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 | 1,188.62%7.02B | -97.34%545M | 32.14%20.47B | 66.18%15.49B | -60.55%9.32B | 36.01%23.64B | -22.76%17.38B | 50,097.78%22.5B | -101.42%-45M | -65.43%3.16B |
Net profit before non-cash adjustment | -47.69%5.52B | -8.58%10.55B | 73.15%11.54B | -41.03%6.67B | 41.86%11.31B | -25.98%7.97B | 26.79%10.77B | 34.27%8.49B | 132.67%6.32B | -45.81%2.72B |
Total adjustment of non-cash items | 113.97%1.85B | -44.88%866M | 16.11%1.57B | 52.88%1.35B | -65.59%885M | -9.31%2.57B | 73.77%2.84B | 70.00%1.63B | -55.80%960M | 21.34%2.17B |
-Depreciation and amortization | -8.40%1.06B | 2.94%1.16B | 2.65%1.12B | -0.73%1.09B | 12.00%1.1B | -2.19%983M | 5.46%1.01B | -0.94%953M | -0.41%962M | 126.23%966M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | ---- | --2.18B | ---- | ---- | ---- |
-Other non-cash items | 375.09%795M | -164.37%-289M | 72.69%449M | 220.37%260M | -113.59%-216M | 552.71%1.59B | -151.69%-351M | 34,050.00%679M | -100.17%-2M | -11.78%1.21B |
Changes in working capital | 96.75%-354M | -247.85%-10.88B | -1.55%7.36B | 360.53%7.47B | -121.91%-2.87B | 246.94%13.09B | -69.50%3.77B | 268.72%12.37B | -323.63%-7.33B | -174.04%-1.73B |
-Change in receivables | -291.63%-889M | -163.94%-227M | 215.64%355M | -276.44%-307M | 114.81%174M | 775.00%81M | -105.71%-12M | 180.77%210M | -3,814.29%-260M | 103.95%7M |
-Change in inventory | -555.73%-11.01B | 172.18%2.42B | -151.32%-3.35B | -21.29%6.52B | 172.86%8.28B | -48.85%3.04B | -53.44%5.94B | 305.41%12.75B | 26.80%-6.21B | -302.34%-8.48B |
-Change in prepaid assets | 36,650.00%2.94B | --8M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Change in payables | 174.87%8.09B | -223.73%-10.81B | 767.63%8.74B | 111.77%1.01B | -215.71%-8.56B | 1,218.18%7.4B | 119.84%561M | -37.75%-2.83B | -129.57%-2.05B | 598.35%6.94B |
-Provision for loans, leases and other losses | 434.88%230M | 530.00%43M | -125.64%-10M | -17.02%39M | -7.84%47M | 45.71%51M | 0.00%35M | 9.38%35M | 113.91%32M | -505.26%-230M |
-Changes in other current assets | 112.06%278M | -242.28%-2.31B | 660.56%1.62B | 107.56%213M | -211.44%-2.82B | 191.99%2.53B | -224.47%-2.75B | 91.25%2.21B | 4,021.43%1.15B | 111.48%28M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -10.00%-297M | 1.46%-270M | -1.86%-274M | 3.58%-269M | 7.00%-279M | 30.88%-300M | -7.69%-434M | 22.65%-403M | -11.09%-521M | 19.00%-469M |
Interest received (cash flow from operating activities) | 0 | 4M | 0 | 0 | 1M | 0 | 0.00%1M | -75.00%1M | -50.00%4M | -50.00%8M |
Tax refund paid | 62.80%-1.63B | -137.15%-4.39B | 58.73%-1.85B | -45.86%-4.49B | 25.04%-3.08B | -25.23%-4.11B | -1.52%-3.28B | -126.28%-3.23B | -56.47%-1.43B | 66.38%-912M |
Other operating cash inflow (outflow) | 0 | 1M | 0 | 0 | -1M | 0 | 0 | 0 | -100.00%-2M | -1M |
