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)Feb 28, 2019 | (FY)Feb 28, 2018 | (FY)Feb 28, 2017 | (FY)Feb 29, 2016 | (FY)Feb 28, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 25.74%76.95B | 37.17%61.19B | -34.32%44.61B | 3,996.50%67.92B | -95.96%1.66B | -29.79%40.99B | 92.40%58.39B | -15.29%30.35B | 54.33%35.83B | -0.65%23.21B |
Net profit before non-cash adjustment | 77.43%59.91B | 1.70%33.77B | -31.66%33.2B | 368.25%48.59B | -133.62%-18.11B | 19.31%53.88B | 16.85%45.16B | 15.35%38.65B | 26.47%33.51B | 1.89%26.49B |
Total adjustment of non-cash items | -13.45%24.87B | 17.97%28.74B | 17.93%24.36B | -23.20%20.66B | 1,139.54%26.9B | -78.92%2.17B | 24.95%10.3B | 17.13%8.24B | 37.97%7.04B | 733.17%5.1B |
-Depreciation and amortization | 11.14%28.97B | 11.96%26.07B | 15.72%23.29B | 84.27%20.12B | -1.81%10.92B | 12.74%11.12B | 14.68%9.86B | 9.58%8.6B | 34.19%7.85B | 34.52%5.85B |
-Reversal of impairment losses recognized in profit and loss | -11.28%4.35B | 118.93%4.9B | 91.78%2.24B | -91.81%1.17B | 4,802.06%14.27B | -36.04%291M | 39.57%455M | 226.00%326M | -64.91%100M | -19.94%285M |
-Share of associates | ---- | ---- | ---- | 12.50%-7M | 75.00%-8M | -300.00%-32M | ---8M | ---- | ---- | ---- |
-Disposal profit | -187.04%-7.75B | -237.40%-2.7B | 1,128.13%1.97B | -86.31%160M | 114.06%1.17B | -2,627.05%-8.31B | 176.33%329M | 39.38%-431M | -1,515.91%-711M | -114.15%-44M |
-Net exchange gains and losses | -20.64%-1.62B | 59.55%-1.34B | -263.82%-3.32B | -1,025.93%-912M | 49.06%-81M | 39.54%-159M | -415.69%-263M | -132.48%-51M | 129.24%157M | -244.23%-537M |
-Other non-cash items | -49.25%918M | 857.14%1.81B | 48.82%189M | -79.94%127M | 185.89%633M | -809.88%-737M | 60.49%-81M | 43.06%-205M | 20.70%-360M | 88.12%-454M |
Changes in working capital | -496.73%-7.84B | 89.86%-1.31B | -876.85%-12.95B | 81.39%-1.33B | 52.68%-7.13B | -614.59%-15.06B | 117.69%2.93B | -250.71%-16.54B | 43.74%-4.72B | -157.60%-8.39B |
-Change in receivables | -845.39%-18.35B | -131.90%-1.94B | -162.23%-837M | 697.78%1.35B | 61.86%-225M | 48.38%-590M | 22.72%-1.14B | -190.02%-1.48B | 157.57%1.64B | -342.28%-2.85B |
-Change in inventory | -1,024.67%-23.02B | 85.64%-2.05B | -227.13%-14.25B | -191.05%-4.36B | 90.93%-1.5B | -6,451.19%-16.51B | 98.59%-252M | -188.32%-17.89B | 49.95%-6.21B | -135.25%-12.4B |
-Change in payables | 1,082.15%34.33B | -152.10%-3.5B | 47.72%6.71B | 155.79%4.54B | -548.18%-8.14B | 376.64%1.82B | -86.79%381M | 179.32%2.88B | -149.55%-3.64B | 1,406.78%7.34B |
-Provision for loans, leases and other losses | -235.48%-168M | 454.29%124M | -164.81%-35M | 800.00%54M | 146.15%6M | -550.00%-13M | -105.88%-2M | 110.69%34M | -383.93%-318M | 558.82%112M |
-Changes in other current assets | -580.77%-3.25B | 119.49%676M | -235.49%-3.47B | -340.00%-1.03B | 91.74%-235M | -916.43%-2.85B | 69.03%-280M | -427.54%-904M | 118.94%276M | -374.59%-1.46B |
-Changes in other current liabilities | -51.15%2.62B | 603.19%5.37B | 43.09%-1.07B | -163.28%-1.88B | -3.80%2.96B | -27.07%3.08B | 418.16%4.22B | -76.87%815M | 302.28%3.52B | 36.66%876M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -31.24%-2.16B | -21.63%-1.64B | 4.12%-1.35B | -110.78%-1.41B | -3,611.11%-668M | 35.71%-18M | 24.32%-28M | 24.49%-37M | -44.12%-49M | -47.83%-34M |
Interest received (cash flow from operating activities) | 51.57%770M | 58.26%508M | -8.02%321M | 25.54%349M | -63.23%278M | 31.48%756M | 15.00%575M | 25.31%500M | 7.55%399M | -20.39%371M |
Tax refund paid | -382.76%-17.06B | 82.54%-3.53B | -273.72%-20.23B | -78.92%-5.41B | 83.23%-3.03B | -51.01%-18.05B | -8.00%-11.95B | -10.22%-11.07B | -12.44%-10.04B | -2.76%-8.93B |
Other operating cash inflow (outflow) | 0 | 0 | -1M | 0 | 0 | 0.00%-1M | 0.00%-1M | 0.00%-1M | 0.00%-1M | -1M |
