Sakurasaku Plus
7097
Timee
215A
Wintest
6721
Heartseed
219A
Raksul
4384
(FY)May 20, 2024 | (FY)May 20, 2023 | (FY)May 20, 2022 | (FY)May 20, 2021 | (FY)May 20, 2020 | (FY)May 20, 2019 | (FY)May 20, 2018 | (FY)May 20, 2017 | (FY)May 20, 2016 | (FY)May 20, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 323.16%7.68B | 171.70%1.81B | -75.88%667.67M | -22.86%2.77B | -35.06%3.59B | 63.30%5.53B | 13.39%3.38B | -29.35%2.98B | 10.29%4.22B | 17.38%3.83B |
Net profit before non-cash adjustment | 44.84%7.55B | 77.11%5.21B | 18.85%2.94B | 111.72%2.48B | -64.16%1.17B | -32.32%3.26B | 31.79%4.82B | 48.69%3.66B | -37.64%2.46B | 4.77%3.95B |
Total adjustment of non-cash items | -9.77%1.27B | 28.47%1.41B | -36.36%1.1B | -25.19%1.72B | 98.44%2.3B | 57.97%1.16B | 14.87%733.82M | -49.57%638.83M | 96.58%1.27B | -13.01%644.37M |
-Depreciation and amortization | 8.83%1.39B | 1.69%1.28B | -11.64%1.26B | 0.57%1.42B | -3.07%1.42B | 73.13%1.46B | 14.25%843.63M | -13.06%738.42M | 4.85%849.35M | 9.93%810.02M |
-Reversal of impairment losses recognized in profit and loss | 212.85%173.99M | -37.15%55.61M | -91.94%88.49M | --1.1B | ---- | ---- | ---- | ---- | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 498.68%308.6M | -69.37%51.55M |
-Share of associates | ---- | ---- | ---- | -69.97%21.19M | --70.57M | ---- | ---- | ---- | ---- | ---- |
-Disposal profit | 1,963.27%121.86M | 478.45%5.91M | 100.88%1.02M | -510.99%-115.93M | 1,191.64%28.21M | -233.06%-2.58M | 101.90%1.94M | -33.62%-102.17M | 40.43%-76.46M | -1,868.82%-128.36M |
-Net exchange gains and losses | -169.68%-444.96M | -355.82%-165M | 91.95%-36.2M | -677.77%-449.62M | -2.61%77.82M | 5,412.90%79.91M | -148.47%-1.5M | 113.60%3.1M | -163.70%-22.81M | 864.57%35.81M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 2,532.82%205.99M | 92.17%-8.47M |
-Other non-cash items | -88.54%26.49M | 206.95%231.19M | 15.71%-216.17M | -136.23%-256.47M | 286.92%707.97M | -243.54%-378.75M | -20,780.68%-110.25M | -126.13%-528K | 101.74%2.02M | -73.07%-116.17M |
Changes in working capital | 76.21%-1.14B | -42.57%-4.81B | -135.86%-3.37B | -1,306.49%-1.43B | -89.27%118.45M | 150.82%1.1B | -65.35%-2.17B | -364.46%-1.31B | 165.34%496.53M | 38.90%-759.97M |
-Change in receivables | 110.84%318.38M | -473.52%-2.94B | 45.05%-512.03M | -233.46%-931.81M | -111.72%-279.44M | 310.88%2.38B | 18.78%-1.13B | -357.90%-1.39B | 231.40%539.6M | 59.60%-410.65M |
-Change in inventory | 48.70%-1.04B | 29.55%-2.03B | -449.50%-2.88B | -191.60%-524.64M | 251.32%572.76M | 68.40%-378.52M | -307.87%-1.2B | -515,284.21%-293.66M | 100.02%57K | 28.51%-240.21M |
-Change in payables | -455.20%-413.56M | 206.70%116.43M | 5.82%37.96M | 164.72%35.88M | 87.80%-55.43M | -2,009.78%-454.34M | -93.91%23.79M | 958.64%390.95M | 57.33%-45.53M | -198.18%-106.71M |
-Provision for loans, leases and other losses | -102.03%-988K | 1,456.11%48.6M | 37.05%-3.58M | 94.25%-5.69M | 77.65%-98.94M | -270.31%-442.79M | 126.78%259.99M | --114.64M | ---- | ---- |
-Changes in other current assets | -73.23%-5.17M | 70.03%-2.99M | -258.70%-9.96M | 86.45%-2.78M | -373.86%-20.5M | 96.60%-4.33M | 4.71%-127.15M | -5,652.85%-133.44M | 200.00%2.4M | ---2.4M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 14.70%-9.65M | -7.56%-11.31M | -182.05%-10.52M | 52.25%-3.73M | 65.91%-7.81M | -22.9M | ||||
Interest received (cash flow from operating activities) | 69.73%121.4M | 16.71%71.53M | 15.09%61.28M | -32.06%53.25M | -5.53%78.38M | -6.82%82.96M | -19.25%89.03M | 0.05%110.26M | -11.43%110.21M | -18.45%124.43M |
Tax refund paid | -167.74%-2.26B | 52.93%-842.7M | -321.98%-1.79B | 26.74%-424.27M | 70.27%-579.16M | -73.32%-1.95B | -41.16%-1.12B | 38.32%-796.18M | 24.21%-1.29B | -56.18%-1.7B |
