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 | 230.27%282.71M | 84.67%-217.01M | -361.95%-1.42B | 165.71%540.42M | -2,067.14%-822.45M | -156.59%-37.95M | -89.69%67.07M | 78.14%650.54M | 43.12%365.18M | 162.23%255.15M |
Net profit before non-cash adjustment | -77.48%33.52M | 22.66%148.84M | 149.60%121.35M | -335.04%-244.65M | -52.40%104.09M | -65.16%218.7M | 95.81%627.76M | 85.93%320.6M | 986.54%172.43M | -105.09%-19.45M |
Total adjustment of non-cash items | 259.02%174.81M | 81.41%-109.93M | -235.95%-591.43M | 186.46%435.03M | 1,160.21%151.87M | 106.09%12.05M | -176.14%-197.74M | 79.37%259.69M | -53.54%144.78M | 433.04%311.64M |
-Depreciation and amortization | 9.79%119.88M | 60.45%109.2M | -53.63%68.06M | 6.98%146.77M | 2.28%137.2M | -10.00%134.15M | -27.74%149.04M | 20.51%206.25M | -13.78%171.15M | 11.99%198.5M |
-Reversal of impairment losses recognized in profit and loss | 111.42%68M | -25.31%32.17M | -84.50%43.07M | 796.53%277.81M | 12.20%30.99M | -42.12%27.62M | 96.60%47.72M | -73.75%24.27M | -1.60%92.47M | 53.54%93.98M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -2,401.32%-47.45M | 93.96%-1.9M |
-Disposal profit | -51.40%-7.13M | 26.28%-4.71M | -428.99%-6.39M | 80.48%1.94M | 136.96%1.08M | 99.43%-2.91M | -3,425.20%-507.36M | 3,483.15%15.26M | -238.77%-451K | -97.50%325K |
-Other non-cash items | 97.59%-5.95M | 64.58%-246.58M | -8,277.63%-696.16M | 148.94%8.51M | 88.15%-17.39M | -230.07%-146.8M | 711.43%112.86M | 119.60%13.91M | -442.23%-70.95M | 105.83%20.73M |
Changes in working capital | 129.06%74.38M | 72.93%-255.93M | -370.12%-945.52M | 132.46%350.04M | -301.34%-1.08B | 25.97%-268.7M | -616.66%-362.95M | 46.47%70.25M | 229.48%47.96M | 94.70%-37.04M |
-Change in receivables | 114.46%13.6M | 37.45%-94.02M | 17.47%-150.32M | 66.90%-182.14M | -91.52%-550.22M | -711.57%-287.29M | -191.99%-35.4M | -75.80%38.48M | -52.54%159.04M | 131.92%335.07M |
-Change in inventory | -30.37%22.52M | 194.68%32.34M | 132.24%10.98M | -187.44%-34.05M | -117.32%-11.85M | 157.68%68.4M | -145.85%-118.59M | 597.47%258.64M | 141.46%37.08M | -577.55%-89.43M |
-Change in payables | 275.04%209.49M | 84.90%-119.68M | -230.68%-792.75M | 302.02%606.62M | -1,310.07%-300.27M | 139.20%24.81M | 73.67%-63.3M | -130.30%-240.36M | 58.55%-104.37M | 68.91%-251.79M |
-Provision for loans, leases and other losses | -288.87%-99.7M | 394.46%52.79M | 50.10%-17.93M | -466.70%-35.92M | 36.02%-6.34M | -185.55%-9.91M | 13.01%11.58M | --10.25M | ---- | ---- |
-Changes in other current assets | 43.84%-71.53M | -2,933.24%-127.35M | 200.54%4.5M | 97.87%-4.47M | -224.08%-209.74M | 58.84%-64.72M | -4,950.43%-157.25M | 107.40%3.24M | -41.74%-43.79M | 40.29%-30.89M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -0.50%-21.51M | 17.76%-21.4M | -3.73%-26.03M | -117.09%-25.09M | -51.05%-11.56M | 38.29%-7.65M | 65.48%-12.4M | 21.87%-35.92M | -5.91%-45.97M | 22.30%-43.41M |
Interest received (cash flow from operating activities) | 77.05%4.58M | 43.22%2.59M | -3.01%1.81M | -18.04%1.86M | -25.23%2.27M | -94.67%3.04M | 711.76%57.03M | 48.70%7.03M | -2.19%4.73M | -38.23%4.83M |
Tax refund paid | -20.04%-56.18M | 48.76%-46.8M | -459.99%-91.34M | 157.55%25.37M | 60.26%-44.09M | -105.64%-110.93M | 21.02%-53.94M | 4.37%-68.3M | -3.62%-71.42M | 58.33%-68.93M |
Other operating cash inflow (outflow) | -100.00%-1K | -34.79%174.12M | -32.86%267M | 397.67M | 0 | 0 | 99.93%-1K | 16.37%-1.41M | 18.04%-1.69M | 11.72%-2.06M |
Operating cash flow | 293.17%209.6M | 91.42%-108.51M | -234.45%-1.26B | 207.35%940.24M | -470.59%-875.82M | -365.75%-153.49M | -89.54%57.76M | 120.05%551.94M | 72.28%250.82M | 123.27%145.59M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 31.88%-18.62M | 9.17%-27.33M | 45.87%-30.09M | 31.67%-55.58M | -33.76%-81.34M | 34.67%-60.81M | -30.59%-93.07M | 31.49%-71.27M | -31.72%-104.04M | -203.53%-78.98M |
