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 | |
---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||
Cash from operating activities | -125.93%-65.48M | -76.99%252.48M | 112.32%1.1B | 205.71%516.85M | -72.67%169.06M | 150.16%618.66M | 141.24%247.3M | 102.51M |
Net profit before non-cash adjustment | -94.50%22.85M | -0.90%415.22M | 33.83%419.01M | 21.21%313.08M | -18.40%258.29M | 39.22%316.53M | 38.04%227.36M | --164.7M |
Total adjustment of non-cash items | 58.68%286.64M | 122.63%180.63M | 367.03%81.14M | -50.80%17.37M | 188.42%35.31M | -34.23%12.24M | 32.40%18.62M | --14.06M |
-Depreciation and amortization | 21.11%198.9M | 72.45%164.24M | 75.73%95.24M | -9.61%54.2M | 3.54%59.95M | 13.12%57.9M | 13.85%51.19M | --44.96M |
-Share of associates | 384.39%57.77M | -95.11%-20.32M | 68.35%-10.41M | -53.16%-32.9M | 48.84%-21.48M | -30.58%-41.99M | ---32.16M | ---- |
-Disposal profit | -40.25%24.89M | --41.67M | --0 | --0 | --0 | --0 | 107.19%2M | ---27.84M |
-Other non-cash items | 202.14%5.06M | -34.45%-4.96M | 5.99%-3.69M | -24.04%-3.92M | 13.87%-3.16M | -51.88%-3.67M | 21.19%-2.42M | ---3.07M |
Changes in working capital | -9.20%-374.97M | -157.49%-343.37M | 220.43%597.24M | 249.65%186.39M | -142.96%-124.54M | 21,761.84%289.89M | 101.74%1.33M | ---76.25M |
-Change in receivables | 48.46%358.34M | 129.04%241.37M | -3,933.45%-831.17M | -62.71%21.68M | 182.53%58.15M | 40.32%-70.46M | 53.87%-118.06M | ---255.93M |
-Change in inventory | 169.55%47.64M | -637.25%-68.5M | -198.46%-9.29M | -127.99%-3.11M | 275.36%11.12M | 22.98%-6.34M | -134.36%-8.24M | --23.97M |
-Change in prepaid assets | -95.65%2M | 4.55%46M | 10.00%44M | 1,100.00%40M | -120.00%-4M | -54.55%20M | --44M | ---- |
-Change in payables | -77.05%-912.02M | -138.37%-515.12M | 1,434.78%1.34B | 142.65%87.47M | -160.74%-205.1M | 434.37%337.66M | -45.38%63.19M | --115.7M |
-Change in accrued expense | 222.35%9.69M | -190.75%-7.92M | 309.14%8.73M | 133.13%2.13M | -319.43%-6.44M | 233.36%2.93M | -157.13%-2.2M | --3.85M |
-Provision for loans, leases and other losses | 555.18%36.08M | -121.35%-7.93M | 581.37%37.13M | -43.04%5.45M | 21.16%9.57M | 43.83%7.9M | 432.53%5.49M | ---1.65M |
-Changes in other current assets | 192.30%61.99M | -892.67%-67.16M | -188.05%-6.77M | -28.58%7.68M | 178.98%10.76M | -251.40%-13.62M | -75.35%9M | --36.5M |
-Changes in other current liabilities | -40.64%21.3M | 194.03%35.88M | -51.35%12.2M | 1,704.68%25.09M | -88.24%1.39M | 45.18%11.82M | 519.48%8.14M | --1.31M |
Dividends paid (cash flow from operating activities) | ||||||||
Dividends received (cash flow from operating activities) | ||||||||
Interest paid (cash flow from operating activities) | -86.89%-5.09M | -2.72M | 0 | |||||
Interest received (cash flow from operating activities) | -29.73%26K | -97.74%37K | -1.45%1.64M | -29.45%1.66M | 1.77%2.35M | -9.26%2.31M | 17.80%2.55M | 2.16M |
Tax refund paid | 62.08%-73.79M | -85.40%-194.61M | -112.16%-104.97M | 49.47%-49.48M | -41.07%-97.91M | -233.72%-69.4M | 79.46%-20.8M | -101.27M |
Other operating cash inflow (outflow) | 0 | 102.60%6M | 48.05%2.96M | 125.48%2M | -36.91%887K | 1.41M | 0 | 2K |
Operating cash flow | -335.89%-144.33M | -93.86%61.19M | 111.67%997.02M | 533.14%471.03M | -86.55%74.4M | 141.42%552.98M | 6,625.01%229.05M | --3.41M |
Investing cash flow | ||||||||
Net PPE purchase and sale | 41.26%-51.67M | 12.89%-87.96M | -753.64%-100.98M | -130.99%-11.83M | -60.63%-5.12M | 53.88%-3.19M | -164.87%-6.91M | ---2.61M |
Net intangibles purchase and sale | -45.18%-128.72M | 37.29%-88.66M | -86.23%-141.38M | -13.99%-75.92M | 49.54%-66.6M | -118.98%-132M | -43.33%-60.28M | ---42.06M |
Net business purchase and sale | -326.76%-136.08M | 314.32%60.01M | ---28M | --0 | ---14.44M | ---- | ---- | ---5.73M |
Net investment product transactions | ---- | ---- | ---- | ---- | ---- | 0.00%-3.22M | -115.55%-3.22M | --20.73M |
Advance cash and loans provided to other parties | ---19.2M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
Net changes in other investments | 180.24%57.89M | -392.69%-72.14M | -544.74%-14.64M | -253.24%-2.27M | 280.98%1.48M | 148.02%389K | 64.66%-810K | ---2.29M |
Investing cash flow | -47.17%-277.79M | 33.77%-188.75M | -216.61%-285M | -6.31%-90.02M | 38.65%-84.68M | -93.78%-138.02M | -122.84%-71.22M | ---31.96M |
Financing cash flow | ||||||||
Net issuance payments of debt | 0.62%-81.67M | -938.62%-82.19M | --9.8M | --0 | ---- | ---- | ---- | ---- |
Net common stock issuance | --0 | -270,399.15%-316.25M | -85.77%117K | -85.43%822K | -98.87%5.64M | --500.6M | ---- | ---- |
Increase or decrease of lease financing | -125.52%-30.62M | ---13.58M | --0 | ---- | ---- | ---- | ---- | ---- |
Cash dividends paid | 0.54%-118.5M | -32.03%-119.14M | -8.55%-90.24M | -4.57%-83.13M | -44.03%-79.5M | -120.00%-55.2M | 0.00%-25.09M | ---25.09M |
Cash dividends for minorities | ---2.8M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
Net other fund-raising expenses | ---- | -2,769,300.00%-27.69M | 0.00%1K | -100.00%1K | --20M | ---- | ---- | ---- |
Financing cash flow | 58.20%-233.59M | -595.77%-558.85M | 2.42%-80.32M | -52.81%-82.31M | -112.09%-53.86M | 1,875.21%445.4M | 0.00%-25.09M | ---25.09M |
Net cash flow | ||||||||
Beginning cash position | -19.40%2.85B | 21.74%3.54B | 11.46%2.91B | -2.40%2.61B | 47.51%2.67B | 7.91%1.81B | -3.10%1.68B | --1.73B |
Current changes in cash | 4.47%-655.7M | -208.66%-686.41M | 111.48%631.7M | 565.68%298.7M | -107.46%-64.14M | 548.15%860.36M | 347.44%132.74M | ---53.65M |
Cash adjustments other than cash changes | ---1K | ---- | ---- | ---1K | ---- | --1K | ---- | ---- |
End cash Position | -23.00%2.2B | -19.40%2.85B | 21.74%3.54B | 11.46%2.91B | -2.40%2.61B | 47.51%2.67B | 7.91%1.81B | --1.68B |
Free cash flow | -181.29%-324.72M | -115.30%-115.44M | 96.89%754.66M | 14,223.02%383.28M | -99.36%2.68M | 158.11%417.79M | 492.31%161.86M | ---41.26M |
Currency Unit | 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 |