Sakurasaku Plus
7097
Timee
215A
Wintest
6721
Heartseed
219A
Raksul
4384
(FY)Nov 30, 2023 | (FY)Nov 30, 2022 | (FY)Nov 30, 2021 | (FY)Nov 30, 2020 | (FY)Nov 30, 2019 | (FY)Nov 30, 2018 | (FY)Nov 30, 2017 | (FY)Nov 30, 2016 | (FY)Nov 30, 2015 | (FY)Nov 30, 2014 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -41.16%596M | 8.11%1.01B | -1.68%937M | 12.37%953M | 26.93%848.05M | 12.67%668.12M | 377.87%592.99M | -121.38%-213.4M | 934.20%998.17M | 89.55%-119.66M |
Net profit before non-cash adjustment | 61.92%910M | 52.72%562M | -1.34%368M | 145.58%373M | -353.66%-818.32M | -3.82%322.61M | -20.07%335.43M | -30.33%419.62M | 71.17%602.29M | 17.31%351.87M |
Total adjustment of non-cash items | -14.78%392M | 68.50%460M | -3.53%273M | -40.11%283M | 444.10%472.52M | -68.77%86.85M | 1,221.30%278.05M | -134.70%-24.8M | 397.71%71.45M | -110.11%-24M |
-Depreciation and amortization | -10.47%385M | -0.92%430M | -3.98%434M | -5.50%452M | 7.78%478.32M | 41.22%443.79M | -0.97%314.25M | -2.74%317.34M | -0.19%326.26M | 2.90%326.9M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -506.42%-9.64M | 98.94%-1.59M | -352.33%-150.09M |
-Share of associates | -144.44%-44M | 28.00%-18M | 0.00%-25M | -11.27%-25M | -74.51%-22.47M | -3.72%-12.87M | 9.83%-12.41M | 14.27%-13.77M | -9.86%-16.06M | -29.60%-14.62M |
-Disposal profit | -112.50%-1M | -74.19%8M | 933.33%31M | -89.36%3M | 115.60%28.21M | -68.81%13.08M | 2,310.86%41.95M | -86.79%1.74M | 224.97%13.17M | -0.73%4.05M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -46.93%-75.79M | 5.77%-51.58M | ---54.74M |
-Other non-cash items | 30.00%52M | 123.95%40M | -13.61%-167M | -1,174.05%-147M | 96.77%-11.54M | -443.29%-357.15M | 73.13%-65.74M | -23.11%-244.68M | -46.68%-198.76M | -2.21%-135.51M |
Changes in working capital | -7,733.33%-705M | -103.05%-9M | -1.01%295M | -75.04%298M | 361.54%1.19B | 1,362.71%258.67M | 96.63%-20.49M | -287.48%-608.23M | 172.49%324.43M | 73.39%-447.53M |
-Change in receivables | -185.82%-806M | -138.84%-282M | 27.82%726M | 8.95%568M | 71.67%521.32M | 2.07%303.68M | 144.10%297.53M | -251.89%-674.68M | 262.68%444.18M | 83.97%-273.05M |
-Change in inventory | -12.50%91M | 144.07%104M | -537.84%-236M | -108.28%-37M | 98.27%446.9M | 149.93%225.4M | -2,915.68%-451.45M | 90.19%-14.97M | -8.32%-152.6M | -24.26%-140.89M |
-Change in payables | -143.78%-81M | 179.06%185M | -685.00%-234M | -69.33%40M | 175.24%130.42M | -301.93%-173.33M | 5.61%85.84M | 574.32%81.28M | 110.15%12.05M | -139.22%-118.7M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -306.64%-54.9M | -59.53%26.57M | 206.22%65.65M |
-Provision for loans, leases and other losses | -104.35%-47M | -387.50%-23M | 103.38%8M | -504.51%-237M | 59.83%58.59M | 198.65%36.66M | ---37.16M | ---- | ---- | ---- |
-Changes in other current assets | -16.67%10M | -67.57%12M | 200.00%37M | -163.51%-37M | 198.32%58.26M | -433.93%-59.26M | -214.99%-11.1M | 233.93%9.65M | -115.19%-7.21M | 226.90%47.42M |
-Changes in other current liabilities | 2,660.00%128M | 16.67%-5M | -700.00%-6M | 104.62%1M | 70.96%-21.63M | -177.70%-74.48M | 111.14%95.86M | 3,068.04%45.4M | 105.12%1.43M | 59.58%-27.97M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 20.00%-4M | 16.67%-5M | 14.29%-6M | 17.74%-7M | 0.61%-8.51M | -123.78%-8.56M | -510.21%-3.83M | 32.00%-627K | 22.91%-922K | 17.97%-1.2M |
Interest received (cash flow from operating activities) | 25.00%10M | 0.00%8M | -20.00%8M | -3.87%10M | 12.31%10.4M | 19.58%9.26M | 7.96%7.75M | 17.68%7.18M | 8.01%6.1M | 11.78%5.65M |
