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 | 19.83%13.5B | 254.82%11.27B | -145.20%-7.28B | 11.63%16.1B | 238.73%14.43B | -524.75%-10.4B | -65.93%2.45B | 4,722.15%7.19B | 275.29%149M | -101.66%-85M |
Net profit before non-cash adjustment | 0.08%13.58B | 29.58%13.57B | 240.47%10.47B | 0.39%3.08B | -55.24%3.06B | -19.81%6.85B | 106.88%8.54B | -26.84%4.13B | -17.05%5.64B | 33.21%6.8B |
Total adjustment of non-cash items | 801.47%4.92B | 27.57%546M | -92.02%428M | 17.97%5.36B | 81.77%4.55B | 111.59%2.5B | -74.04%1.18B | 266.87%4.55B | -159.94%-2.73B | 4,129.20%4.55B |
-Depreciation and amortization | 1.58%1.54B | 3.40%1.52B | 3.59%1.47B | -3.47%1.42B | -11.18%1.47B | 32.08%1.66B | -14.94%1.25B | 0.20%1.47B | 19.32%1.47B | 17.00%1.23B |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | -91.70%85M | --1.02B | ---- | --31M | ---- | --1.07B | ---- | --192M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -3,333.33%-206M | 91.43%-6M |
-Share of associates | 83.58%-123M | -36.68%-749M | -58.84%-548M | 40.21%-345M | 22.76%-577M | 16.35%-747M | 5.50%-893M | -177.13%-945M | -4.92%-341M | 23.17%-325M |
-Disposal profit | -35.56%-648M | -690.12%-478M | -86.50%81M | -32.89%600M | -40.32%894M | 802.41%1.5B | 123.18%166M | ---716M | --0 | -4,644.44%-409M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -44.90%27M | -9.26%49M |
-Other non-cash items | 1,539.92%4.15B | 138.33%253M | -124.77%-660M | -3.41%2.67B | 4,210.94%2.76B | -90.24%64M | -82.14%656M | 199.86%3.67B | -196.31%-3.68B | 619.02%3.82B |
Changes in working capital | -75.64%-5B | 84.33%-2.85B | -337.36%-18.18B | 12.43%7.66B | 134.50%6.81B | -171.57%-19.75B | -384.73%-7.27B | 45.69%-1.5B | 75.85%-2.76B | -9,474.59%-11.44B |
-Change in receivables | -94.64%362M | 111.68%6.76B | -5,874.95%-57.87B | -96.19%1B | 251.22%26.29B | 11.96%-17.39B | -84.11%-19.75B | -216.88%-10.73B | 186.21%9.18B | -113.78%-10.65B |
-Change in inventory | 127.53%5.46B | -49.16%-19.83B | -329.85%-13.29B | 379.12%5.78B | 108.02%1.21B | -179.10%-15.05B | -302.55%-5.39B | 187.78%2.66B | 112.32%925M | -919.43%-7.51B |
-Change in payables | -185.29%-9.36B | -74.32%10.98B | 142,560.00%42.74B | 99.86%-30M | -279.09%-22.01B | -29.88%12.29B | 173.91%17.52B | 149.72%6.4B | -291.59%-12.87B | 60.42%6.72B |
-Change in accrued expense | 254.00%1.14B | -108.30%-737M | 5,486.79%8.88B | --159M | ---- | ---- | ---- | ---- | ---- | ---- |
-Provision for loans, leases and other losses | -14,338.89%-2.6B | -101.33%-18M | 81.50%1.35B | -43.40%746M | 227.05%1.32B | 15.80%403M | 132.00%348M | --150M | ---- | ---- |
-Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --18M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -51.44%-2.1B | -69.02%-1.39B | -5.53%-820M | 35.25%-777M | -8.21%-1.2B | -48.86%-1.11B | -12.37%-745M | -2.95%-663M | -16.25%-644M | 5.78%-554M |
Interest received (cash flow from operating activities) | 3.75%1.63B | 40.04%1.57B | 11.95%1.12B | -15.49%1B | 15.56%1.19B | 7.42%1.03B | 21.91%957M | -21.81%785M | 36.41%1B | 6.98%736M |
Tax refund paid | -4.01%-3.94B | -64.51%-3.79B | -60.40%-2.31B | 13.69%-1.44B | 40.30%-1.67B | -13.37%-2.79B | -71.91%-2.46B | 49.74%-1.43B | -58.43%-2.85B | -21.01%-1.8B |
Other operating cash inflow (outflow) | -2M | 0 | 0 | 200.00%1M | -1M | 0 | 0.00%-1M | -200.00%-1M | 200.00%1M | -1M |
Operating cash flow | 18.61%9.09B | 182.60%7.66B | -162.30%-9.28B | 16.84%14.89B | 196.07%12.75B | -6,767.34%-13.27B | -96.61%199M | 351.39%5.88B | -37.39%-2.34B | -145.63%-1.7B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -11.77%-693M | -732.65%-620M | 107.03%98M | 29.97%-1.4B | -98.41%-1.99B | -54.94%-1B | 30.25%-648M | 70.40%-929M | -1,066.54%-3.14B | 81.56%-269M |
