Sakurasaku Plus
7097
Timee
215A
Wintest
6721
Heartseed
219A
Raksul
4384
(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | (FY)Dec 31, 2015 | (FY)Dec 31, 2014 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 89.54%5.11B | -56.46%2.7B | 22.10%6.19B | 1.20%5.07B | 462.59%5.01B | 41.37%-1.38B | -678.37%-2.36B | -90.17%407.63M | -44.52%4.15B | 542.10%7.47B |
Net profit before non-cash adjustment | 5.40%4.07B | -14.55%3.86B | 37.58%4.52B | 214.83%3.28B | -226.15%-2.86B | -2.35%2.27B | 22.07%2.32B | --1.9B | ---- | 62.31%2.22B |
Total adjustment of non-cash items | 59.53%1.34B | -20.18%842.52M | -27.48%1.06B | -16.42%1.46B | 22.68%1.74B | 131.85%1.42B | 6.33%612.23M | -79.15%575.81M | 517.77%2.76B | -52.19%447.1M |
-Depreciation and amortization | 14.49%1.13B | 12.31%987.26M | 12.12%879.03M | 18.22%783.98M | 2.77%663.16M | 10.20%645.29M | 12.84%585.54M | 12.02%518.93M | 3.29%463.27M | -25.26%448.5M |
-Reversal of impairment losses recognized in profit and loss | 128.56%33.46M | -93.79%14.64M | -31.39%235.73M | -56.38%343.56M | 181.52%787.63M | 176.98%279.77M | -12.44%101.01M | 96.09%115.35M | 54.91%58.83M | -31.08%37.97M |
-Disposal profit | 79.85%-23.81M | 30.75%-118.14M | -1,724.08%-170.61M | -64.98%10.51M | 259.07%30M | 35.94%-18.86M | -117.18%-29.44M | 38.51%-13.55M | 88.07%-22.04M | -149.52%-184.81M |
-Other non-cash items | 594.91%204.1M | -137.01%-41.24M | -64.89%111.44M | 21.80%317.44M | -49.22%260.63M | 1,243.68%513.27M | 0.10%-44.88M | -101.99%-44.92M | 1,455.38%2.26B | -58.92%145.43M |
Changes in working capital | 84.84%-304.54M | -425.16%-2.01B | 86.33%617.67M | -94.59%331.49M | 220.94%6.13B | 4.21%-5.07B | -155.58%-5.29B | -249.55%-2.07B | -71.18%1.38B | 521.30%4.8B |
-Change in receivables | 30.31%-4.86M | -101.22%-6.97M | 203.41%569.96M | -3,231.11%-551.17M | 133.85%17.6M | -146.77%-52M | 336.49%111.17M | -17.30%-47.01M | -169.96%-40.08M | 106.54%57.29M |
-Change in inventory | 91.63%-150.48M | -221.79%-1.8B | -41.84%1.48B | 90.80%2.54B | 128.99%1.33B | 20.72%-4.59B | -155.73%-5.79B | -220.88%-2.26B | -57.85%1.87B | 442.00%4.44B |
-Change in prepaid assets | 37.92%-9.27M | 50.27%-14.93M | 36.46%-30.02M | 49.71%-47.25M | -55.28%-93.95M | -294.92%-60.5M | --31.04M | ---- | ---- | ---- |
-Change in payables | 7.40%-140.63M | -115.83%-151.87M | -27.37%959.2M | 531.43%1.32B | 42.15%-306.1M | -249.66%-529.13M | 78.29%353.57M | 1,151.54%198.31M | -111.23%-18.86M | 1,025.76%167.93M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -200.00%-370.35M | 21,632.03%370.35M |
-Provision for loans, leases and other losses | 101.89%696K | 98.44%-36.76M | 19.50%-2.36B | -156.50%-2.93B | 3,125.70%5.18B | --160.69M | ---- | ---- | ---- | ---- |
-Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 170.81%41.39M | 74.87%-58.46M | -254.66%-232.64M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -12.55%-144.29M | -15.18%-128.2M | 14.59%-111.3M | -11.10%-130.32M | -2.43%-117.3M | -76.33%-114.51M | -42.02%-64.94M | 9.01%-45.73M | 64.25%-50.26M | 18.73%-140.59M |
Interest received (cash flow from operating activities) | 11.24%1.43M | -88.51%1.28M | 26.03%11.15M | -0.08%8.84M | 5.23%8.85M | -4.21%8.41M | -16.61%8.78M | -23.19%10.53M | 11.08%13.71M | -73.95%12.34M |
Tax refund paid | -79.98%-1.16B | -1,459.56%-646.53M | 102.37%47.55M | -137.05%-2.01B | 4.98%-848.1M | -54.12%-892.52M | 46.45%-579.09M | -541.46%-1.08B | 24.27%-168.58M | -841.47%-222.6M |
Other operating cash inflow (outflow) | 13.93%-273.34M | 20.37%-317.59M | 4.95%-398.81M | -41,958,600.00%-419.59M | -1K | 0 | 0 | 0 | 0.00%-1K | 0.00%-1K |
Operating cash flow | 119.94%3.53B | -72.04%1.61B | 127.79%5.74B | -37.85%2.52B | 270.33%4.06B | 20.45%-2.38B | -322.15%-2.99B | -117.99%-708.96M | -44.67%3.94B | 601.99%7.12B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -117.27%-4.8B | -38.13%-2.21B | 26.50%-1.6B | -235.22%-2.18B | -123.15%-648.91M | 78.88%-290.79M | 10.50%-1.38B | -47.07%-1.54B | -772.52%-1.05B | 105.54%155.49M |
Net intangibles purchase and sale | -1.63%-27.48M | -83.20%-27.04M | 65.46%-14.76M | 78.00%-42.74M | -236.54%-194.26M | -11.08%-57.72M | -6.02%-51.97M | 10.40%-49.02M | -193.90%-54.71M | 11.43%-18.61M |
Net business purchase and sale | ---- | ---- | --205M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
Net investment product transactions | -29.47%134.98M | 27.59%191.39M | --150M | --0 | -5.93%-149.4M | -7,022.73%-141.03M | -106.56%-1.98M | --30.19M | ---- | -1,726.90%-47.83M |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---48.2M | ---- |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | -91.68%535K | -31.00%6.43M | -48.18%9.32M | 0.00%17.98M | -77.25%17.98M | 27.19%79.03M | 6.89%62.14M |
Net changes in other investments | 111.23%24.09M | -3,886.88%-214.49M | 51.13%-5.38M | 43.79%-11.01M | -380.02%-19.59M | 63.94%-4.08M | -105.35%-11.31M | -551,000.00%-5.51M | 100.02%1K | ---4.33M |
Investing cash flow | -106.62%-4.67B | -78.69%-2.26B | 43.28%-1.26B | -121.58%-2.23B | -107.66%-1.01B | 65.99%-484.31M | 7.80%-1.42B | -44.38%-1.54B | -828.30%-1.07B | 105.31%146.86M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 25.40%2.97B | 1,711.79%2.37B | 89.78%-147.12M | 47.46%-1.44B | -154.05%-2.74B | 16.24%5.07B | 24.36%4.36B | 345.98%3.51B | 72.07%-1.43B | -325.08%-5.11B |
Net common stock issuance | -69.02%-1.39M | 27.75%-820K | -980.95%-1.14M | 81.12%-105K | -100.05%-556K | 13,243.33%1.08B | -66.18%-8.21M | ---4.94M | ---- | ---- |
Increase or decrease of lease financing | 1.10%-280.21M | 0.93%-283.32M | -6.27%-285.97M | -111.69%-269.1M | 697.42%2.3B | 1,535.84%288.7M | 23.32%-20.11M | -22.73%-26.22M | -25.32%-21.37M | -35.03%-17.05M |
Cash dividends paid | -46.81%-873.58M | -52.15%-595.04M | 22.45%-391.1M | 13.14%-504.34M | -18.41%-580.64M | -2.16%-490.35M | -0.57%-479.99M | -8.29%-477.26M | -44.22%-440.7M | ---305.58M |
Net other fund-raising expenses | 50.00%-1K | 0.00%-2K | -100.00%-2K | ---1K | ---- | -229,900.00%-4.6M | 0.00%-2K | 0.00%-2K | -100.00%-2K | 50.00%-1K |
Financing cash flow | 21.87%1.82B | 280.79%1.49B | 62.72%-825.32M | -116.99%-2.21B | -117.16%-1.02B | 54.21%5.94B | 28.49%3.85B | 258.86%3B | 65.22%-1.89B | -340.64%-5.43B |
Net cash flow | ||||||||||
Beginning cash position | 6.39%14.3B | 37.47%13.44B | -16.45%9.78B | 20.98%11.7B | 46.68%9.67B | -7.88%6.59B | 11.59%7.16B | 18.11%6.42B | 51.26%5.43B | 16.40%3.59B |
Current changes in cash | -18.68%681.9M | -77.04%838.54M | 290.02%3.65B | -194.70%-1.92B | -34.09%2.03B | 647.91%3.08B | -175.27%-561.99M | -24.09%746.62M | -46.57%983.51M | 263.76%1.84B |
Effect of exchange rate changes | -30.59%14.22M | 76.00%20.49M | 439.03%11.64M | -31,309.09%-3.43M | 101.53%11K | 66.79%-720K | 29.54%-2.17M | ---3.08M | ---- | ---- |
Cash adjustments other than cash changes | 0.00%1K | 200.00%1K | 0.00%-1K | -200.00%-1K | 200.00%1K | ---1K | ---- | -400.00%-3K | 0.00%1K | 200.00%1K |
End cash Position | 4.87%15B | 6.39%14.3B | 37.47%13.44B | -16.45%9.78B | 20.98%11.7B | 46.68%9.67B | -7.88%6.59B | 11.59%7.16B | 18.11%6.42B | 51.26%5.43B |
Free cash flow | -105.93%-1.3B | -116.15%-630.65M | 1,206.35%3.9B | -90.65%298.86M | 216.79%3.2B | 39.04%-2.74B | -95.61%-4.49B | -181.09%-2.3B | -57.99%2.83B | 373.85%6.74B |
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 |