Sakurasaku Plus
7097
Timee
215A
Wintest
6721
Heartseed
219A
Raksul
4384
(FY)Oct 31, 2023 | (FY)Oct 31, 2022 | (FY)Oct 31, 2021 | (FY)Oct 31, 2020 | (FY)Oct 31, 2019 | (FY)Oct 31, 2018 | (FY)Oct 31, 2017 | (FY)Oct 31, 2016 | (FY)Oct 31, 2015 | (FY)Oct 31, 2014 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -122.12%-65M | 327.84%293.91M | -104.01%-129M | 322.97%3.22B | 195.37%761.06M | -83.12%257.67M | -24.00%1.53B | -46.57%2.01B | 359.07%3.76B | -47.90%819.04M |
Net profit before non-cash adjustment | -461.32%-1.35B | 87.40%-240.31M | -547.13%-1.91B | 147.39%426.47M | 118.41%172.39M | 59.13%-936.23M | -457.06%-2.29B | -15.00%641.59M | 208.84%754.82M | -342.01%-693.53M |
Total adjustment of non-cash items | 297.54%1.1B | -89.83%276.52M | 146.33%2.72B | 42.65%1.1B | -44.80%773.53M | -67.72%1.4B | 189.38%4.34B | -1.11%1.5B | -17.36%1.52B | 22.92%1.84B |
-Depreciation and amortization | 43.31%492.81M | -46.70%343.87M | -10.57%645.22M | -3.99%721.44M | -56.41%751.39M | -11.24%1.72B | 35.02%1.94B | 36.02%1.44B | 10.05%1.06B | 2.11%960.77M |
-Reversal of impairment losses recognized in profit and loss | 383.57%430.8M | 128.76%89.09M | -51.05%38.94M | -51.28%79.55M | -55.31%163.28M | -85.66%365.36M | 4,202.85%2.55B | --59.23M | ---- | 1,362.91%821.15M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -69.30%3M | 137.03%9.78M | -400.82%-26.4M |
-Disposal profit | 179.79%27.32M | -101.60%-34.24M | --2.14B | ---- | 90.89%-20M | ---219.65M | ---- | ---- | ---- | -110.52%-10M |
-Other non-cash items | 221.38%148.33M | -17.26%-122.2M | -134.45%-104.21M | 349.69%302.49M | 74.11%-121.14M | -214.31%-467.9M | -77,433.33%-148.86M | -100.04%-192K | 399.19%449.94M | -78.29%90.13M |
Changes in working capital | -28.34%184.66M | 127.41%257.71M | -155.67%-940.24M | 1,013.76%1.69B | 10.91%-184.85M | 60.38%-207.5M | -294.41%-523.69M | -108.92%-132.78M | 560.60%1.49B | -55.51%-323.08M |
-Change in receivables | 177.46%74.53M | -509.41%-96.23M | 267.35%23.5M | 75.99%-14.05M | -54.24%-58.49M | -74.47%-37.92M | -113.14%-21.74M | 30.72%-10.2M | -40.01%-14.72M | 28.09%-10.51M |
-Change in inventory | -82.62%49.46M | 193.16%284.62M | -90.44%97.09M | 355.56%1.02B | 144.97%222.99M | -296.85%-495.85M | -111.51%-124.95M | 643.79%1.09B | 129.56%145.98M | 18.87%-493.81M |
-Change in prepaid assets | 27.16%19.88M | 3.92%15.64M | -32.62%15.05M | 84.82%22.33M | -2.98%12.08M | 219.36%12.45M | -147.62%-10.43M | 146.31%21.91M | -116.85%-47.31M | 319.55%280.82M |
-Change in payables | -17.74%55.5M | 106.40%67.46M | -258.12%-1.05B | 294.75%667.07M | -206.14%-342.53M | 188.50%322.71M | 73.70%-364.65M | -202.10%-1.39B | 668.00%1.36B | -142.86%-239.12M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 240.47%156.45M | -67.07%45.95M | 1,063.17%139.54M |
-Provision for loans, leases and other losses | -6.69%-14.71M | 34.75%-13.79M | -903.66%-21.13M | 88.86%-2.11M | -112.51%-18.9M | -361.07%-8.89M | ---1.93M | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -12.03%-109.6M | 2.53%-97.83M | 13.75%-100.37M | 11.56%-116.37M | 15.19%-131.58M | -0.38%-155.14M | 5.99%-154.55M | 6.76%-164.39M | -6.63%-176.32M | 0.93%-165.35M |
Interest received (cash flow from operating activities) | -11.88%423K | -76.67%480K | 55.13%2.06M | -89.93%1.33M | 126.40%13.16M | 662.99%5.81M | -94.37%762K | 168.76%13.54M | 107.84%5.04M | 131.30%2.42M |
Tax refund paid | -604.80%-30.08M | 89.41%-4.27M | 19.31%-40.31M | -158.82%-49.96M | -89.90%-19.3M | 94.68%-10.17M | 55.38%-191.07M | -305.57%-428.22M | 36.42%-105.59M | 49.10%-166.08M |
