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 | 38.74%68.09B | 302.15%49.08B | -1.43%-24.28B | 17.73%-23.94B | 35.52%-29.09B | -32.27%-45.12B | -516.29%-34.11B | -85.30%8.19B | 482.87%55.75B | -186.11%-14.56B |
Net profit before non-cash adjustment | -129.57%-6.16B | 324.98%20.83B | -204.30%-9.26B | -53.41%8.88B | 109.81%19.05B | -4,089.75%-194.18B | 118.46%4.87B | -282.35%-26.37B | -34.31%14.46B | -2.33%22.01B |
Total adjustment of non-cash items | 352.87%14.82B | 39.37%-5.86B | -11.91%-9.67B | -993.67%-8.64B | 78.73%-790M | -79.56%-3.72B | -110.57%-2.07B | 1,104.93%19.58B | 60.18%-1.95B | -1,334.60%-4.89B |
-Depreciation and amortization | 6.32%3.43B | 4.36%3.23B | -6.67%3.09B | 3.11%3.31B | 12.50%3.21B | -26.21%2.86B | -7.59%3.87B | -13.52%4.19B | -3.83%4.85B | 25.29%5.04B |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | --426M | --0 | --67M | ---- | ---- | -82.71%766M | --4.43B | ---- |
-Share of associates | 44.31%596M | 28.66%413M | 1,072.73%321M | 90.86%-33M | -86.08%-361M | 71.47%-194M | -103.98%-680M | 1,197.88%17.11B | 68.33%1.32B | 109.36%783M |
-Disposal profit | 105.33%32M | -669.23%-600M | 81.11%-78M | -71.37%-413M | 62.58%-241M | 66.70%-644M | -385.93%-1.93B | 85.18%-398M | -1,141.09%-2.69B | 732.26%258M |
-Net exchange gains and losses | -65.98%-1.54B | 13.34%-929M | -376.44%-1.07B | -281.36%-225M | 93.98%-59M | -305.45%-980M | 356.45%477M | -122.88%-186M | 262.93%813M | -122.77%-499M |
-Other non-cash items | 254.31%12.31B | 35.48%-7.97B | -9.54%-12.36B | -230.88%-11.28B | 28.27%-3.41B | -24.97%-4.75B | -100.00%-3.8B | 82.17%-1.9B | -1.88%-10.67B | -130.51%-10.47B |
Changes in working capital | 74.23%59.43B | 737.53%34.11B | 77.87%-5.35B | 48.96%-24.17B | -131.00%-47.35B | 513.93%152.78B | -346.29%-36.91B | -65.34%14.99B | 236.47%43.23B | -16.10%-31.68B |
-Change in receivables | -108.28%-4.45B | 550.03%53.75B | 1,069.59%8.27B | -78.78%707M | 121.93%3.33B | 67.36%-15.19B | -845.87%-46.54B | 155.06%6.24B | -164.47%-11.33B | 1,240.82%17.58B |
-Change in inventory | 222.26%5.21B | 56.29%-4.26B | -155.82%-9.74B | -273.61%-3.81B | -73.08%2.19B | -1.69%8.15B | -23.15%8.29B | -56.05%10.79B | 197.08%24.54B | -48.95%-25.28B |
-Change in prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 20.13%-1.71B |
-Change in payables | 2,388.27%14.83B | -104.40%-648M | 177.02%14.72B | 44.92%-19.12B | -223.14%-34.7B | 370.44%28.18B | -191.40%-10.42B | -14.23%11.4B | 236.21%13.29B | -137.81%-9.76B |
-Provision for loans, leases and other losses | 146.92%5.93B | -786.53%-12.63B | -255.57%-1.43B | 102.89%916M | -148.53%-31.72B | 638.40%65.37B | -156.31%-12.14B | 1,961.28%21.56B | 470.92%1.05B | -117.38%-282M |
-Changes in other current assets | 1,902.95%37.92B | 87.75%-2.1B | -498.33%-17.17B | -121.19%-2.87B | -79.56%13.55B | 177.19%66.27B | 168.30%23.91B | -323.16%-35B | 228.28%15.69B | 64.11%-12.23B |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 17.93%-650M | 6.38%-792M | -2.79%-846M | -14.46%-823M | -234.42%-719M | -4.88%-215M | 0.00%-205M | 5.96%-205M | 14.51%-218M | 0.00%-255M |
Interest received (cash flow from operating activities) | 76.50%2.68B | 116.38%1.52B | -51.59%702M | 0.76%1.45B | 24.27%1.44B | -40.74%1.16B | 34.02%1.95B | -12.75%1.46B | -48.11%1.67B | 71.55%3.22B |
Tax refund paid | -30.72%-7.38B | -383.22%-5.64B | -146.65%-1.17B | 165.19%2.5B | -161.65%-3.84B | 456.00%6.23B | 87.34%-1.75B | -726.12%-13.82B | 86.67%-1.67B | 8.45%-12.55B |
Other operating cash inflow (outflow) | 600.00%5M | 50.00%-1M | 0.00%-2M | 0.00%-2M | -140.00%-2M | 266.67%5M | -200.00%-3M | -1M | 0 | 0 |
