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 | 184.31%6B | 125.91%2.11B | -59.55%934M | 37.60%2.31B | 891.81%1.68B | 80.69%-211.92M | 2.96%-1.1B | -446.18%-1.13B | 643.78%326.71M | 53.07%-60.08M |
Net profit before non-cash adjustment | 20.11%4.36B | 52.71%3.63B | 10.87%2.38B | -12.27%2.14B | 787.23%2.44B | 106.82%275.46M | -170.95%-4.04B | -4,517.57%-1.49B | 109.24%33.74M | -113.72%-365.06M |
Total adjustment of non-cash items | 20.27%439M | 98.37%365M | -32.85%184M | -20.12%274M | -66.21%343M | -66.11%1.02B | 342.95%3B | 716.54%676.33M | -44.98%82.83M | -48.61%150.54M |
-Depreciation and amortization | 31.20%328M | 15.21%250M | 4.33%217M | 13.66%208M | -47.54%183M | -17.17%348.83M | -5.29%421.12M | 119.85%444.64M | 82.09%202.25M | 21.40%111.07M |
-Reversal of impairment losses recognized in profit and loss | --6M | --0 | ---- | ---- | --0 | -63.85%595.58M | --1.65B | --0 | ---- | --2.68M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | --26.7M | --0 | ---- | ---- |
-Share of associates | ---- | ---- | ---- | --66M | ---- | ---- | 400.42%63.45M | 56.37%-21.12M | -158.15%-48.4M | 667.57%83.24M |
-Disposal profit | -85.11%7M | 246.88%47M | -346.15%-32M | 160.00%13M | 103.73%5M | -1,389.03%-134.12M | 219.86%10.41M | 1,037.41%3.25M | 100.30%286K | -242.20%-94.41M |
-Net exchange gains and losses | ---- | ---- | ---- | ---- | --7M | ---- | ---- | ---- | ---- | ---- |
-Remuneration paid in stock | 3,000.00%62M | --2M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 42.96%22.44M |
-Other non-cash items | -45.45%36M | 6,700.00%66M | 92.31%-1M | -108.78%-13M | -27.76%148M | -75.21%204.88M | 231.16%826.43M | 449.99%249.56M | -379.57%-71.31M | -76.49%25.51M |
Changes in working capital | 163.07%1.19B | -15.95%-1.89B | -1,355.36%-1.63B | 89.92%-112M | 26.06%-1.11B | -2,638.69%-1.5B | 82.68%-54.86M | -250.78%-316.85M | 36.06%210.14M | 161.74%154.44M |
-Change in receivables | -82.93%7M | 412.50%41M | -60.00%8M | 134.48%20M | -123.82%-58M | -202.56%-25.91M | -105.91%-8.57M | 216.63%145.02M | ---124.35M | --0 |
-Change in inventory | 225.00%5M | -100.00%-4M | -115.38%-2M | 244.44%13M | -326.76%-9M | 23.61%3.97M | -83.22%3.21M | 135.61%19.14M | --8.12M | --0 |
-Change in prepaid assets | 1,208.33%157M | -70.73%12M | 925.00%41M | 104.30%4M | 52.34%-93M | -153.45%-195.12M | 4,669.05%365.07M | -94.48%7.66M | 210.84%138.67M | -155.53%-125.11M |
-Change in accrued expense | 173.75%118M | -273.91%-160M | 58.62%92M | --58M | ---- | ---- | ---- | ---- | ---- | ---- |
-Provision for loans, leases and other losses | -115.48%-26M | 900.00%168M | -121.88%-21M | 3,100.00%96M | 156.20%3M | 83.07%-5.34M | -600.38%-31.52M | 104.47%6.3M | -199.96%-140.96M | 43.39%-46.99M |
-Changes in other current assets | -95.76%-26.11B | -175.22%-13.34B | 72.74%-4.85B | -60.67%-17.78B | 50.09%-11.07B | -10,457.40%-22.17B | -909.73%-210.04M | -98.85%25.94M | 1,405.39%2.26B | 112.08%149.8M |
-Changes in other current liabilities | 137.38%27.05B | 267.63%11.39B | -82.27%3.1B | 72.83%17.48B | -51.59%10.11B | 12,175.97%20.89B | 66.78%-173.02M | 72.96%-520.9M | -1,189.99%-1.93B | -79.14%176.74M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -15.38%-15M | 0.00%-13M | 61.76%-13M | 46.03%-34M | 68.62%-63M | -49.84%-200.74M | -181.65%-133.98M | -41.02%-47.57M | 15.27%-33.73M | 22.74%-39.81M |
Interest received (cash flow from operating activities) | 100.00%2M | -90.91%1M | -15.38%11M | 62.50%13M | 14.30%8M | 27.07%7M | 2,381.08%5.51M | -93.40%222K | 22.34%3.36M | 61.84%2.75M |
Tax refund paid | -10.66%-799M | -1,237.04%-722M | 90.36%-54M | -13.13%-560M | -5,872.49%-495M | -2.38%-8.29M | 58.88%-8.1M | -534.35%-19.68M | 22.96%-3.1M | -42.79%-4.03M |
