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 | -39.47%670.98M | 331.10%1.11B | -131.83%-479.67M | 361.88%1.51B | -71.13%326.3M | 139.79%1.13B | -44.57%471.31M | -6.50%850.29M | -0.12%909.43M | -26.83%910.56M |
Net profit before non-cash adjustment | -14.77%579.18M | 45.81%679.54M | 34.90%466.03M | 27.72%345.47M | -18.92%270.5M | -24.89%333.62M | 1.14%444.17M | -35.86%439.16M | -25.04%684.67M | 29.37%913.32M |
Total adjustment of non-cash items | -26.04%269.48M | 7.34%364.35M | -17.23%339.42M | -14.44%410.09M | 4.52%479.31M | 34.03%458.57M | -0.28%342.13M | 41.94%343.08M | 323.27%241.71M | -81.90%57.11M |
-Depreciation and amortization | -4.19%496.01M | 2.19%517.68M | -1.73%506.58M | 0.27%515.52M | -4.65%514.16M | 28.41%539.21M | 13.96%419.91M | -7.79%368.47M | 55.50%399.59M | -2.77%256.97M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | ---- | -97.00%3.51M | --117.06M | ---- | --19.03M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -116.94%-5.18M | 179.76%30.6M |
-Disposal profit | -22.35%-98.29M | -85.06%-80.33M | -213.29%-43.41M | -183.16%-13.86M | 152.01%16.66M | -434.55%-32.03M | 106.59%9.58M | -74.32%-145.34M | 43.10%-83.38M | -7.31%-146.52M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -31.86%14.97M | -93.04%21.97M |
-Other non-cash items | -75.67%-128.24M | 41.01%-73M | -35.13%-123.75M | -77.79%-91.58M | -5.98%-51.51M | 46.51%-48.61M | -3,237.60%-90.87M | 103.44%2.9M | 32.54%-84.29M | -39.78%-124.95M |
Changes in working capital | -374.97%-177.69M | 105.03%64.62M | -271.00%-1.29B | 277.46%751.54M | -225.30%-423.51M | 207.30%337.98M | -562.85%-314.99M | 501.56%68.05M | 71.69%-16.95M | -126.85%-59.87M |
-Change in receivables | -369.45%-265.45M | 200.99%98.51M | -15.20%-97.54M | -768.69%-84.67M | 118.30%12.66M | -124.31%-69.17M | 118.02%284.56M | 391.05%130.52M | 19.01%-44.85M | -112.17%-55.37M |
-Change in inventory | 89.11%-11.65M | -1,668.67%-107.02M | -111.50%-6.05M | 59.69%-2.86M | 89.13%-7.1M | 23.72%-65.27M | -333.81%-85.57M | -52.91%36.6M | 166.93%77.71M | -158.56%-116.1M |
-Change in prepaid assets | 1,951.55%102.8M | 100.43%5.01M | -198.70%-1.16B | 6,178.35%1.18B | ---19.41M | ---- | ---- | ---- | ---- | ---- |
-Change in payables | 109.76%7M | -199.84%-71.69M | 124.39%71.8M | -91.67%-294.38M | -1,770.44%-153.58M | -106.69%-8.21M | 760.01%122.82M | -43.62%-18.61M | 18.83%-12.96M | 95.85%-15.96M |
-Provision for loans, leases and other losses | -171.35%-36.16M | 321.93%50.68M | 22.56%-22.84M | -122.88%-29.49M | -366.79%-13.23M | 100.91%4.96M | -3,145.22%-543.83M | ---16.76M | ---- | ---- |
-Changes in other current assets | 167.88%82.26M | 124.63%30.71M | -847.30%-124.66M | 98.65%16.68M | -95.19%8.4M | 195.58%174.5M | -7,324.65%-182.57M | 173.27%2.53M | 46.99%-3.45M | 22.79%-6.51M |
-Changes in other current liabilities | -196.69%-56.49M | 0.03%58.42M | 275.00%58.4M | 86.72%-33.37M | -183.42%-251.25M | 236.13%301.18M | 235.30%89.6M | -98.24%-66.23M | -124.92%-33.41M | 458.08%134.08M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 18.92%-3.51M | 13.74%-4.32M | 11.94%-5.01M | 57.16%-5.69M | -19.47%-13.29M | -0.45%-11.12M | -282.32%-11.07M | -193.41%-2.9M | -987K | |
Interest received (cash flow from operating activities) | 69.94%131.56M | -39.94%77.41M | 32.50%128.9M | 67.42%97.28M | -2.72%58.11M | -41.44%59.73M | 52.53%102M | -18.91%66.88M | -34.00%82.48M | 39.54%124.97M |
Tax refund paid | -246.58%-335.01M | 29.50%-96.66M | -68.02%-137.11M | 52.96%-81.61M | -411.70%-173.47M | 147.25%55.65M | 60.89%-117.79M | 16.42%-301.13M | 14.15%-360.29M | -64.04%-419.66M |
Other operating cash inflow (outflow) | 0 | 0.00%-1K | -1K | 0 | 0 | 1K | 0 | -1K | 0 | -1K |