Operating cash flow | 223.83%5.09B | -122.41%-4.11B | 70.88%18.35B | 79.92%10.74B | -68.97%5.97B | 40.70%19.23B | -27.57%13.67B | 1,047.66%18.87B | -211.48%-1.99B | -69.55%1.79B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -114.13%-197M | 14.81%-92M | 87.70%-108M | 72.67%-878M | -1,160.00%-3.21B | -100.79%-255M | -28.28%-127M | -106.25%-99M | 51.52%-48M | 99.09%-99M |
Net intangibles purchase and sale | -500.00%-6M | ---1M | --0 | ---21M | --0 | ---3M | --0 | -128.57%-16M | 12.50%-7M | -700.00%-8M |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---10.52B |
Net investment product transactions | --0 | 200.00%2.22B | ---2.22B | --0 | ---- | ---- | ---- | ---- | ---- | --24M |
Net changes in other investments | 2,500.00%24M | 0.00%-1M | -106.67%-1M | 150.00%15M | -84.21%6M | 322.22%38M | -18.18%9M | 450.00%11M | -33.33%2M | 101.44%3M |
Investing cash flow | -108.42%-179M | 191.28%2.13B | -163.46%-2.33B | 72.44%-884M | -1,357.73%-3.21B | -86.44%-220M | -13.46%-118M | -96.23%-104M | 99.50%-53M | 4.55%-10.6B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 2,800.00%1.35B | 96.77%-50M | 49.92%-1.55B | -156.79%-3.1B | 206.55%5.45B | 40.18%-5.12B | -17,000.00%-8.55B | 98.40%-50M | -125.56%-3.13B | 347.35%12.24B |
Net common stock issuance | 86.87%-117M | -16.78%-891M | 54.69%-763M | ---1.68B | --0 | --0 | --0 | -86,300.00%-864M | 0.00%-1M | 75.00%-1M |
Cash dividends paid | 6.66%-2.66B | -28.42%-2.85B | 16.00%-2.22B | -7.09%-2.64B | -40.15%-2.47B | -6.34%-1.76B | -10.62%-1.66B | -5.05%-1.5B | 0.00%-1.43B | 0.00%-1.43B |
Cash dividends for minorities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---- |
Net other fund-raising expenses | ---- | ---- | ---- | ---- | 0.00%-1M | 99.70%-1M | -33,600.00%-337M | 99.01%-1M | -10,000.00%-101M | ---1M |
Financing cash flow | 62.34%-1.43B | 16.35%-3.79B | 38.92%-4.53B | -348.98%-7.42B | 143.35%2.98B | 34.77%-6.88B | -337.11%-10.54B | 48.21%-2.41B | -143.05%-4.66B | 269.57%10.82B |
Net cash flow | ||||||||||
Beginning cash position | -7.18%74.71B | 16.64%80.49B | 3.65%69B | 9.44%66.57B | 24.91%60.83B | 6.58%48.7B | 55.73%45.69B | -18.59%29.34B | 6.53%36.04B | -25.57%33.84B |
Current changes in cash | 160.31%3.49B | -150.31%-5.78B | 372.59%11.48B | -57.67%2.43B | -52.68%5.74B | 303.63%12.13B | -81.62%3.01B | 344.02%16.35B | -435.05%-6.7B | 117.21%2B |
Cash adjustments other than cash changes | ---- | ---- | ---1M | ---- | 200.00%1M | ---1M | ---- | ---- | ---- | 20,900.00%208M |
End cash Position | 4.66%78.19B | -7.18%74.71B | 16.64%80.49B | 3.65%69B | 9.44%66.57B | 24.91%60.83B | 6.58%48.7B | 55.73%45.69B | -18.59%29.34B | 6.53%36.04B |
Free cash flow | 216.27%4.89B | -123.06%-4.21B | 85.40%18.24B | 257.19%9.84B | -85.48%2.75B | 40.12%18.97B | -27.80%13.54B | 1,016.57%18.75B | -221.86%-2.05B | 133.29%1.68B |
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 |