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 | (FY)Mar 31, 2016 | (FY)Mar 31, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -17.24%31.01B | 1,152.77%37.47B | -122.35%-3.56B | -17.20%15.93B | 50.91%19.24B | -11.21%12.75B | 2,014.29%14.36B | -91.36%679M | 26.57%7.86B | 347.01%6.21B |
Net profit before non-cash adjustment | -6.25%19.09B | 24.80%20.37B | -10.30%16.32B | 20.97%18.19B | 77.35%15.04B | 1.17%8.48B | 47.96%8.38B | 110.36%5.67B | -35.87%2.69B | 68.16%4.2B |
Total adjustment of non-cash items | 31.04%3.84B | 19.67%2.93B | -47.56%2.45B | -3.25%4.67B | -28.19%4.83B | 153.68%6.73B | -11.07%2.65B | 16.72%2.98B | -8.26%2.55B | -30.23%2.78B |
-Depreciation and amortization | 55.04%3.55B | -6.34%2.29B | -19.17%2.45B | -3.01%3.03B | 8.86%3.12B | 1.31%2.87B | -3.84%2.83B | 4.66%2.94B | -3.63%2.81B | 5.19%2.92B |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | --581M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Share of associates | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 12.50%-14M | 5.88%-16M |
-Disposal profit | -80.95%56M | 532.35%294M | -585.71%-68M | -84.62%14M | 193.55%91M | -11.43%31M | 6.06%35M | 133.33%33M | -302.04%-99M | -53.33%49M |
-Remuneration paid in stock | 41.91%193M | 166.67%136M | -3.77%51M | 23.26%53M | 43.33%43M | -6.25%30M | 6.67%32M | -3.23%30M | -6.06%31M | 6.45%33M |
-Other non-cash items | -80.57%41M | 137.68%211M | -135.47%-560M | 0.25%1.58B | -58.53%1.58B | 1,650.20%3.8B | -920.83%-245M | 86.29%-24M | 12.06%-175M | -119.49%-199M |
Changes in working capital | -43.02%8.07B | 163.46%14.17B | -221.82%-22.33B | -997.78%-6.94B | 74.29%-632M | -173.97%-2.46B | 141.71%3.32B | -405.02%-7.97B | 437.47%2.61B | 84.82%-774M |
-Change in receivables | 304.04%5.1B | -89.95%1.26B | 225.83%12.55B | -35.32%-9.98B | -736.89%-7.37B | -126.31%-881M | 184.23%3.35B | -8,183.33%-3.98B | 96.25%-48M | -368.86%-1.28B |
-Change in inventory | -27.00%4.21B | 121.89%5.76B | -1,197.78%-26.33B | -63.37%-2.03B | -7.72%-1.24B | -132.90%-1.15B | 5,331.34%3.51B | -107.67%-67M | 115.30%874M | -94.29%-5.71B |
-Change in payables | 15.90%-640M | 64.75%-761M | -275.67%-2.16B | 82.62%1.23B | -79.21%673M | 1,898.33%3.24B | 95.08%-180M | -507.92%-3.66B | -79.76%896M | 894.61%4.43B |
-Provision for loans, leases and other losses | -167.26%-265M | 116.65%394M | -264.72%-2.37B | 310.09%1.44B | -162.41%-684M | 284.82%1.1B | -168.95%-593M | 404.96%860M | -122.87%-282M | 759.36%1.23B |
-Changes in other current assets | -91.18%507M | 273.93%5.75B | -294.59%-3.31B | -75.44%1.7B | 229.29%6.92B | -65.58%-5.35B | -137.05%-3.23B | -219.04%-1.36B | 94.07%1.15B | 143.10%590M |
-Changes in other current liabilities | -147.33%-834M | 345.40%1.76B | -202.13%-718M | -34.73%703M | 81.62%1.08B | 25.37%593M | 102.14%473M | 766.67%234M | 187.10%27M | 95.99%-31M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 8.26%-200M | -39.74%-218M | -231.91%-156M | 4.08%-47M | 2.00%-49M | 5.66%-50M | 17.19%-53M | 15.79%-64M | -31.03%-76M | -1.75%-58M |
Interest received (cash flow from operating activities) | -33.33%60M | 90M | 0 | 0 | 0.00%1M | 1M | 0 | -91.18%3M | 209.09%34M | -54.17%11M |
Tax refund paid | -116.05%-7.16B | 57.27%-3.32B | -56.10%-7.76B | 14.40%-4.97B | -139.72%-5.81B | 17.73%-2.42B | -512.06%-2.94B | 77.66%-481M | -115.30%-2.15B | -120.75%-1B |
Other operating cash inflow (outflow) | 3.80%164M | -73.62%158M | 153.96%599M | -0.82%-1.11B | 69.37%-1.1B | -1,811.43%-3.59B | 72.13%210M | -42.72%122M | 65.12%213M | 14.16%129M |
Operating cash flow | -30.16%23.87B | 414.36%34.18B | -210.96%-10.87B | -20.20%9.8B | 83.79%12.28B | -42.24%6.68B | 4,366.80%11.57B | -95.59%259M | 11.08%5.88B | 420.77%5.29B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -253.46%-3.22B | 20.71%-911M | -39.10%-1.15B | -45.94%-826M | -28.05%-566M | 37.39%-442M | 18.94%-706M | 42.09%-871M | -48.62%-1.5B | 52.89%-1.01B |
Net intangibles purchase and sale | -64.58%-1.34B | -36.64%-813M | 13.77%-595M | -4.23%-690M | -40.25%-662M | -9.77%-472M | 31.53%-430M | 44.08%-628M | -61.82%-1.12B | 31.36%-694M |
Net business purchase and sale | 147.44%74M | ---156M | --0 | ---- | 103.37%12M | -196.67%-356M | 20.53%-120M | -165.09%-151M | --232M | ---- |
Net investment product transactions | 100.00%22M | -90.43%11M | --115M | ---- | ---- | ---110M | ---- | 281.68%500M | --131M | ---- |
Advance cash and loans provided to other parties | 66.67%-1M | 25.00%-3M | 0.00%-4M | 50.00%-4M | -33.33%-8M | -20.00%-6M | 28.57%-5M | 50.00%-7M | 60.00%-14M | -84.21%-35M |
Repayment of advance payments to other parties and cash income from loans | -66.67%3M | 125.00%9M | -50.00%4M | 33.33%8M | -33.33%6M | -10.00%9M | -37.50%10M | -40.74%16M | 42.11%27M | 5.56%19M |
Net changes in other investments | -139.23%-82M | 83.33%209M | 106.25%114M | -7,700.00%-1.82B | 151.06%24M | -261.54%-47M | -192.86%-13M | -12.50%14M | -85.71%16M | -69.48%112M |
Investing cash flow | -174.61%-4.54B | -9.17%-1.65B | 54.59%-1.52B | -179.40%-3.34B | 16.15%-1.19B | -12.66%-1.42B | -12.16%-1.26B | 49.57%-1.13B | -38.82%-2.24B | 57.89%-1.61B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 20.00%-8B | -155.56%-10B | --18B | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net common stock issuance | ---7.66B | --0 | ---10B | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Increase or decrease of lease financing | 17.73%-1.1B | 0.45%-1.34B | 5.34%-1.35B | 13.75%-1.42B | -37.47%-1.65B | -14.16%-1.2B | -4.68%-1.05B | -28.03%-1.01B | -5.09%-785M | -7.02%-747M |
Cash dividends paid | -0.77%-6.03B | 6.67%-5.99B | -57.97%-6.42B | -16.86%-4.06B | -28.56%-3.48B | -6.63%-2.7B | -0.24%-2.54B | 0.16%-2.53B | 6.22%-2.53B | 8.93%-2.7B |
Net other fund-raising expenses | 33.33%-2M | 25.00%-3M | 80.00%-4M | -300.00%-20M | -400.00%-5M | 0.00%-1M | 96.67%-1M | -172.73%-30M | 73.81%-11M | -154.55%-42M |
Financing cash flow | -31.57%-22.8B | -7,538.63%-17.33B | 104.23%233M | -7.29%-5.51B | -31.40%-5.13B | -8.84%-3.91B | -0.67%-3.59B | -7.06%-3.56B | 4.61%-3.33B | 37.56%-3.49B |
Net cash flow | ||||||||||
Beginning cash position | 75.09%35.51B | -37.46%20.28B | 3.04%32.43B | 24.37%31.47B | 5.64%25.31B | 38.97%23.95B | -20.45%17.24B | 1.38%21.67B | 0.90%21.37B | -28.39%21.18B |
Current changes in cash | -122.85%-3.47B | 225.02%15.2B | -1,367.57%-12.16B | -83.90%959M | 340.21%5.96B | -79.86%1.35B | 251.56%6.72B | -1,515.97%-4.43B | 63.87%313M | 102.27%191M |
Effect of exchange rate changes | --0 | 357.14%32M | 450.00%7M | -200.00%-2M | --2M | ---- | ---- | ---- | ---17M | ---- |
Cash adjustments other than cash changes | 0.00%-1M | -200.00%-1M | 200.00%1M | -100.48%-1M | 21,100.00%210M | ---1M | ---- | ---- | ---2M | ---- |
End cash Position | -9.78%32.04B | 75.09%35.51B | -37.46%20.28B | 3.04%32.43B | 24.37%31.47B | 5.64%25.31B | 38.97%23.95B | -20.45%17.24B | 1.38%21.67B | 0.90%21.37B |
Free cash flow | -40.50%19.31B | 357.24%32.46B | -252.32%-12.62B | -25.05%8.28B | 91.63%11.05B | -44.71%5.77B | 941.37%10.43B | -138.15%-1.24B | -9.34%3.25B | 267.29%3.59B |
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 |