Operating cash flow | 42.10%62.75B | 272.55%44.16B | -23.00%-25.59B | 35.42%-20.81B | 15.09%-32.22B | -11.22%-37.94B | -679.77%-34.12B | -107.88%-4.38B | 329.97%55.53B | -40.57%-24.15B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -19.39%-1.13B | -83.66%-944M | -1,042.22%-514M | 90.41%-45M | 26.60%-469M | -239.89%-639M | 68.82%-188M | 25.19%-603M | 44.07%-806M | 23.80%-1.44B |
Net intangibles purchase and sale | -15.96%-2.13B | -13.05%-1.84B | -104.28%-1.62B | 52.82%-795M | -4.59%-1.69B | 21.18%-1.61B | -40.87%-2.04B | 19.43%-1.45B | 25.92%-1.8B | 26.20%-2.43B |
Net business purchase and sale | 76.19%37M | -73.42%21M | 132.92%79M | -121.51%-240M | 708.70%1.12B | -91.81%138M | --1.68B | ---- | ---- | ---- |
Net investment product transactions | 317.85%1.5B | -40.61%-689M | 25.64%-490M | -7,222.22%-659M | -100.54%-9M | 201.43%1.68B | -96.33%558M | 191.94%15.2B | -1,228.11%-16.54B | 24.36%-1.25B |
Advance cash and loans provided to other parties | 97.94%-4M | 80.34%-194M | -13.58%-987M | -12,314.29%-869M | -250.00%-7M | 99.95%-2M | 65.30%-4.23B | -3,090.58%-12.19B | 36.86%-382M | 47.75%-605M |
Repayment of advance payments to other parties and cash income from loans | -69.45%435M | 336.81%1.42B | 2,407.69%326M | -97.85%13M | 923.73%604M | -92.21%59M | -88.14%757M | 1,205.11%6.38B | 314.41%489M | 16.83%118M |
Net changes in other investments | -102.77%-280M | 1,851.65%10.11B | -267.25%-577M | 104.68%345M | -741.01%-7.38B | -43.41%1.15B | -34.17%2.03B | 140.05%3.09B | -4,921.88%-7.72B | -29.20%160M |
Investing cash flow | -119.86%-1.57B | 308.32%7.89B | -68.31%-3.79B | 71.26%-2.25B | -1,106.17%-7.83B | 154.48%778M | -113.69%-1.43B | 139.00%10.43B | -391.37%-26.75B | 67.59%-5.44B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 66.79%-5.49B | -13,019.05%-16.53B | -101.28%-126M | -50.32%9.88B | 231.98%19.88B | 4,030.34%5.99B | 373.58%145M | 89.44%-53M | -27.41%-502M | -55.73%-394M |
Net common stock issuance | ---- | ---- | ---- | ---- | --70B | ---- | ---- | ---- | ---- | ---- |
Cash dividends paid | ---- | ---- | ---3.64B | ---- | ---- | -24.94%-1.94B | 39.98%-1.55B | 23.08%-2.59B | 18.77%-3.36B | 15.77%-4.14B |
Net other fund-raising expenses | 31.50%-361M | -21.15%-527M | -8.75%-435M | 41.35%-400M | -2,173.33%-682M | 50.82%-30M | -12.96%-61M | 30.77%-54M | -116.67%-78M | 56.10%-36M |
Financing cash flow | 65.70%-5.85B | -306.41%-17.06B | -144.28%-4.2B | -89.37%9.48B | 2,118.91%89.2B | 373.84%4.02B | 45.49%-1.47B | 31.68%-2.69B | 13.72%-3.94B | 12.95%-4.57B |
Net cash flow | ||||||||||
Beginning cash position | 54.39%106.68B | -30.02%69.1B | -14.83%98.74B | 69.72%115.93B | -32.88%68.31B | -26.73%101.77B | 1.44%138.89B | 20.90%136.92B | -22.06%113.25B | -19.38%145.3B |
Current changes in cash | 58.13%55.33B | 204.21%34.99B | -147.28%-33.58B | -127.62%-13.58B | 248.31%49.16B | 10.45%-33.14B | -1,199.88%-37.01B | -86.45%3.37B | 172.70%24.83B | 12.91%-34.16B |
Effect of exchange rate changes | 52.26%3.95B | -34.15%2.59B | 208.90%3.94B | -136.65%-3.62B | -382.02%-1.53B | -193.52%-317M | 92.26%-108M | -20.36%-1.4B | -155.16%-1.16B | -47.13%2.1B |
Cash adjustments other than cash changes | 24,800.00%249M | 150.00%1M | ---2M | ---- | 0.00%-1M | 66.67%-1M | ---3M | ---- | ---2M | ---- |
End cash Position | 55.80%166.21B | 54.39%106.68B | -30.02%69.1B | -14.83%98.74B | 69.72%115.93B | -32.88%68.31B | -26.73%101.77B | 1.44%138.89B | 20.90%136.92B | -22.06%113.25B |
Free cash flow | 42.27%58.86B | 249.20%41.37B | -20.80%-27.73B | 33.42%-22.96B | 14.22%-34.48B | -9.49%-40.19B | -466.93%-36.71B | -112.24%-6.48B | 288.88%52.92B | -24.79%-28.02B |
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 |