Sakurasaku Plus
7097
Timee
215A
Wintest
6721
Heartseed
219A
Raksul
4384
(FY)Aug 31, 2024 | (FY)Aug 31, 2023 | (FY)Aug 31, 2022 | (FY)Aug 31, 2021 | (FY)Aug 31, 2020 | (FY)Aug 31, 2019 | |
---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||
Cash from operating activities | -5.52%2.29B | -2.69%2.42B | 54.79%2.49B | 267.75%1.61B | 66.20%436.86M | 262.85M |
Net profit before non-cash adjustment | 12.15%2.28B | 31.31%2.04B | 89.50%1.55B | 278.48%817.98M | 81.01%216.12M | --119.4M |
Total adjustment of non-cash items | 49.10%606.27M | 16.29%406.61M | 123.06%349.64M | 185.69%156.75M | 4.89%54.87M | --52.31M |
-Depreciation and amortization | 2.33%285.27M | 273.74%278.76M | 296.17%74.59M | 68.25%18.83M | -47.46%11.19M | --21.3M |
-Reversal of impairment losses recognized in profit and loss | --144.22M | --0 | ---- | ---- | ---- | ---- |
-Share of associates | --44.77M | --0 | ---- | ---- | ---- | ---- |
-Disposal profit | -94.36%10.67M | 231.25%189.32M | --57.15M | ---- | ---- | ---- |
-Other non-cash items | 297.38%121.34M | -128.21%-61.48M | 57.99%217.9M | 215.77%137.92M | 40.83%43.68M | --31.01M |
Changes in working capital | -2,644.01%-602.59M | -103.74%-21.96M | -7.08%587.07M | 280.92%631.82M | 82.00%165.87M | --91.14M |
-Change in receivables | -262.52%-773.33M | -1,211.63%-213.32M | 134.98%19.19M | 54.67%-54.87M | -125.93%-121.03M | ---53.57M |
-Change in inventory | ---- | ---- | ---- | ---- | 234.29%47K | ---35K |
-Change in payables | -212.51%-71.83M | -65.06%63.85M | 11.34%182.71M | 468.52%164.1M | -49.85%28.87M | --57.56M |
-Provision for loans, leases and other losses | -26.27%118.84M | 730.05%161.2M | 25.86%19.42M | -61.42%15.43M | 70.16%40M | --23.5M |
-Changes in other current assets | 467.38%123.74M | -109.21%-33.68M | -27.88%365.75M | 132.65%507.15M | 242.32%217.99M | --63.68M |
Dividends paid (cash flow from operating activities) | ||||||
Dividends received (cash flow from operating activities) | ||||||
Interest paid (cash flow from operating activities) | -92.67%-4.49M | -35.90%-2.33M | 28.08%-1.72M | -106.58%-2.39M | -37.01%-1.16M | -843K |
Interest received (cash flow from operating activities) | 880.85%461K | 9.30%47K | 138.89%43K | 260.00%18K | 150.00%5K | 2K |
Tax refund paid | -361.12%-1.09B | 68.24%-235.81M | -228.22%-742.59M | -185.81%-226.24M | -61.36%-79.16M | -49.06M |
Other operating cash inflow (outflow) | 0 | 0 | 0.00%-1K | -1K | 0 | 0 |
Operating cash flow | -45.24%1.19B | 25.21%2.18B | 26.46%1.74B | 286.47%1.38B | 67.43%356.55M | --212.95M |
Investing cash flow | ||||||
Net PPE purchase and sale | -25.90%-94M | -1,064.53%-74.66M | 87.31%-6.41M | -1,134.04%-50.53M | 88.58%-4.1M | ---35.87M |
Net intangibles purchase and sale | 97.59%-1.21M | ---50M | --0 | -234.03%-55.11M | -230.38%-16.5M | ---4.99M |
Net business purchase and sale | 55.13%-174.82M | 43.68%-389.58M | ---691.74M | ---- | ---- | ---- |
Net investment product transactions | -1,381.81%-859.48M | 93.73%-58M | -9,105.20%-925.12M | ---10.05M | ---- | ---- |
Net changes in other investments | 123.02%55.42M | -5,806.65%-240.76M | 88.38%-4.08M | -107.73%-35.08M | 54.17%-16.89M | ---36.84M |
Investing cash flow | -32.11%-1.07B | 50.04%-813M | -979.35%-1.63B | -302.28%-150.77M | 51.77%-37.48M | ---77.71M |
Financing cash flow | ||||||
Net issuance payments of debt | -692.31%-225.56M | 71.64%-28.47M | ---100.38M | --0 | 1,227.99%398.35M | --30M |
Net common stock issuance | 105.79%498K | -3.20%242K | -99.99%250K | --2.05B | ---- | --78.27M |
Issuance fees | ---- | ---- | ---- | ---25.04M | ---- | ---- |
Net other fund-raising expenses | -0.75%-5.14M | 93.20%-5.1M | -7,499,800.00%-75M | ---1K | ---- | ---1.13M |
Financing cash flow | -590.78%-230.19M | 80.97%-33.32M | -108.64%-175.12M | 408.72%2.03B | 271.79%398.35M | --107.14M |
Net cash flow | ||||||
Beginning cash position | 30.99%5.65B | -1.37%4.31B | 291.46%4.37B | 179.84%1.12B | 154.86%398.91M | --156.52M |
Current changes in cash | -108.19%-109.35M | 2,329.48%1.34B | -101.84%-59.91M | 353.53%3.25B | 195.98%717.41M | --242.39M |
Cash adjustments other than cash changes | ---- | ---1K | ---- | --1K | ---- | ---- |
End cash Position | -1.94%5.54B | 30.99%5.65B | -1.37%4.31B | 291.46%4.37B | 179.84%1.12B | --398.91M |
Free cash flow | -46.54%1.1B | 18.50%2.06B | 36.46%1.74B | 278.71%1.27B | 95.22%335.95M | --172.09M |
Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |