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 | -27.98%833.65M | 506.90%1.16B | -17.11%-284.47M | -106.86%-242.9M | 200.80%3.54B | -29.33%1.18B | -25.25%1.67B | -39.20%2.23B | 1,340.53%3.67B | -128.77%-295.57M |
Net profit before non-cash adjustment | 675.50%935.47M | 116.68%120.63M | -144.93%-723.1M | -127.69%-295.23M | 35.92%1.07B | -52.93%784.44M | -26.30%1.67B | 9.94%2.26B | 120.41%2.06B | -5.44%933.22M |
Total adjustment of non-cash items | -0.41%484.66M | 196.66%486.63M | 2.99%164.04M | -75.05%159.27M | 79.82%638.46M | -34.36%355.05M | 168.99%540.89M | -85.96%201.08M | 135.26%1.43B | 251.86%608.77M |
-Depreciation and amortization | -25.26%349.75M | -7.60%467.96M | -9.42%506.44M | -1.85%559.11M | 16.90%569.62M | 25.90%487.29M | -0.54%387.06M | 24.57%389.14M | -11.27%312.38M | 6.85%352.06M |
-Reversal of impairment losses recognized in profit and loss | -5.66%161.32M | 163.71%171.01M | -38.41%64.85M | -51.24%105.29M | 2,396.45%215.94M | -94.21%8.65M | 494.28%149.28M | -65.70%25.12M | 574.81%73.22M | -67.62%10.85M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | --40.23M | ---- | ---- | -38.84%145.01M | 1,628.22%237.1M | -307.70%-15.52M |
-Share of associates | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 100.03%203K |
-Disposal profit | 124.58%8.06M | -5,826.35%-32.81M | 100.21%573K | -1,374.45%-269.98M | 68.77%21.18M | 10.63%12.55M | 122.33%11.35M | -127.58%-50.81M | 2,301.85%184.25M | -77.81%7.67M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -188.92%-7.92M | --8.9M |
-Other non-cash items | 71.16%-34.47M | 70.69%-119.52M | -73.44%-407.82M | -12.77%-235.14M | -35.90%-208.52M | -2,158.46%-153.44M | 97.79%-6.79M | -148.55%-307.38M | 158.85%633.14M | 425.80%244.6M |
Changes in working capital | -206.58%-586.48M | 100.39%550.25M | 356.77%274.59M | -105.82%-106.94M | 4,722.01%1.84B | 107.04%38.11M | -132.14%-541.07M | -231.26%-233.08M | 109.66%177.57M | -516.43%-1.84B |
-Change in receivables | -494.89%-1.99B | -4,278.68%-334.42M | -95.60%8M | -89.90%181.7M | 118.70%1.8B | 199.48%822.75M | -368.60%-827.09M | 153.63%307.93M | 2.70%-574.16M | -132.00%-590.07M |
-Change in inventory | 49.39%1.18B | 10.19%791.03M | 480.06%717.86M | -56.58%-188.88M | 83.14%-120.63M | -296.11%-715.56M | 205.84%364.89M | 16.36%-344.74M | 71.19%-412.16M | -68.50%-1.43B |
-Change in payables | 94.83%102.49M | 111.49%52.6M | -10,149.55%-457.95M | -103.81%-4.47M | 392.25%117.15M | 22.00%-40.09M | 69.85%-51.39M | -116.18%-170.47M | 365.92%1.05B | 138.53%226.06M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 357.54%110.62M | -230.57%-42.95M |
-Provision for loans, leases and other losses | 189.37%118.76M | 514.94%41.04M | 107.00%6.67M | -329.28%-95.29M | 243.32%41.56M | -5.54%-29M | 33.28%-27.48M | ---41.18M | ---- | ---- |
-Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --15.38M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 19.97%-29.79M | 6.46%-37.22M | -16.87%-39.79M | 17.05%-34.05M | -6.35%-41.05M | -23.89%-38.59M | 23.60%-31.15M | 23.43%-40.77M | 4.83%-53.25M | -3.17%-55.95M |
Interest received (cash flow from operating activities) | 30.53%90.98M | -2.22%69.7M | -23.87%71.28M | 30.43%93.63M | 20.19%71.78M | -2.79%59.73M | 28.63%61.44M | 5.12%47.76M | 2.53%45.44M | 47.49%44.32M |
Tax refund paid | -68.64%-365.16M | 56.90%-216.53M | 13.35%-502.45M | 10.75%-579.88M | -4.49%-649.73M | 22.64%-621.8M | 1.37%-803.8M | -123.66%-814.98M | 25.18%-364.38M | 1.36%-487.02M |
Other operating cash inflow (outflow) | 0.00%-1K | 50.00%-1K | -300.00%-2K | 200.00%1K | -1K | 0 | -133.33%-1K | 400.00%3K | -200.00%-1K | 1K |
