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 | 3.94%16.16B | 43.96%15.55B | 43.26%10.8B | -52.38%7.54B | -23.59%15.83B | 67.75%20.72B | 48.96%12.35B | -7.35%8.29B | 24.51%8.95B | 57.72%7.19B |
Net profit before non-cash adjustment | -370.79%-27.61B | 13.13%10.19B | 784.06%9.01B | 843.29%1.02B | -100.80%-137.14M | 41.03%17.24B | -44.13%12.22B | 180.31%21.87B | 4.48%7.8B | 56.54%7.47B |
Total adjustment of non-cash items | 248.91%37.92B | 14.83%10.87B | 16.16%9.46B | 21.15%8.15B | 19.17%6.72B | -19.05%5.64B | 156.83%6.97B | -1,518.13%-12.27B | -30.24%864.91M | -9.42%1.24B |
-Depreciation and amortization | 8.23%10.36B | 15.99%9.57B | 11.71%8.25B | -4.41%7.39B | 23.75%7.73B | 6.75%6.25B | 229.80%5.85B | 16.43%1.77B | 16.77%1.52B | 11.48%1.31B |
-Reversal of impairment losses recognized in profit and loss | --28.16B | --0 | --54.72M | ---- | --307.83M | ---- | ---- | ---- | ---- | ---- |
-Share of associates | 4,737.34%41.84M | -83.99%865K | -61.13%5.4M | -79.69%13.9M | 787.77%68.46M | 59.90%-9.95M | 82.94%-24.82M | -148.20%-145.53M | 80.45%-58.64M | -249.55%-299.86M |
-Disposal profit | -24.32%-256.53M | 14.32%-206.34M | -44.63%-240.82M | -9.59%-166.51M | -210.85%-151.94M | 192.24%137.07M | 5.51%-148.61M | 24.56%-157.27M | -61.00%-208.46M | -10.62%-129.48M |
-Other non-cash items | -126.13%-391.37M | 7.78%1.5B | 52.70%1.39B | 173.98%910.02M | -68.21%-1.23B | -156.58%-731.29M | 109.41%1.29B | -3,404.42%-13.74B | -207.66%-392M | -9.21%364.11M |
Changes in working capital | 206.26%5.86B | 28.18%-5.51B | -371.92%-7.67B | -117.58%-1.63B | 528.60%9.25B | 68.46%-2.16B | -419.52%-6.84B | -566.60%-1.32B | 118.55%282.16M | 3.92%-1.52B |
-Change in receivables | 481.06%6.23B | 70.86%-1.64B | -121.89%-5.62B | -125.24%-2.53B | 667.41%10.03B | 63.09%-1.77B | -643.64%-4.79B | -1,082.32%-643.79M | 103.90%65.54M | -6.41%-1.68B |
-Change in inventory | 123.75%603.36M | 23.57%-2.54B | -3,055.24%-3.32B | -107.19%-105.34M | 233.30%1.46B | 57.33%-1.1B | -401.54%-2.58B | -3,362.27%-513.56M | 95.55%-14.83M | -146.46%-333.17M |
-Change in payables | -63.80%-750.95M | -135.41%-458.47M | 38.49%1.29B | 147.69%934.8M | -492.09%-1.96B | 27.14%499.9M | 384.02%393.2M | -181.86%-138.44M | -51.47%169.12M | 108.40%348.49M |
-Provision for loans, leases and other losses | 73.46%-232.24M | -3,078.28%-875.04M | -136.41%-27.53M | 126.45%75.63M | -236.85%-285.92M | 60.66%208.93M | 725.41%130.05M | -133.36%-20.79M | -56.55%62.33M | 493.69%143.45M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | 22.08%546.95M | 129.59%448.03M | 43.37%195.15M | |||||||
Interest paid (cash flow from operating activities) | -3.49%-183.33M | -23.71%-177.15M | -39.26%-143.2M | 8.51%-102.83M | -407.26%-112.38M | 48.88%-22.16M | -573.11%-43.34M | 42.43%-6.44M | 30.73%-11.18M | 57.54%-16.14M |
Interest received (cash flow from operating activities) | 31.09%371.46M | 2.20%283.36M | -4.68%277.26M | 2.11%290.86M | 3.27%284.86M | 2.10%275.85M | 45.61%270.17M | -23.75%185.54M | 63.75%243.34M | 12.96%148.61M |
Tax refund paid | 24.60%-3.63B | -355.76%-4.81B | -159.75%-1.06B | 134.52%1.77B | 14.92%-5.12B | -74.52%-6.01B | -92.19%-3.45B | 42.75%-1.79B | -54.91%-3.13B | -76.67%-2.02B |
Other operating cash inflow (outflow) | 0.05%2M | 99,850.00%2M | -100.00%2K | -0.00%60.41M | -62.34%60.41M | 60.41%160.41M | 10,000,100.00%100M | -1K | 0 | 0 |
Operating cash flow | 17.31%12.73B | 9.80%10.85B | 3.42%9.88B | -12.74%9.56B | -27.59%10.95B | 63.77%15.12B | 27.79%9.23B | 11.18%7.23B | 18.28%6.5B | 50.82%5.49B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 44.32%-4.92B | -86.84%-8.84B | -295.42%-4.73B | 89.43%-1.2B | 45.42%-11.31B | -125.96%-20.72B | -141.59%-9.17B | 11.40%-3.8B | -129.08%-4.28B | -52.81%-1.87B |
