Sakurasaku Plus
7097
Timee
215A
Wintest
6721
Heartseed
219A
Raksul
4384
(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (Q4)Mar 31, 2017 | (Q3)Dec 31, 2016 | (Q2)Sep 30, 2016 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 8.40%20.46B | 60.74%18.87B | 19.94%11.74B | 38.63%9.79B | -23.69%7.06B | 29.12%9.25B | -3.93%7.17B | 5.31%1.84B | -10.73%1.72B | -37.98%1.32B |
Net profit before non-cash adjustment | 6.19%8.52B | 82.51%8.03B | 494.66%4.4B | 1,007.24%739.46M | -97.62%66.78M | 61.68%2.81B | 42.78%1.74B | 359.86%932.6M | 70.23%860.59M | 270.17%356.99M |
Total adjustment of non-cash items | 4.06%11.31B | 10.20%10.87B | 17.03%9.86B | 11.71%8.43B | 17.58%7.54B | 17.76%6.42B | -19.35%5.45B | -3.89%1.58B | 12.91%1.46B | -46.95%1.38B |
-Depreciation and amortization | 9.05%12.4B | 13.56%11.37B | 13.71%10.01B | 12.77%8.81B | 5.94%7.81B | 35.76%7.37B | 3.99%5.43B | 20.93%1.54B | 10.83%1.42B | -0.21%1.32B |
-Reversal of impairment losses recognized in profit and loss | 666.00%97.02M | 122.68%12.67M | -97.86%5.69M | --265.34M | ---- | --957.7M | ---- | 227.29%47.57M | -56.63%56.6M | --0 |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 86.78%-28.86M | -56.57%98.9M |
-Share of associates | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---37.88M | ---67.08M | ---18.81M |
-Disposal profit | -57.85%-1.21B | -249.35%-765.37M | 77.34%-219.08M | -88.18%-966.88M | 69.31%-513.81M | -8,792.98%-1.67B | -180.16%-18.82M | -100.52%-414K | -288.85%-7.76M | 145.85%8.48M |
-Remuneration paid in stock | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -78.71%2.86M | -40.30%4.24M | -38.75%4.27M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | --24.83M | ---- | ---- | ---- | 20.36%8.02M | 266.11%7.27M |
-Other non-cash items | -91.57%21.12M | 297.80%250.61M | -80.52%63M | 43.84%323.48M | 194.70%224.89M | -711.70%-237.48M | -48.84%38.82M | 22.41%-97.45M | -9.34%70.55M | -139.48%-37.8M |
Changes in working capital | 2,969.12%625.12M | 99.13%-21.79M | -504.55%-2.52B | 213.34%622.62M | -1,847.97%-549.33M | 281.64%31.43M | 96.62%-17.3M | -635.95%-663.24M | -549.75%-596.65M | -55.18%-421.66M |
-Change in receivables | -191.17%-375.96M | 94.88%-129.12M | -1,197.66%-2.52B | 626.22%229.91M | -93.08%31.66M | 186.89%457.31M | 118.25%159.4M | -165.47%-108.48M | -568.66%-900.41M | 148.59%214.65M |
-Change in inventory | -4,372.33%-237.63M | 109.56%5.56M | -327.37%-58.17M | -132.41%-13.61M | 164.19%42M | 33.71%-65.43M | -46.92%-98.71M | -19.48%77.59M | -100.23%-91.65M | -125.54%-59.53M |
-Change in payables | -57.67%47.42M | 448.96%112.02M | 1,099.65%20.41M | 100.78%1.7M | 8.01%-217.31M | -182.44%-236.22M | -6.23%286.53M | 11.17%-210.29M | -52.65%133.07M | -1,504.79%-369.19M |
-Provision for loans, leases and other losses | -104.12%-13.16M | -46.75%319.35M | 506.39%599.76M | 143.41%98.91M | -62.04%-227.83M | -87.62%-140.6M | ---74.94M | ---- | ---- | ---- |
-Changes in other current assets | 805.69%2.01B | 82.45%-284.94M | -1,182.45%-1.62B | 112.68%149.96M | -86.27%70.51M | 299.06%513.48M | -239.70%-257.96M | -199.26%-183.76M | 310.11%65.72M | -186.68%-146.96M |
-Changes in other current liabilities | -1,705.58%-806.37M | -104.19%-44.66M | 584.47%1.07B | 162.71%155.75M | 50.04%-248.37M | -1,471.58%-497.11M | -115.86%-31.63M | -397.66%-268.85M | 210.32%196.63M | -10,204.33%-60.63M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -18.05%-255.66M | -19.96%-216.57M | 17.28%-180.53M | 13.48%-218.24M | -19.82%-252.25M | -65.78%-210.52M | -33.53%-126.99M | -63.06%-32.8M | -30.15%-30.42M | 5.41%-24.72M |
Interest received (cash flow from operating activities) | 163.25%71.74M | 584.70%27.25M | -67.78%3.98M | -78.07%12.35M | 88.65%56.31M | 729.17%29.85M | -52.50%3.6M | 26.00%1.52M | -68.22%792K | -48.19%731K |