Operating cash flow | -45.59%529.69M | 228.86%973.46M | 1.02%-755.43M | -126.11%-763.21M | 406.68%2.92B | -35.38%576.94M | -37.18%892.83M | -56.86%1.42B | 514.80%3.29B | -255.92%-794.23M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -74.09%-254.61M | -13.13%-146.25M | -187.32%-129.28M | 131.26%148.06M | -15.51%-473.69M | -20.32%-410.09M | 24.50%-340.83M | -40.04%-451.44M | -54.59%-322.37M | 30.37%-208.53M |
Net intangibles purchase and sale | -8.06%-12.8M | 60.55%-11.84M | 64.29%-30.02M | 46.90%-84.05M | 16.31%-158.29M | 64.31%-189.15M | -1,075.51%-530.02M | -66.40%-45.09M | 67.71%-27.1M | 0.07%-83.92M |
Net investment product transactions | -183.22%-19.62M | -71.06%23.57M | 261.55%81.44M | -60.59%22.52M | 491.56%57.16M | -171.26%-14.6M | -55.13%20.49M | 198.59%45.66M | -180.70%-46.31M | -94.53%57.39M |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | -3,143.24%-4.8M | 94.64%-148K | ---2.76M | ---- |
Repayment of advance payments to other parties and cash income from loans | 986.67%9.38M | 30.76%863K | -60.24%660K | -32.52%1.66M | -6.25%2.46M | 148.96%2.62M | -47.72%1.05M | -20.66%2.02M | 35.52%2.54M | 8.89%1.88M |
Net changes in other investments | 785.35%159.09M | 386.54%17.97M | -106.35%-6.27M | 456.73%98.82M | -1.34%-27.7M | -229.80%-27.33M | 148.46%21.06M | 59.74%-43.46M | -446.67%-107.95M | 55.41%-19.75M |
Investing cash flow | -2.48%-118.56M | -38.60%-115.69M | -144.63%-83.47M | 131.17%187.01M | 6.03%-600.06M | 23.35%-638.54M | -69.16%-833.05M | 2.28%-492.46M | -99.24%-503.94M | -159.83%-252.94M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 66.93%-393.9M | -15.14%-1.19B | -151.95%-1.03B | 224.35%1.99B | -275.95%-1.6B | -56.66%910.05M | 290.91%2.1B | -9.04%-1.1B | -182.41%-1.01B | 201.32%1.22B |
Net common stock issuance | -1,351,000.00%-189.15M | 94.51%-14K | -6,475.00%-255K | 100.57%4K | 99.66%-703K | -51,656.42%-205.47M | 2.22%-397K | 30.36%-406K | -75.08%-583K | 75.90%-333K |
Cash dividends paid | -0.56%-47.94M | -0.47%-47.67M | 66.50%-47.45M | 62.33%-141.64M | 0.96%-376.04M | 0.64%-379.7M | 5.53%-382.15M | -71.48%-404.52M | -25.63%-235.9M | 19.45%-187.78M |
Cash dividends for minorities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -207.69%-1.44M |
Net other fund-raising expenses | -2,473.39%-45.06M | 35.39%-1.75M | 0.00%-2.71M | -0.04%-2.71M | 70.55%-2.71M | 2.16%-9.2M | -11.36%-9.4M | 0.01%-8.44M | 3.70%-8.44M | 26.20%-8.77M |
Financing cash flow | 45.50%-676.05M | -14.34%-1.24B | -158.74%-1.08B | 193.24%1.85B | -727.42%-1.98B | -81.52%315.68M | 212.86%1.71B | -20.71%-1.51B | -222.23%-1.25B | 170.50%1.03B |
Net cash flow | ||||||||||
Beginning cash position | -3.37%4.44B | -26.36%4.6B | 23.07%6.25B | 6.32%5.08B | 3.09%4.77B | 61.96%4.63B | -17.53%2.86B | 70.55%3.47B | 1.32%2.03B | -16.12%2.01B |
Current changes in cash | 30.76%-264.92M | 80.11%-382.59M | -251.40%-1.92B | 271.02%1.27B | 34.79%342.46M | -85.63%254.08M | 402.44%1.77B | -138.04%-584.52M | 7,283.88%1.54B | 95.91%-21.39M |
Effect of exchange rate changes | -30.31%158.68M | -17.83%227.71M | 378.16%277.11M | -145.69%-99.62M | 63.52%-40.55M | -3,169.73%-111.16M | 115.56%3.62M | 77.70%-23.27M | -243.32%-104.33M | -46.92%72.79M |
Cash adjustments other than cash changes | 10,341,600.00%103.42M | 150.00%1K | -100.00%-2K | 0.00%-1K | 0.00%-1K | -200.00%-1K | 150.00%1K | -100.11%-2K | 107.01%1.74M | -2,487,900.00%-24.88M |
End cash Position | -0.06%4.44B | -3.37%4.44B | -26.36%4.6B | 23.07%6.25B | 6.32%5.08B | 3.09%4.77B | 61.96%4.63B | -17.53%2.86B | 70.55%3.47B | 1.32%2.03B |
Free cash flow | -76.07%193.32M | 187.90%807.98M | 16.35%-919.22M | -148.07%-1.1B | 8,776.03%2.29B | -270.75%-26.35M | -98.30%15.43M | -69.08%909.38M | 366.26%2.94B | -1,120.45%-1.1B |
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 |