Net business purchase and sale | -168.19%-2.29B | -194.83%-855M | ---290M | ---- | ---- | ---- | 82.57%-106M | ---608M | ---- | ---- |
Net investment product transactions | 120.75%1.36B | 450.57%617M | -116.27%-176M | 372.54%1.08B | -258.80%-397M | 7.76%250M | 4,740.00%232M | 98.80%-5M | -15.92%-415M | 83.87%-358M |
Advance cash and loans provided to other parties | -142.34%-538M | -73.44%-222M | 88.60%-128M | -126.41%-1.12B | -19.23%-496M | -74.79%-416M | -2,875.00%-238M | 95.21%-8M | 79.78%-167M | -447.02%-826M |
Repayment of advance payments to other parties and cash income from loans | 0.00%6M | 20.00%6M | -58.33%5M | -40.00%12M | 185.71%20M | -96.22%7M | 38.06%185M | -82.25%134M | 1,098.41%755M | -62.28%63M |
Net changes in other investments | -40.98%-633M | -42.54%-449M | 49.52%-315M | 16.02%-624M | 10.16%-743M | -687.62%-827M | -207.14%-105M | 121.12%98M | -91.74%-464M | 31.64%-242M |
Investing cash flow | -83.13%-2.79B | -88.96%-1.52B | 60.64%-806M | 43.24%-2.05B | -81.31%-3.61B | -192.65%-1.99B | 48.41%-680M | 61.56%-1.32B | -110.11%-3.43B | 59.37%-1.63B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 25.06%-4.64B | -218.63%-6.2B | 189.42%5.22B | -269.01%-5.84B | -10.74%3.46B | -2.47%3.87B | 205.53%3.97B | -170.81%-3.76B | 8.78%5.31B | 322.61%4.88B |
Net common stock issuance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -91.43%67M | 2,013.51%782M |
Increase or decrease of lease financing | -144.44%-22M | 85.00%-9M | 87.73%-60M | -156.02%-489M | 14.35%-191M | -189.61%-223M | -1,000.00%-77M | 0.00%-7M | 30.00%-7M | 37.50%-10M |
Cash dividends paid | 6.45%-2.57B | -158.47%-2.75B | -140.27%-1.06B | 54.62%-442M | 8.29%-974M | -14.32%-1.06B | -31.21%-929M | 11.17%-708M | -50.09%-797M | 0.00%-531M |
Cash dividends for minorities | 86.36%-9M | -112.90%-66M | 39.22%-31M | 31.08%-51M | -8.82%-74M | -28.30%-68M | 43.62%-53M | -1,466.67%-94M | -100.00%-6M | 0.00%-3M |
Net other fund-raising expenses | 101.16%2M | -8,500.00%-172M | 0.00%-2M | 99.17%-2M | 42.17%-240M | -484.51%-415M | -1,675.00%-71M | -100.00%-4M | ---2M | ---- |
Financing cash flow | 21.20%-7.24B | -325.86%-9.19B | 159.60%4.07B | -445.22%-6.83B | -6.04%1.98B | -25.92%2.1B | 162.08%2.84B | -200.15%-4.58B | -10.82%4.57B | 289.14%5.12B |
Net cash flow | ||||||||||
Beginning cash position | -16.87%12.8B | -31.36%15.4B | 35.12%22.43B | 199.03%16.6B | -70.81%5.55B | 15.35%19.02B | -2.41%16.49B | -9.10%16.9B | 14.17%18.59B | -12.05%16.28B |
Current changes in cash | 69.18%-939M | 49.36%-3.05B | -199.93%-6.02B | -45.83%6.02B | 184.51%11.12B | -657.61%-13.15B | 13,205.56%2.36B | 98.50%-18M | -166.96%-1.2B | 159.69%1.79B |
Effect of exchange rate changes | -0.67%447M | -10.18%450M | 363.68%501M | -187.88%-190M | 79.05%-66M | -284.21%-315M | 144.19%171M | 21.50%-387M | -195.17%-493M | -23.03%518M |
Cash adjustments other than cash changes | ---- | ---- | -151,800.00%-1.52B | ---1M | ---- | -150.00%-1M | 200.00%2M | -100.00%-2M | ---1M | ---- |
End cash Position | -3.84%12.31B | -16.87%12.8B | -31.36%15.4B | 35.12%22.43B | 199.03%16.6B | -70.81%5.55B | 15.35%19.02B | -2.41%16.49B | -9.10%16.9B | 14.17%18.59B |
Free cash flow | 24.91%8.19B | 163.42%6.56B | -177.46%-10.34B | 24.22%13.35B | 174.78%10.74B | -3,016.27%-14.37B | -109.35%-461M | 189.78%4.93B | -96.92%-5.49B | -223.14%-2.79B |
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 |