Net intangibles purchase and sale | -64.42%-377.68M | -201.04%-229.71M | -28.03%-76.31M | -0.04%-59.6M | 74.72%-59.58M | 13.13%-235.68M | -944.26%-271.31M | 63.92%-25.98M | -11.95%-72.02M | 21.32%-64.33M |
Net business purchase and sale | ---- | ---- | ---- | -149.98%-2.95B | 10.69%-1.18B | ---1.32B | ---- | ---28.71B | ---- | ---- |
Net investment product transactions | -218.32%-480.93M | 212.98%406.47M | 1,155.25%129.87M | 150.60%10.35M | 78.34%-20.45M | -107.43%-94.39M | 17,863.89%1.27B | 114.41%7.07M | 56.87%-49.08M | -183.04%-113.8M |
Advance cash and loans provided to other parties | ---200M | --0 | ---- | ---- | ---200K | ---- | ---1.57M | --0 | ---- | ---- |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | 80.28%128K | -93.71%71K | 158.12%1.13M | --437K | ---- | -48.81%172K | -50.30%336K |
Net changes in other investments | 837.56%28.36M | 85.89%-3.85M | -282.09%-27.26M | -56.95%14.97M | 232.62%34.77M | -1,343.88%-26.22M | 190.51%2.11M | -120.51%-2.33M | 120.35%11.36M | -185.06%-55.81M |
Investing cash flow | 31.31%-5.95B | -84.20%-8.66B | -12.50%-4.7B | 66.66%-4.18B | 44.03%-12.54B | -174.13%-22.4B | 74.88%-8.17B | -640.16%-32.52B | -108.85%-4.39B | -90.79%-2.1B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -174.57%-4.52B | -42.63%6.06B | 1,791.28%10.56B | -112.85%-624.26M | 2,821.23%4.86B | 101.21%166.34M | -193.03%-13.73B | 9,932.48%14.76B | -72.11%147.11M | 111.22%527.47M |
Net common stock issuance | 92.05%-397.29M | -3,011,948.19%-5B | 63.11%-166K | ---450K | ---- | -100.00%-114K | --32.78B | --0 | ---- | ---171K |
Increase or decrease of lease financing | -16.31%-641.9M | -16.63%-551.91M | -53.33%-473.22M | -12.78%-308.63M | -411.06%-273.66M | -5.24%-53.55M | 8.71%-50.88M | 13.46%-55.74M | -4.13%-64.41M | 27.31%-61.85M |
Cash dividends paid | -21.91%-2.57B | -9.23%-2.11B | -0.05%-1.93B | 30.97%-1.93B | 12.08%-2.79B | -57.54%-3.17B | -15.80%-2.01B | -18.71%-1.74B | -29.73%-1.47B | -54.17%-1.13B |
Cash dividends for minorities | ---- | ---- | 73.62%-33.34M | 40.83%-126.42M | -1.82%-213.66M | -83.85%-209.84M | 13.52%-114.14M | -21.24%-131.99M | -48.28%-108.87M | -2.61%-73.42M |
Net other fund-raising expenses | ---- | 100.00%-1K | -2,264.10%-14.79B | -180.09%-625.51M | 78,097,600.00%780.98M | -100.00%-1K | -94.71%625.51M | 10,969.61%11.82B | 3,558,600.00%106.76M | -200.00%-3K |
Financing cash flow | -407.69%-8.12B | 75.99%-1.6B | -84.52%-6.66B | -252.88%-3.61B | 172.22%2.36B | -118.70%-3.27B | -29.03%17.49B | 1,879.71%24.65B | -87.75%-1.38B | 86.81%-737.68M |
Net cash flow | ||||||||||
Beginning cash position | 6.15%19.92B | -6.15%18.77B | 9.02%20B | 4.22%18.34B | -37.85%17.6B | 192.91%28.32B | -7.38%9.67B | 7.29%10.44B | 41.35%9.73B | -29.13%6.88B |
Current changes in cash | -328.84%-1.34B | 139.54%587.34M | -184.25%-1.49B | 127.39%1.76B | 107.35%775.31M | -156.85%-10.55B | 2,960.64%18.56B | -190.08%-648.68M | -72.85%720.16M | 186.96%2.65B |
Effect of exchange rate changes | -35.84%363.84M | 121.40%567.1M | 335.74%256.14M | -226.70%-108.65M | 80.62%-33.26M | -279.74%-171.57M | 178.48%95.46M | -983.26%-121.63M | -105.81%-11.23M | -12.59%193.36M |
Cash adjustments other than cash changes | ---- | 150.00%1K | -100.00%-2K | -200.00%-1K | 200.00%1K | -200.00%-1K | 0.00%1K | 150.00%1K | ---2K | ---- |
End cash Position | -4.92%18.94B | 6.15%19.92B | -6.15%18.77B | 9.02%20B | 4.22%18.34B | -37.85%17.6B | 192.91%28.32B | -7.38%9.67B | 7.29%10.44B | 41.35%9.73B |
Free cash flow | 316.17%7.42B | -64.84%1.78B | -37.96%5.07B | 1,981.63%8.17B | 92.95%-434.16M | -2,794.90%-6.15B | -106.25%-212.59M | 58.94%3.4B | -39.75%2.14B | 51.96%3.55B |
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 |