Other operating cash inflow (outflow) | -1K | 0 | 15.29%50M | 176.42%43.37M | -146.18%-56.75M | 12,290,100.00%122.9M | 0.00%-1K | -200.00%-1K | 1K | 0 |
Operating cash flow | 436.25%5.53B | 200.95%1.03B | -141.94%-1.02B | -19.40%2.44B | -19.61%3.02B | 60.10%3.76B | 2.21%2.35B | -24.48%2.3B | 35.19%3.04B | -3.18%2.25B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -18.32%-1.02B | 1.40%-862.26M | -46.14%-874.46M | 32.52%-598.36M | 75.04%-886.75M | -87.75%-3.55B | -206.04%-1.89B | 25.79%-618.31M | 7.09%-833.2M | -11.72%-896.81M |
Net intangibles purchase and sale | -317.38%-187.41M | ---44.9M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net business purchase and sale | ---- | ---- | ---- | ---- | 97.33%-72.67M | ---2.72B | ---- | ---- | ---81.34M | ---- |
Net investment product transactions | -139.72%-619.9M | -44.70%1.56B | -16.29%2.82B | 181.20%3.37B | -52.03%1.2B | -48.47%2.5B | 705.25%4.85B | 8.69%-801.13M | -155.25%-877.42M | 218.79%1.59B |
Net changes in other investments | -95.86%956K | 268.89%23.1M | 68.17%-13.68M | -117.86%-42.98M | 60.53%-19.73M | -73.00%-49.99M | -120.60%-28.89M | 72.62%-13.1M | 48.02%-47.85M | -594.05%-92.05M |
Investing cash flow | -370.00%-1.83B | -65.02%676.5M | -29.16%1.93B | 1,142.68%2.73B | 105.74%219.66M | -230.67%-3.83B | 304.37%2.93B | 22.14%-1.43B | -407.09%-1.84B | 288.46%599.11M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 73.26%-13.8M | -181.23%-51.63M | --63.56M | ---- | 81.84%-203M | ---1.12B | ---- | ---- | ---- | ---- |
Net common stock issuance | 99.99%-148K | -49.68%-1.01B | -412,369.94%-672.33M | 99.98%-163K | -117.97%-1B | -821,394.64%-460.04M | 99.99%-56K | 6.18%-718.67M | 62.62%-766.03M | -1,453,451.77%-2.05B |
Increase or decrease of lease financing | -13.35%-110.37M | -78.83%-97.37M | -11.59%-54.45M | 6.78%-48.79M | ---52.34M | ---- | ---- | ---- | ---- | ---- |
Cash dividends paid | -52.73%-1.46B | -39.30%-953.98M | 10.14%-684.84M | -35.60%-762.15M | 52.56%-562.06M | -3.05%-1.18B | -75.42%-1.15B | 32.20%-655.44M | -2.10%-966.74M | -11.36%-946.87M |
Cash dividends for minorities | -179.59%-20.83M | ---7.45M | --0 | 2.08%-5.04M | -117.49%-5.15M | 55.30%-2.37M | -67.40%-5.3M | ---3.16M | ---- | ---- |
Net other fund-raising expenses | 0.00%-1K | ---1K | ---- | 0.00%-1K | 100.00%-1K | -5,352,600.00%-53.53M | 0.00%-1K | 0.00%-1K | 0.00%-1K | ---1K |
Financing cash flow | 24.31%-1.6B | -57.02%-2.12B | -65.17%-1.35B | 55.29%-816.15M | 35.24%-1.83B | -144.00%-2.82B | 16.13%-1.16B | 20.52%-1.38B | 42.17%-1.73B | -252.34%-3B |
Net cash flow | ||||||||||
Beginning cash position | -2.57%12.61B | -0.14%12.94B | 56.66%12.96B | 17.04%8.27B | -28.89%7.07B | 72.37%9.94B | -9.17%5.77B | -9.14%6.35B | 0.65%6.99B | 21.24%6.94B |
Current changes in cash | 614.62%2.1B | 6.31%-408.66M | -110.03%-436.2M | 206.93%4.35B | 149.15%1.42B | -169.96%-2.88B | 905.37%4.12B | 3.40%-511.75M | -261.78%-529.74M | -112.66%-146.43M |
Effect of exchange rate changes | 791.11%679.18M | -81.77%76.22M | 23.64%418.12M | 259.75%338.17M | -2,084.90%-211.69M | -79.83%10.67M | 174.97%52.87M | 35.39%-70.53M | -156.90%-109.16M | 219.90%191.86M |
Cash adjustments other than cash changes | ---- | --2K | ---- | 100.12%1K | -81,800.00%-819K | -150.00%-1K | 300.00%2K | 50.00%-1K | -200.00%-2K | 100.00%2K |
End cash Position | 22.06%15.39B | -2.57%12.61B | -0.14%12.94B | 56.66%12.96B | 17.04%8.27B | -28.89%7.07B | 72.37%9.94B | -9.17%5.77B | -9.14%6.35B | 0.65%6.99B |
Free cash flow | 3,380.58%4.32B | 106.54%124.1M | -203.29%-1.9B | -13.15%1.84B | 1,089.92%2.11B | -61.01%177.7M | -72.85%455.77M | -23.98%1.68B | 63.09%2.21B | -10.89%1.35B |
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 |