Tax refund paid | -550.00%-130M | 74.03%-20M | -2,466.67%-77M | 81.92%-3M | 92.76%-16.59M | -92.81%-229.33M | 36.24%-118.94M | -82.13%-186.54M | 44.44%-102.42M | -736.30%-184.33M |
Other operating cash inflow (outflow) | -1M | 0 | -100.76%-1M | 131M | 0 | 323.15%337.01M | -68.10%79.64M | 42.59%249.64M | 31.53%175.07M | -52.10%133.11M |
Operating cash flow | -52.71%471M | 15.68%996M | -20.57%861M | 30.08%1.08B | 7.32%833.35M | 39.25%776.5M | 487.88%557.61M | -113.36%-143.76M | 746.52%1.08B | 80.05%-166.43M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 2.78%-140M | -38.46%-144M | -126.09%-104M | 69.07%-46M | 94.84%-148.73M | -1,107.05%-2.88B | -61.19%-238.6M | 55.86%-148.03M | -45.77%-335.38M | 39.77%-230.08M |
Net intangibles purchase and sale | 0.00%-34M | ---34M | --0 | -569.59%-26M | 30.64%-3.88M | 16.61%-5.6M | -8.55%-6.71M | 9.81%-6.18M | 43.17%-6.86M | -54.69%-12.07M |
Net investment property transactions | ---515M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net investment product transactions | ---11M | --0 | --20M | ---- | ---- | --190.04M | ---- | 87.79%-14.33M | -4,592.92%-117.32M | 92.96%-2.5M |
Net changes in other investments | ---- | ---- | ---- | ---1M | ---- | 176,237.50%14.09M | 11.11%-8K | -100.20%-9K | -5.65%4.49M | -29.01%4.76M |
Investing cash flow | -293.26%-700M | -111.90%-178M | -15.07%-84M | 52.17%-73M | 94.31%-152.62M | -993.06%-2.68B | -45.55%-245.32M | 62.96%-168.55M | -89.71%-455.07M | 42.70%-239.88M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 0.00%-312M | 0.00%-312M | 6.87%-312M | -328.65%-335M | ---78.15M | ---- | --2.5B | ---- | ---- | ---- |
Net common stock issuance | -97.67%-170M | -75.51%-86M | -36.11%-49M | -140.40%-36M | -3,242.63%-14.98M | 51.93%-448K | -296.60%-932K | 78.20%-235K | 99.01%-1.08M | -47,432.46%-108.37M |
Increase or decrease of lease financing | ---- | ---- | ---- | ---- | ---- | 86.42%-2.5M | 44.42%-18.37M | 27.41%-33.05M | 15.25%-45.53M | 10.16%-53.72M |
Cash dividends paid | 3.03%-32M | 2.94%-33M | 0.00%-34M | 2.11%-34M | -0.49%-34.73M | 0.21%-34.56M | 1.12%-34.63M | 1.27%-35.03M | -2.34%-35.48M | 51.55%-34.67M |
Net other fund-raising expenses | -100.00%-2M | 0.00%-1M | 50.00%-1M | -199,900.00%-2M | 50.00%-1K | 0.00%-2K | 0.00%-2K | -100.00%-2K | 0.00%-1K | ---1K |
Financing cash flow | -19.44%-516M | -9.09%-432M | 2.70%-396M | -218.31%-407M | -240.90%-127.86M | -101.53%-37.51M | 3,680.78%2.45B | 16.78%-68.31M | 58.28%-82.08M | -49.54%-196.76M |
Net cash flow | ||||||||||
Beginning cash position | 10.23%4.15B | 11.27%3.76B | 21.74%3.38B | 24.82%2.78B | -46.60%2.23B | 195.66%4.17B | -21.26%1.41B | 43.05%1.79B | -32.52%1.25B | -42.74%1.85B |
Current changes in cash | -293.01%-745M | 1.31%386M | -36.92%381M | 9.25%604M | 128.46%552.87M | -170.42%-1.94B | 824.70%2.76B | -170.64%-380.62M | 189.35%538.84M | 56.44%-603.07M |
Cash adjustments other than cash changes | ---- | ---1M | ---- | ---- | ---- | ---- | ---- | ---- | 50.00%-1K | 0.00%-2K |
End cash Position | -17.96%3.4B | 10.23%4.15B | 11.27%3.76B | 21.72%3.38B | 24.84%2.78B | -46.60%2.23B | 195.66%4.17B | -21.26%1.41B | 43.05%1.79B | -32.52%1.25B |
Free cash flow | -63.69%297M | 8.06%818M | -25.20%757M | 48.66%1.01B | 132.28%680.74M | -775.36%-2.11B | 205.15%312.3M | -139.87%-296.99M | 282.31%744.87M | 66.62%-408.57M |
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 |