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 | 89.77%15.53B | -73.63%8.18B | 33.69%31.03B | 84.40%23.21B | -32.23%12.59B | 10.57%18.57B | 3.04%16.8B | 49.06%16.3B | -14.73%10.94B | 76.92%12.83B |
Net profit before non-cash adjustment | -18.16%27.26B | 12.82%33.3B | 82.80%29.52B | 50.84%16.15B | -47.63%10.71B | 18.04%20.44B | 20.14%17.32B | 8.87%14.42B | 3.47%13.24B | 40.77%12.8B |
Total adjustment of non-cash items | 20,981.48%5.64B | -100.89%-27M | 105.64%3.03B | -69.84%1.47B | 22.87%4.88B | 5.73%3.97B | 89.55%3.76B | -5.80%1.98B | -7.68%2.1B | 12.05%2.28B |
-Depreciation and amortization | 22.02%4.73B | 8.21%3.87B | 1.02%3.58B | 1.52%3.54B | 21.17%3.49B | 9.00%2.88B | 6.49%2.64B | 9.19%2.48B | 0.40%2.27B | 0.31%2.26B |
-Reversal of impairment losses recognized in profit and loss | --0 | 493.55%184M | -95.36%31M | -59.56%668M | --1.65B | ---- | ---- | ---- | ---- | ---- |
-Disposal profit | 14.49%-183M | -756.00%-214M | 81.20%-25M | -141.82%-133M | -115.19%-55M | 12,166.67%362M | 99.43%-3M | -8,683.33%-527M | ---6M | ---- |
-Remuneration paid in stock | 75.00%259M | -20.00%148M | 8.19%185M | 26.67%171M | -22.86%135M | -4.89%175M | 58.62%184M | 0.00%116M | 13.73%116M | 3.03%102M |
-Other non-cash items | 120.78%835M | -438.74%-4.02B | 73.16%-746M | -705.51%-2.78B | -162.50%-345M | -40.71%552M | 1,134.44%931M | 67.86%-90M | -218.18%-280M | 64.94%-88M |
Changes in working capital | 30.79%-17.37B | -1,556.24%-25.09B | -127.10%-1.52B | 286.52%5.59B | 48.69%-3B | -36.60%-5.84B | -4,401.05%-4.28B | 97.84%-95M | -95.95%-4.41B | 41.95%-2.25B |
-Change in receivables | 137.04%1.63B | 31.53%-4.39B | -549.14%-6.41B | -114.96%-987M | 424.86%6.6B | 59.62%-2.03B | -111.79%-5.03B | 26.10%-2.38B | -98.89%-3.21B | 61.36%-1.62B |
-Change in inventory | -4.18%-13.43B | -80.18%-12.89B | -104.98%-7.16B | -1,941.52%-3.49B | 97.83%-171M | -49.22%-7.89B | -235.75%-5.29B | -30.92%-1.58B | 56.46%-1.2B | -307.90%-2.76B |
-Change in payables | 31.17%-5.53B | -234.69%-8.03B | 6.81%5.96B | 159.74%5.58B | -318.75%-9.35B | -29.72%4.27B | 56.50%6.08B | 1,349.63%3.89B | -88.59%268M | 439.94%2.35B |
-Provision for loans, leases and other losses | -154.32%-1.1B | 12,768.75%2.03B | 57.89%-16M | -112.30%-38M | 260.94%309M | -405.26%-192M | -26.67%-38M | 88.37%-30M | -17.81%-258M | 33.64%-219M |
-Changes in other current assets | 159.39%1.07B | -129.59%-1.81B | 34.90%6.1B | 1,271.50%4.52B | ---386M | ---- | ---- | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -118.92%-81M | 21.28%-37M | 31.88%-47M | 17.86%-69M | -211.11%-84M | -8.00%-27M | 3.85%-25M | 18.75%-26M | 5.88%-32M | 44.26%-34M |
Interest received (cash flow from operating activities) | -40.26%184M | -20.41%308M | 258.33%387M | -16.92%108M | -15.03%130M | 86.59%153M | -50.30%82M | 30.95%165M | 41.57%126M | 18.67%89M |
Tax refund paid | -42.96%-10.92B | -0.57%-7.64B | -482.59%-7.6B | 80.44%-1.3B | -15.58%-6.67B | 2.60%-5.77B | -63.12%-5.92B | 4.95%-3.63B | -85.53%-3.82B | -148.67%-2.06B |
Other operating cash inflow (outflow) | -1.60%184M | 175.00%187M | -42.86%68M | 11,800.00%119M | -66.67%1M | 3M | 0 | 0 | 0 | 0.00%-1M |
Operating cash flow | 389.20%4.89B | -95.80%1B | 8.05%23.84B | 269.86%22.06B | -53.87%5.97B | 18.31%12.93B | -14.66%10.93B | 77.66%12.81B | -33.36%7.21B | 68.17%10.82B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -23.31%-9.73B | 15.47%-7.89B | -61.07%-9.34B | -31.33%-5.8B | 60.55%-4.41B | -568.34%-11.19B | 67.18%-1.67B | -61.63%-5.1B | -109.28%-3.16B | 6.16%-1.51B |