Operating cash flow | 3.50%58.5B | 142.09%56.53B | -62.00%23.35B | 3,595.28%61.45B | -107.42%-1.76B | -49.60%23.68B | 137.98%46.98B | -24.46%19.74B | 78.76%26.13B | -3.29%14.62B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 24.23%-12.5B | -105.45%-16.5B | 5.38%-8.03B | -70.05%-8.49B | 61.77%-4.99B | -38.63%-13.06B | -11.21%-9.42B | -12.50%-8.47B | 54.35%-7.53B | -57.44%-16.49B |
Net intangibles purchase and sale | -66.50%-16.32B | -1.61%-9.8B | 7.54%-9.65B | -158.19%-10.44B | 41.04%-4.04B | -50.48%-6.86B | -15.37%-4.56B | -9.27%-3.95B | 6.86%-3.61B | -48.04%-3.88B |
Net business purchase and sale | ---- | ---- | ---- | --414M | ---- | ---- | ---190M | ---- | ---521M | ---- |
Net investment property transactions | ---- | ---- | ---- | --3.1B | ---- | ---- | ---- | ---- | ---- | ---- |
Net investment product transactions | -99.73%10M | 289.19%3.71B | 305.53%953M | -94.37%235M | -70.45%4.18B | 3,269.51%14.14B | -121.88%-446M | -14.94%2.04B | 382.21%2.4B | -1,501.89%-849M |
Net changes in other investments | 138.40%1.16B | 1,032.56%487M | -97.37%43M | 164.51%1.63B | 118.02%617M | -11.29%283M | -39.01%319M | -15.51%523M | 163.55%619M | -217.07%-974M |
Investing cash flow | -25.10%-27.65B | -32.51%-22.11B | -23.23%-16.68B | -219.37%-13.54B | 22.82%-4.24B | 61.57%-5.49B | -44.99%-14.29B | -13.98%-9.86B | 61.04%-8.65B | -24.39%-22.19B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -112.78%-1.27B | 125.30%9.92B | -11,327.41%-39.2B | -100.48%-343M | 28,995.98%71.95B | 97.19%-249M | -112.06%-8.86B | -131.40%-4.18B | -111.79%-1.81B | 1,660.23%15.31B |
Net common stock issuance | -14.85%608M | -33.40%714M | --1.07B | ---- | -98.54%9M | 113.33%615M | -35.13%-4.61B | -1,027.45%-3.41B | -17.67%368M | 114.77%447M |
Increase or decrease of lease financing | -8.46%-11.86B | -13.97%-10.93B | -15.73%-9.59B | -136.09%-8.29B | ---3.51B | ---- | ---- | ---- | ---- | ---- |
Cash dividends paid | -0.05%-11.05B | -0.10%-11.04B | -67.39%-11.03B | -37.39%-6.59B | 51.33%-4.8B | -17.52%-9.85B | -15.48%-8.39B | -27.01%-7.26B | -30.41%-5.72B | -26.78%-4.38B |
Cash dividends for minorities | ---- | ---- | ---- | ---140M | ---- | ---173M | ---- | -76.39%-127M | -132.26%-72M | ---31M |
Net other fund-raising expenses | 38.53%151M | 10.10%109M | -50.25%99M | 188.41%199M | -55.77%69M | 56.00%156M | -83.84%100M | -12.45%619M | 2,180.65%707M | -86.46%31M |
Financing cash flow | -108.44%-23.41B | 80.85%-11.23B | -286.80%-58.65B | -123.79%-15.16B | 770.41%63.72B | 56.32%-9.51B | -51.51%-21.76B | -120.26%-14.36B | -157.31%-6.52B | 311.27%11.38B |
Net cash flow | ||||||||||
Beginning cash position | 27.65%115.18B | -33.17%90.23B | 47.40%135.02B | 169.21%91.6B | -28.11%34.03B | 33.74%47.33B | -13.79%35.39B | 34.75%41.05B | 21.85%30.46B | -20.37%25B |
Current changes in cash | -67.92%7.44B | 144.61%23.19B | -258.73%-51.98B | -43.27%32.75B | 564.80%57.73B | -20.58%8.68B | 344.31%10.93B | -140.81%-4.48B | 188.35%10.97B | 146.89%3.8B |
Effect of exchange rate changes | 75.62%3.1B | -75.47%1.76B | 220.21%7.19B | 1,587.42%2.25B | 93.30%-151M | -323.71%-2.26B | 184.99%1.01B | -212.93%-1.19B | -122.83%-379M | -3.15%1.66B |
Cash adjustments other than cash changes | ---193M | ---- | ---- | --8.43B | ---- | ---1M | ---- | 0.00%-1M | ---1M | ---- |
End cash Position | 8.98%125.53B | 27.65%115.18B | -33.17%90.23B | 47.40%135.02B | 70.40%91.6B | 13.58%53.76B | 33.74%47.33B | -13.79%35.39B | 34.75%41.05B | 21.85%30.46B |
Free cash flow | -35.09%19.57B | 431.71%30.15B | -86.66%5.67B | 494.07%42.52B | -386.31%-10.79B | -88.58%3.77B | 350.63%33.01B | -51.14%7.33B | 360.69%14.99B | -384.42%-5.75B |
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 |