Tax refund paid | -33.14%-1.93B | -487.30%-1.45B | -319.46%-247.04M | 112.60%112.57M | -33.68%-893.55M | -5.32%-668.43M | -103.37%-634.64M | -391.37%-9.09M | -141.83%-10.25M | -6.79%-63.39M |
Other operating cash inflow (outflow) | 94.57%-10.91M | -288.28%-200.95M | 106.73M | 0 | -180.72%-100.14M | -73.08%124.05M | 203.73%460.89M | 117.95%12.21M | -358.06%-78.52M | 155.26%57.9M |
Operating cash flow | 7.63%18.33B | 49.08%17.03B | 17.82%11.42B | 65.12%9.7B | -31.15%5.87B | 24.15%8.53B | 3.84%6.87B | 8.91%1.82B | -18.30%1.61B | -33.45%1.29B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -7.36%-13.03B | -25.99%-12.14B | -48.15%-9.64B | -5.09%-6.5B | 52.55%-6.19B | -3.50%-13.04B | -131.12%-12.6B | -155.43%-3.87B | -347.07%-2.28B | -129.03%-2.71B |
Net intangibles purchase and sale | 26.74%-53.76M | -148.95%-73.39M | -115.47%-29.48M | ---13.68M | ---- | -57.88%-53.47M | 0.07%-33.87M | -388.59%-9.43M | 31.97%-8.48M | -17.38%-11.51M |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---95.5M | --0 | --0 |
Net investment product transactions | ---1.6B | --0 | --0 | -18.20%1.11B | 303.67%1.36B | ---666M | ---- | ---- | ---- | ---- |
Net changes in other investments | 6.22%22.66M | 64.47%21.34M | -70.15%12.97M | 25.45%43.45M | 173.69%34.64M | -97.77%12.66M | 139.22%568M | 170.83%1.05B | 426.19%33.96M | -10,839.96%-946.41M |
Investing cash flow | -20.28%-14.66B | -26.31%-12.19B | -79.93%-9.65B | -11.81%-5.36B | 65.10%-4.8B | -13.94%-13.75B | -70.15%-12.07B | -7.91%-3.4B | -336.94%-2.26B | -209.64%-3.67B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -942.14%-7.8B | 150.73%926.65M | 29.45%-1.83B | -21.89%-2.59B | -131.40%-2.12B | 48.69%6.76B | 90.75%4.55B | 110.10%2.07B | 673.67%849.11M | 455.47%2.05B |
Net common stock issuance | ---- | ---- | ---198K | --0 | -178,598.51%-119.73M | ---67K | ---- | ---- | ---- | ---- |
Increase or decrease of lease financing | 9.14%-127.48M | 22.59%-140.3M | 53.61%-181.26M | 16.30%-390.73M | -202.31%-466.81M | 66.56%-154.41M | 80.85%-461.74M | 31.23%-264.71M | 68.43%-183.86M | 59.34%-288.48M |
Cash dividends paid | -218.53%-490.88M | ---154.11M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash dividends for minorities | -17.58%-1.19B | ---1.02B | --0 | ---- | 17.03%-456.46M | -79.90%-550.13M | -61.61%-305.81M | --0 | --0 | --0 |
Net other fund-raising expenses | ---- | 0.00%-1K | ---1K | ---- | -100.00%-1K | 49.64%1.08B | -26.96%721.94M | 58,155,950.00%1.16B | --0 | --202.5M |
Financing cash flow | -2,411.24%-9.62B | 80.93%-382.91M | 32.61%-2.01B | 5.91%-2.98B | -144.36%-3.17B | 58.54%7.14B | 482.75%4.5B | 216.70%1.9B | 485.37%1.73B | 677.66%1.97B |
Net cash flow | ||||||||||
Beginning cash position | 44.12%14.59B | 1.17%10.12B | 15.97%10.01B | -19.53%8.63B | 20.34%10.72B | -6.62%8.91B | 38.70%9.54B | 13.88%9.15B | 14.50%7.98B | 25.40%8.41B |
Current changes in cash | -233.47%-5.95B | 1,989.75%4.46B | -117.44%-235.83M | 164.62%1.35B | -208.98%-2.09B | 377.26%1.92B | -332.41%-692.53M | 135.56%314.78M | 8.14%1.08B | -201.38%-416.88M |
Effect of exchange rate changes | 4,321.13%453.12M | -97.10%10.25M | 1,245.28%353.11M | 1,768.66%26.25M | 98.54%-1.57M | -278.38%-107.89M | 157.94%60.48M | 204.41%78.71M | 35.98%87.33M | 92.57%-10.88M |
Cash adjustments other than cash changes | 0.00%1K | -50.00%1K | --2K | ---- | ---1K | ---- | 200.00%1K | ---- | ---- | ---- |
End cash Position | -37.66%9.1B | 44.12%14.59B | 1.17%10.12B | 15.97%10.01B | -19.53%8.63B | 20.34%10.72B | 25.97%8.91B | 34.90%9.54B | 13.88%9.15B | 14.50%7.98B |
Free cash flow | 8.50%4.26B | 151.90%3.93B | -31.44%1.56B | 406.89%2.28B | 91.79%-741.47M | -53.64%-9.03B | -972.45%-5.88B | -9,041.52%-2.08B | -149.95%-704.36M | -318.05%-1.44B |
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 |