Net intangibles purchase and sale | 0.30%-1.01B | -181.34%-1.01B | -90.96%-359M | 57.47%-188M | 74.76%-442M | -56.20%-1.75B | -706.47%-1.12B | -51.09%-139M | 33.33%-92M | -115.63%-138M |
Net business purchase and sale | -1,050.00%-161M | 88.89%-14M | ---126M | ---- | -155.89%-1.46B | -43.32%-569M | ---397M | ---- | 120.36%102M | -1,755.56%-501M |
Net investment product transactions | -50.00%54M | -12.20%108M | -84.93%123M | 88.45%816M | 418.38%433M | 91.29%-136M | -188.90%-1.56B | 175,700.00%1.76B | 98.41%-1M | -120.26%-63M |
Advance cash and loans provided to other parties | --0 | ---1M | --0 | --0 | ---- | -3,200.00%-33M | 80.00%-1M | 99.31%-5M | 4.22%-727M | -75,800.00%-759M |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | 4,750.00%97M | 0.00%2M | 0.00%2M | -98.15%2M | 3,500.00%108M | -94.34%3M | 307.69%53M | -13.33%13M |
Dividends received (cash flow from investment activities) | -32.18%274M | 288.46%404M | --104M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net changes in other investments | 166.67%10M | -102.95%-15M | 2,216.67%508M | 89.96%-24M | 13.72%-239M | -9,133.33%-277M | ---3M | ---- | 0.00%-2M | -100.00%-2M |
Investing cash flow | -25.44%-10.56B | 6.33%-8.42B | -73.18%-8.99B | 15.12%-5.19B | 56.16%-6.12B | -200.11%-13.95B | -33.36%-4.65B | 8.82%-3.49B | -29.24%-3.82B | -115.28%-2.96B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 37.50%11B | 500.00%8B | 0.00%-2B | 0.00%-2B | -120.00%-2B | --10B | ---- | 40.00%-300M | -25.00%-500M | 84.00%-400M |
Net common stock issuance | 73.39%-393M | 34.67%-1.48B | 19.65%-2.26B | -3,754.55%-2.81B | 67.39%77M | -64.89%46M | 2.34%131M | 36.17%128M | 9.30%94M | 138.89%86M |
Increase or decrease of lease financing | -98.09%-311M | -22.66%-157M | 5.19%-128M | -6.30%-135M | -309.68%-127M | -106.67%-31M | -114.29%-15M | -40.00%-7M | -66.67%-5M | 91.67%-3M |
Cash dividends paid | -1.62%-8.68B | -43.38%-8.54B | -78.70%-5.96B | 22.94%-3.33B | 5.36%-4.33B | -39.46%-4.57B | -18.18%-3.28B | -13.74%-2.77B | -68.95%-2.44B | -94.47%-1.44B |
Net other fund-raising expenses | ---2M | ---- | ---1M | ---- | ---- | 0.00%-2M | -100.00%-2M | 50.00%-1M | 0.00%-2M | 0.00%-2M |
Financing cash flow | 174.33%1.62B | 78.99%-2.17B | -24.92%-10.35B | -29.91%-8.28B | -217.12%-6.38B | 272.08%5.44B | -7.11%-3.16B | -3.58%-2.95B | -61.80%-2.85B | 45.68%-1.76B |
Net cash flow | ||||||||||
Beginning cash position | -18.30%40.04B | 12.34%49.01B | 26.06%43.62B | -16.19%34.61B | 11.32%41.29B | 9.65%37.09B | 23.86%33.83B | 1.99%27.31B | 31.18%26.78B | 12.48%20.41B |
Current changes in cash | 57.74%-4.06B | -313.17%-9.6B | -47.60%4.5B | 231.61%8.59B | -247.55%-6.53B | 41.81%4.42B | -51.04%3.12B | 1,088.43%6.37B | -91.21%536M | 235.90%6.1B |
Effect of exchange rate changes | 20.80%755M | -29.14%625M | 105.59%882M | 369.81%429M | 28.70%-159M | -251.70%-223M | 213.08%147M | 52.38%-130M | -203.02%-273M | -9.25%265M |
Cash adjustments other than cash changes | ---- | ---- | -200.00%-1M | --1M | ---- | ---- | -100.36%-1M | 2.59%277M | 27,100.00%270M | -100.64%-1M |
End cash Position | -8.24%36.74B | -18.30%40.04B | 12.34%49.01B | 26.06%43.62B | -16.19%34.61B | 11.32%41.29B | 9.65%37.09B | 23.86%33.83B | 1.99%27.31B | 31.18%26.78B |
Free cash flow | 26.09%-5.96B | -157.06%-8.06B | -11.73%14.13B | 1,368.81%16.01B | 4,641.67%1.09B | -100.30%-24M | 7.67%8.13B | 90.90%7.55B | -56.80%3.96B | 92.25%9.16B |
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 |