Net intangibles purchase and sale | -806.93%-42.14M | -219.53%-4.65M | 92.21%-1.45M | -1,385.91%-18.66M | 70.31%-1.26M | -281.08%-4.23M | 90.04%-1.11M | -66.73%-11.14M | 47.76%-6.68M | -85.63%-12.79M |
Net business purchase and sale | 116.59%33.76M | ---203.54M | --0 | ---- | 2,598.45%109.76M | -100.17%-4.39M | 4,445.61%2.61B | 62.77%-60M | ---161.14M | ---- |
Net investment product transactions | ---- | ---- | ---- | 19.75%376K | -35.52%314K | -94.67%487K | -77.27%9.13M | -90.40%40.18M | 28,751.20%418.59M | -101.01%-1.46M |
Advance cash and loans provided to other parties | -162.00%-524K | 99.34%-200K | -363.30%-30.3M | -1,943.75%-6.54M | ---320K | ---- | 36.00%-320K | 85.11%-500K | -330.38%-3.36M | 76.73%-780K |
Repayment of advance payments to other parties and cash income from loans | 3,001.77%31.58M | -28.86%1.02M | -9.60%1.43M | -92.74%1.58M | 1,403.24%21.81M | -49.55%1.45M | -31.74%2.88M | -22.41%4.21M | 82.34%5.43M | -40.28%2.98M |
Net changes in other investments | -60.60%5.85M | -63.52%14.85M | 4,805.54%40.72M | 104.45%830K | -147.63%-18.66M | 310.16%39.18M | -96.13%9.55M | 50.41%246.78M | 102.65%164.07M | -35.04%80.96M |
Investing cash flow | 104.51%9.91M | -1,016.23%-219.84M | 74.75%-19.7M | -357.38%-78M | 207.04%30.3M | -101.12%-28.31M | 1,609.44%2.53B | -52.61%148.26M | 3,205.16%312.88M | -102.97%-10.08M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -738.06%-733.94M | 81.91%-87.58M | -118.65%-484.23M | 314.96%2.6B | 301.64%625.71M | 111.43%155.79M | -48.55%-1.36B | -146.42%-917.49M | -172.57%-372.33M | 429.69%513.08M |
Net common stock issuance | --205K | --0 | --95.98M | --0 | ---47.57M | ---- | --0 | 99.74%-133K | -36,487.68%-50.49M | 99.96%-138K |
Cash dividends paid | -51.02%-52.56M | ---34.8M | ---- | ---- | 32.83%-68.01M | -50.14%-101.26M | 0.17%-67.44M | 0.48%-67.56M | -34.29%-67.88M | -8.01%-50.55M |
Cash dividends for minorities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 0.04%-40.52M | 0.01%-40.54M | 0.02%-40.54M |
Net other fund-raising expenses | -185.28%-20.68M | 70.48%-7.25M | 49.82%-24.56M | -189.75%-48.94M | 55.71%-16.89M | 65.63%-38.13M | -99.41%-110.95M | 54.49%-55.64M | -255.32%-122.25M | -159.45%-34.41M |
Financing cash flow | -522.53%-806.97M | 68.60%-129.63M | -116.20%-412.81M | 416.48%2.55B | 2,907.23%493.25M | 101.06%16.4M | -42.53%-1.54B | -65.47%-1.08B | -268.67%-653.49M | 167.22%387.45M |
Net cash flow | ||||||||||
Beginning cash position | -13.93%2.83B | -34.03%3.29B | 216.41%4.99B | -18.27%1.58B | -7.90%1.93B | 100.82%2.09B | -27.00%1.04B | -6.07%1.43B | 52.63%1.52B | -46.30%995.89M |
Current changes in cash | -28.27%-587.46M | 73.01%-457.98M | -149.76%-1.7B | 1,067.93%3.41B | -112.98%-352.27M | -115.74%-165.4M | 375.72%1.05B | -324.47%-381.15M | -117.17%-89.79M | 160.64%522.96M |
Effect of exchange rate changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -75.76%-4.3M | -300.82%-2.45M | -66.50%1.22M |
Cash adjustments other than cash changes | ---- | 50.00%-1K | -200.00%-2K | --2K | ---- | ---- | ---- | --1K | ---- | ---- |
End cash Position | -20.75%2.24B | -13.93%2.83B | -34.03%3.29B | 216.41%4.99B | -18.27%1.58B | -7.90%1.93B | 100.82%2.09B | -27.00%1.04B | -6.07%1.43B | 52.63%1.52B |
Free cash flow | 192.47%134.52M | 88.87%-145.47M | -252.51%-1.31B | 188.23%856.65M | -341.91%-970.92M | -503.20%-219.71M | -107.76%-36.42M | 235.14%469.53M | 343.76%140.1M | 104.24%31.57M |
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 |