Sakurasaku Plus
7097
Timee
215A
Wintest
6721
Heartseed
219A
Raksul
4384
(FY)Sep 30, 2024 | (FY)Sep 30, 2023 | (FY)Sep 30, 2022 | (FY)Sep 30, 2021 | (FY)Sep 30, 2020 | (FY)Sep 30, 2019 | (FY)Sep 30, 2018 | (FY)Sep 30, 2017 | |
---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||
Cash from operating activities | 10.79%10.35B | 48.46%9.34B | 84.03%6.29B | 111.38%3.42B | 110.73%1.62B | 97.16%767.33M | 113.37%389.19M | 182.4M |
Net profit before non-cash adjustment | 17.99%10.55B | 47.56%8.94B | 60.36%6.06B | 112.66%3.78B | 107.04%1.78B | 126.08%858.3M | 91.50%379.64M | --198.24M |
Total adjustment of non-cash items | 110.59%1.93B | -2.66%916M | 62.80%941M | 45.59%578M | 61.79%397M | 47.61%245.38M | 70.85%166.23M | --97.29M |
-Depreciation and amortization | 53.87%1.85B | 44.00%1.2B | 52.47%834M | 94.66%547M | 50.27%281M | 64.63%186.99M | 46.61%113.59M | --77.47M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | --24M | ---- |
-Disposal profit | --0 | ---400M | --0 | ---- | -84.46%1M | -19.97%6.44M | 430.83%8.04M | --1.52M |
-Other non-cash items | -29.57%81M | 7.48%115M | 245.16%107M | -73.04%31M | 121.37%115M | 152.17%51.95M | 12.54%20.6M | --18.31M |
Changes in working capital | -312.52%-2.14B | 27.11%-519M | 24.17%-712M | -68.28%-939M | -65.90%-558M | -114.67%-336.35M | -38.49%-156.69M | ---113.14M |
-Change in receivables | -15.84%-1.97B | -12.15%-1.7B | -17.09%-1.51B | -74.49%-1.29B | -42.56%-741M | -93.39%-519.78M | -23.03%-268.77M | ---218.46M |
-Change in inventory | -166.67%-8M | 0.00%-3M | -50.00%-3M | -100.00%-2M | -138.01%-1M | 157.10%2.63M | -1,386.45%-4.61M | ---310K |
-Change in payables | -86.74%133M | 113.86%1B | 64.56%469M | -13.37%285M | 237.59%329M | -13.74%97.46M | 49.78%112.98M | --75.43M |
-Provision for loans, leases and other losses | 26.61%276M | 20.44%218M | 41.41%181M | -2.29%128M | 130.50%131M | 48.51%56.83M | 620.83%38.27M | --5.31M |
-Changes in other current assets | -210.56%-559M | -405.08%-180M | 154.63%59M | 69.49%-108M | -3,674.31%-354M | 138.40%9.9M | 42.34%-25.79M | ---44.72M |
-Changes in other current liabilities | -111.35%-16M | 46.88%141M | 88.24%96M | -34.62%51M | 369.77%78M | 289.50%16.6M | -112.59%-8.76M | --69.62M |
Dividends paid (cash flow from operating activities) | ||||||||
Dividends received (cash flow from operating activities) | ||||||||
Interest paid (cash flow from operating activities) | -52.47%-340M | -8.25%-223M | -42.07%-206M | -23.93%-145M | -122.39%-117M | -155.33%-52.61M | -13.41%-20.61M | -18.17M |
Interest received (cash flow from operating activities) | 0 | 0 | 0 | 0 | 0 | 748.72%662K | 30.00%78K | 60K |
Tax refund paid | -16.00%-2.8B | -34.67%-2.41B | -117.62%-1.79B | -142.06%-823M | -25.84%-340M | -566.93%-270.19M | -2,604.47%-40.51M | -1.5M |
Other operating cash inflow (outflow) | 190.53%276M | -22.13%95M | -8.96%122M | 2,580.00%134M | 5M | 0 | 0 | -1K |
Operating cash flow | 10.09%7.48B | 53.98%6.8B | 70.86%4.42B | 121.80%2.58B | 161.69%1.17B | 35.67%445.18M | 101.58%328.15M | --162.79M |
Investing cash flow | ||||||||
Net PPE purchase and sale | -62.47%-15.98B | -38.20%-9.84B | -32.75%-7.12B | -8.39%-5.36B | -420.24%-4.95B | -64.46%-950.91M | -1,178.80%-578.19M | ---45.21M |
Net intangibles purchase and sale | -15.00%-23M | 25.93%-20M | -92.86%-27M | ---14M | ---- | ---- | 27.99%-6.04M | ---8.38M |
Net business purchase and sale | --0 | --400M | --0 | ---- | ---- | ---- | ---- | ---108M |
Net investment product transactions | ---- | ---- | ---- | ---- | ---- | ---- | --127.5M | ---- |
Net changes in other investments | 3.74%-823M | -41.09%-855M | -50.00%-606M | -13.17%-404M | -89.75%-357M | 6.42%-188.14M | -110.53%-201.05M | ---95.5M |
Investing cash flow | -63.19%-16.83B | -33.04%-10.31B | -34.10%-7.75B | -8.97%-5.78B | -365.65%-5.3B | -73.17%-1.14B | -155.85%-657.76M | ---257.09M |
Financing cash flow | ||||||||
Net issuance payments of debt | 49.18%6.99B | 25.08%4.68B | 37.75%3.74B | -34.82%2.72B | 493.21%4.17B | 166.99%702.96M | -3.40%263.29M | --272.55M |
Net common stock issuance | 15.38%15M | -76.79%13M | -99.34%56M | 186.17%8.55B | --2.99B | ---- | ---- | ---- |
Increase or decrease of lease financing | -48.51%-150M | -6.32%-101M | -23.38%-95M | -4.05%-77M | -72.31%-74M | -104.75%-42.95M | -19.45%-20.98M | ---17.56M |
Cash dividends paid | -0.34%-294M | -34.40%-293M | -61.48%-218M | -125.00%-135M | ---60M | ---- | ---- | ---- |
Net other fund-raising expenses | -23,600.00%-474M | -100.00%-2M | 50.00%-1M | 0.00%-2M | -199,900.00%-2M | 0.00%-1K | 0.00%-1K | ---1K |
Financing cash flow | 41.47%6.08B | 23.35%4.3B | -68.46%3.49B | 57.41%11.05B | 963.77%7.02B | 172.38%660.01M | -4.97%242.31M | --254.99M |
Net cash flow | ||||||||
Beginning cash position | 6.93%12.13B | 1.34%11.34B | 235.59%11.19B | 637.83%3.34B | -7.14%452M | -15.21%486.76M | 38.87%574.07M | --413.37M |
Current changes in cash | -514.89%-3.26B | 424.00%786M | -98.09%150M | 172.59%7.86B | 8,611.52%2.88B | 61.22%-33.86M | -154.33%-87.3M | --160.69M |
Cash adjustments other than cash changes | --1M | ---- | ---- | 0.00%1M | --1M | ---- | 0.00%1K | --1K |
End cash Position | -26.88%8.87B | 6.93%12.13B | 1.34%11.34B | 235.59%11.19B | 636.36%3.34B | -6.96%452.9M | -15.21%486.76M | --574.07M |
Free cash flow | -178.56%-8.52B | -12.05%-3.06B | 2.22%-2.73B | 26.18%-2.79B | -411.53%-3.78B | -69.19%-739.34M | -500.47%-436.99M | --109.12M |
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 |