Operating cash flow | -57.23%464.01M | 320.11%1.08B | -132.49%-492.9M | 667.58%1.52B | -83.99%197.65M | 177.74%1.23B | -27.51%444.46M | -2.77%613.14M | 2.40%630.63M | -42.88%615.87M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -2,510.23%-298.8M | 109.07%12.4M | 19.44%-136.62M | 81.57%-169.59M | -106.53%-920.38M | 76.75%-445.65M | -335.14%-1.92B | 42.61%-440.47M | -249.74%-767.51M | -42.25%-219.45M |
Net intangibles purchase and sale | -337.48%-12.49M | -11.74%-2.86M | 74.36%-2.56M | 16.01%-9.97M | 59.28%-11.87M | -61.94%-29.14M | -587.88%-18M | 82.29%-2.62M | -1,572.48%-14.77M | 95.63%-883K |
Net business purchase and sale | ---- | ---- | ---- | ---- | --16.24M | ---- | ---- | ---- | ---5.85M | ---- |
Net investment product transactions | 20.70%-215.48M | 34.71%-271.72M | -132.85%-416.2M | 3,240.79%1.27B | 125.50%37.93M | -148.34%-148.75M | -8.59%307.72M | 345.42%336.62M | -217.88%-137.16M | -157.39%-43.15M |
Advance cash and loans provided to other parties | 46.25%-2.58M | -160.87%-4.8M | 28.88%-1.84M | 63.82%-2.59M | 29.76%-7.15M | 2.07%-10.18M | 30.00%-10.4M | -460.38%-14.85M | 72.20%-2.65M | 13.01%-9.53M |
Repayment of advance payments to other parties and cash income from loans | -22.32%3.37M | -6.40%4.34M | -5.48%4.64M | -40.47%4.91M | -29.53%8.25M | 9.17%11.7M | 5.91%10.72M | 32.66%10.12M | -27.44%7.63M | 4.14%10.51M |
Net changes in other investments | -246.97%-41.36M | 298.69%28.14M | -586.50%-14.16M | -85.01%2.91M | 220.92%19.43M | -435.50%-16.07M | -106.00%-3M | 416,666.67%49.99M | -100.02%-12K | 116.12%49.99M |
Investing cash flow | -141.94%-567.33M | 58.62%-234.5M | -151.86%-566.73M | 227.43%1.09B | -34.40%-857.56M | 60.84%-638.09M | -2,562.29%-1.63B | 93.35%-61.21M | -333.06%-920.32M | 48.19%-212.52M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -87.00%-138.36M | 0.00%-73.99M | -133.70%-73.99M | 97.15%-31.66M | -349.44%-1.11B | 701.99%445.4M | -106.29%-73.99M | 1,360.43%1.18B | ---93.37M | ---- |
Net common stock issuance | ---- | ---- | ---- | ---- | ---- | ---1K | ---- | ---- | ---- | ---- |
Increase or decrease of lease financing | 15.24%-1.55M | 52.04%-1.82M | 31.72%-3.8M | -13.98%-5.57M | -4.38%-4.89M | -6.31%-4.68M | -46.12%-4.4M | -24.29%-3.01M | -268.54%-2.43M | 64.47%-658K |
Cash dividends paid | 0.00%-99.97M | 0.00%-99.97M | 0.00%-99.97M | 0.00%-99.97M | 0.00%-99.97M | 0.00%-99.97M | 0.00%-99.97M | 0.00%-99.97M | -20.00%-99.97M | 0.00%-83.31M |
Cash dividends for minorities | 0.00%-5.55M | 0.00%-5.55M | 0.00%-5.55M | 0.00%-5.55M | 0.00%-5.55M | 0.00%-5.55M | 0.00%-5.55M | 0.00%-5.55M | 0.00%-5.55M | 0.00%-5.55M |
Net other fund-raising expenses | 0.00%-1K | 0.00%-1K | 0.00%-1K | 0.00%-1K | 50.00%-1K | -100.00%-2K | 50.00%-1K | -100.00%-2K | 0.00%-1K | 0.00%-1K |
Financing cash flow | -35.34%-245.43M | 1.08%-181.34M | -28.41%-183.32M | 88.31%-142.76M | -464.39%-1.22B | 282.25%335.19M | -117.22%-183.92M | 630.65%1.07B | -124.88%-201.32M | 1.32%-89.52M |
Net cash flow | ||||||||||
Beginning cash position | 19.36%4.13B | -26.45%3.46B | 110.54%4.7B | -45.74%2.23B | 29.28%4.11B | -30.09%3.18B | 55.29%4.55B | -14.35%2.93B | 10.10%3.42B | 22.82%3.11B |
Current changes in cash | -152.12%-348.75M | 153.83%669.1M | -150.38%-1.24B | 231.14%2.47B | -301.96%-1.88B | 168.04%931.55M | -184.50%-1.37B | 429.98%1.62B | -256.45%-491.01M | -45.64%313.83M |
Cash adjustments other than cash changes | ---- | ---- | -300.00%-2K | 200.00%1K | ---1K | ---- | ---- | ---- | ---- | ---- |
End cash Position | -8.45%3.78B | 19.36%4.13B | -26.45%3.46B | 110.54%4.7B | -45.74%2.23B | 29.28%4.11B | -30.09%3.18B | 55.29%4.55B | -14.35%2.93B | 10.10%3.42B |
Free cash flow | -84.60%151.65M | 255.83%985.01M | -147.49%-632.09M | 280.19%1.33B | -202.57%-738.75M | 147.62%720.22M | -1,029.59%-1.51B | 146.68%162.72M | -348.68%-348.54M | -84.44%140.16M |
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 |