Other operating cash inflow (outflow) | 64.81%-19M | -86.21%-54M | -2,800.00%-29M | 50.00%-1M | -2,480.95%-2M | 100.01%84K | -95,794.05%-1.25B | 106.60%1.31M | -139.96%-19.86M | 266.99%49.71M |
Operating cash flow | 290.92%5.17B | 55.71%1.32B | -50.84%849M | 53.37%1.73B | 372.07%1.13B | 83.36%-413.87M | -107.87%-2.49B | -537.76%-1.2B | 631.18%273.37M | 75.54%-51.47M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 79.71%-56M | -1,214.29%-276M | -23.53%-21M | 5.56%-17M | -38.58%-18M | -21.45%-12.99M | 74.18%-10.7M | -389.69%-41.43M | 4.80%-8.46M | 51.61%-8.89M |
Net intangibles purchase and sale | 4.24%-339M | -41.60%-354M | -16.28%-250M | 3.59%-215M | -19.55%-223M | 16.47%-186.53M | 6.22%-223.3M | -448.71%-238.11M | -14.01%-43.39M | 70.33%-38.06M |
Net business purchase and sale | ---- | ---- | --0 | ---8M | ---- | --162.49M | --0 | -94.31%5M | --87.92M | --0 |
Net investment product transactions | -221.95%-100M | 7.89%82M | 1,050.00%76M | 92.08%-8M | -0.33%-101M | -1,223.38%-100.67M | -81.29%8.96M | 584.55%47.89M | -89.28%7M | 752.87%65.29M |
Advance cash and loans provided to other parties | ---- | ---- | ---- | -272.22%-67M | 77.15%-18M | ---78.79M | --0 | 90.14%-19.58M | ---198.64M | --0 |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | 104.55%45M | --22M | ---- | ---- | ---- | 11.29%75.21M | 68.96%67.58M | 90.48%40M |
Net changes in other investments | 191.71%166M | -4,625.00%-181M | 101.84%4M | -768.00%-217M | -63.51%-25M | -147.17%-15.29M | 56.83%-6.19M | -213.20%-14.33M | 67.80%-4.58M | 54.91%-14.21M |
Investing cash flow | 54.87%-329M | -399.32%-729M | 71.37%-146M | -32.47%-510M | -66.11%-385M | -0.24%-231.78M | -24.75%-231.22M | -100.23%-185.34M | -309.77%-92.57M | 119.43%44.13M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 318.18%138M | -90.98%33M | 350.68%366M | -114.87%-146M | 13,872.79%982M | -100.34%-7.13M | 293.25%2.12B | 1,227.48%539.74M | -129.24%-47.87M | -58.62%163.74M |
Net common stock issuance | -133.44%-705M | -30,100.00%-302M | 50.00%-1M | ---2M | ---- | -65.58%601.65M | 375.05%1.75B | 69.17%367.98M | 2.36%217.53M | --212.5M |
Increase or decrease of lease financing | ---- | ---- | ---- | --0 | -5.71%-1M | -7.50%-946K | 60.32%-880K | 92.66%-2.22M | 47.44%-30.23M | 0.30%-57.52M |
Cash dividends paid | -122.81%-713M | -9.97%-320M | ---291M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net other fund-raising expenses | 200.00%1M | 0.00%-1M | 66.67%-1M | -200.00%-3M | -129.95%-1M | -65.97%3.34M | -6.81%9.81M | 266.86%10.53M | -82.19%2.87M | 611.88%16.12M |
Financing cash flow | -116.78%-1.28B | -908.22%-590M | 148.34%73M | -115.41%-151M | 64.18%980M | -84.61%596.91M | 323.52%3.88B | 543.77%916.03M | -57.50%142.29M | -1.58%334.83M |
Net cash flow | ||||||||||
Beginning cash position | 0.15%5.24B | 18.26%5.23B | 32.06%4.42B | 105.34%3.35B | -2.99%1.63B | 224.11%1.68B | -47.46%518.4M | 48.43%986.75M | 91.06%664.77M | -21.74%347.94M |
Current changes in cash | 118,566.67%3.56B | -99.61%3M | -27.20%776M | -38.06%1.07B | 3,631.42%1.72B | -104.20%-48.73M | 349.05%1.16B | -244.24%-466.04M | -1.34%323.1M | 436.31%327.5M |
Effect of exchange rate changes | 316.67%25M | -80.00%6M | 400.00%30M | 250.00%6M | -195.42%-4M | -221.87%-1.35M | 147.95%1.11M | -106.51%-2.32M | -177.97%-1.12M | 93.15%1.44M |
Cash adjustments other than cash changes | ---- | -200.00%-1M | 0.00%1M | --1M | ---- | -300.00%-2K | 200.00%1K | ---1K | ---- | ---12.1M |
End cash Position | 68.48%8.82B | 0.15%5.24B | 18.26%5.23B | 32.06%4.42B | 105.33%3.35B | -2.98%1.63B | 224.11%1.68B | -47.46%518.4M | 48.43%986.75M | 91.06%664.77M |
Free cash flow | 589.74%4.77B | 19.72%692M | -61.34%578M | 68.93%1.5B | 244.28%885M | 77.46%-613.39M | -84.36%-2.72B | -766.42%-1.48B | 325.09%221.52M | 72.44%-98.42M |
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 |