | 176.64%1.35B | 586.68%2.16B | -810.91%-1.56B | -95.49%75M | -113.69%-190M |
Effect of exchange rate changes | -48.21%29M | 337.50%35M | 29.41%-36M | -87.79%21M | -42.86%8M | -27.27%56M | -86.89%8M | -355.00%-51M | 152.94%172M | 75.00%14M |
Cash adjustments other than cash changes | --3M | -200.00%-1M | -140.63%-26M | 201.56%65M | --0 | --0 | --1M | --64M | -6,300.00%-64M | ---- |
End cash Position | -17.10%9.1B | -16.46%7.99B | 13.94%8.44B | 39.08%12.45B | 39.08%12.45B | 19.36%10.97B | 10.88%9.57B | -17.84%7.4B | 2.09%8.95B | 2.09%8.95B |
Free cash flow | -23.45%1.2B | -93.90%139M | 13.68%-940M | 51.49%3.21B | 6.07%454M | 48.91%1.57B | 1,938.71%2.28B | -242.54%-1.09B | -30.89%2.12B | -67.89%428M |
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 |