Other operating cash inflow (outflow) | -100.00%-1K | 101.30%27.82M | -801.97%-2.14B | 305.44M | 0 | 0.00%-1K | 0.00%-1K | 0.00%-1K | -1K | 0 |
Operating cash flow | -192.80%-204.27M | 109.13%220.12M | -171.79%-2.41B | 438.94%3.36B | 534.94%623.35M | -91.69%98.17M | -17.34%1.18B | -58.95%1.43B | 610.78%3.48B | -54.63%490.05M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -9.16%-24.97M | 80.17%-22.87M | 33.59%-115.33M | -1,819.99%-173.66M | -101.01%-9.05M | 276.28%898.2M | -101.17%-509.54M | 40.69%-253.28M | 19.93%-427.05M | -107.25%-533.37M |
Net intangibles purchase and sale | -42.86%-2M | 50.00%-1.4M | -14.10%-2.8M | ---2.45M | ---- | ---8.46M | ---- | -651.64%-19.24M | 67.86%-2.56M | -1,996.05%-7.97M |
Net business purchase and sale | ---119.78M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net investment product transactions | 160.40%69.56M | -996.90%-115.18M | -107.62%-10.5M | 8,275.70%137.86M | 154.87%1.65M | -101.49%-3M | 102.00%202M | 150.79%100M | -753.90%-196.87M | 430.45%30.11M |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---150M | ---- | ---- | ---- | ---- | ---- | ---- |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | --150M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net changes in other investments | 55.12%179.44M | -36.99%115.68M | -41.36%183.58M | 40.74%313.07M | 112.17%222.44M | -1,441.43%-1.83B | -0.49%136.23M | -43.31%136.91M | 270.31%241.48M | 29.14%65.21M |
Investing cash flow | 530.25%102.26M | -111.60%-23.77M | 64.20%204.95M | -41.96%124.82M | 122.86%215.04M | -449.15%-940.74M | -380.95%-171.31M | 90.75%-35.62M | 13.68%-385M | -106.16%-446.02M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -150.31%-307.94M | 339.57%612.13M | 87.30%-255.51M | 18.30%-2.01B | -164.08%-2.46B | 143.50%3.84B | 182.82%1.58B | -362.67%-1.91B | 56.16%725.53M | 308.09%464.6M |
Net common stock issuance | --649.54M | --0 | --2.04B | ---- | ---- | ---- | ---- | ---- | 1,712.46%22.84M | --1.26M |
Increase or decrease of lease financing | 10.09%-381.63M | 9.36%-424.44M | 5.78%-468.27M | 11.22%-497.02M | 65.57%-559.84M | 5.36%-1.63B | -39.17%-1.72B | -38.94%-1.23B | -45.34%-888.59M | -7.83%-611.38M |
Cash dividends paid | -64.42%-198.38M | -2,413,020.00%-120.66M | 99.53%-5K | 15.36%-1.06M | 98.63%-1.25M | 49.79%-91.39M | -0.49%-182.04M | -0.13%-181.15M | -0.10%-180.92M | -0.19%-180.74M |
Net other fund-raising expenses | 7,553.60%327.51M | 31.76%-4.39M | 3.16%-6.44M | 5.91%-6.65M | -40.64%-7.07M | -34.97%-5.03M | -122.00%-3.72M | -47.49%-1.68M | ---1.14M | ---- |
Financing cash flow | 42.25%89.1M | -95.21%62.64M | 152.01%1.31B | 16.97%-2.52B | -242.92%-3.03B | 751.41%2.12B | 90.20%-325.57M | -931.17%-3.32B | 1.22%-322.27M | 48.50%-326.26M |
Net cash flow | ||||||||||
Beginning cash position | 19.70%1.57B | -40.58%1.31B | 77.72%2.21B | -63.79%1.24B | 59.20%3.44B | 46.48%2.16B | -56.68%1.47B | 442.67%3.4B | -31.04%627.08M | 33.89%909.31M |
Current changes in cash | -104.98%-12.9M | 128.85%258.99M | -192.79%-897.8M | 144.13%967.52M | -271.53%-2.19B | 86.56%1.28B | 135.52%685.16M | -169.49%-1.93B | 1,083.53%2.78B | -222.62%-282.24M |
Cash adjustments other than cash changes | --1K | ---- | ---- | --2K | ---- | --2K | ---- | ---1K | ---- | ---1K |
End cash Position | -0.82%1.56B | 19.70%1.57B | -40.58%1.31B | 77.72%2.21B | -63.79%1.24B | 59.20%3.44B | 46.48%2.16B | -56.68%1.47B | 442.67%3.4B | -31.04%627.08M |
Free cash flow | -260.60%-241.6M | 105.93%150.44M | -179.66%-2.54B | 435.65%3.18B | 630.24%594.3M | -116.67%-112.08M | -41.90%672.5M | -62.09%1.16B | 3,549.54%3.05B | -111.29%-88.52M |
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 |