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 | 9.20%86.59B | 39.60%79.29B | 68.91%56.8B | -62.87%33.63B | 0.29%90.55B | -11.08%90.29B | 4.02%101.54B | -2.02%97.62B | 5.59%99.63B | -2.82%94.36B |
Net profit before non-cash adjustment | 72.90%101.61B | 153.01%58.77B | 156.29%23.23B | -214.62%-41.26B | -20.35%36B | 2.85%45.19B | 10.65%43.94B | -6.73%39.71B | -9.91%42.58B | 21.17%47.26B |
Total adjustment of non-cash items | -108.72%-1.17B | -63.76%13.4B | -48.45%36.98B | 29.95%71.72B | 5.11%55.19B | -1.86%52.51B | -5.59%53.5B | 4.42%56.67B | -2.55%54.27B | -17.33%55.69B |
-Depreciation and amortization | -4.31%46.06B | -3.02%48.14B | -3.76%49.64B | 2.83%51.58B | 6.71%50.16B | 3.15%47.01B | -3.28%45.57B | -0.76%47.12B | 1.58%47.48B | -4.01%46.75B |
-Reversal of impairment losses recognized in profit and loss | 468.48%6.38B | -52.35%1.12B | -85.18%2.36B | 543.75%15.91B | 76.37%2.47B | 42.96%1.4B | -81.99%980M | 98.54%5.44B | 168.36%2.74B | -8.10%1.02B |
-Share of associates | -25.69%-817M | -173.11%-650M | -107.00%-238M | 509.40%3.4B | 34.85%-830M | 1.70%-1.27B | -5.88%-1.3B | -12.60%-1.22B | -2.16%-1.09B | -20.63%-1.06B |
-Disposal profit | -51.15%-61.42B | -157.03%-40.64B | -256.48%-15.81B | -39.82%-4.44B | -193.40%-3.17B | -81.94%3.4B | 523.96%18.8B | 6.47%3.01B | -23.04%2.83B | -65.20%3.68B |
-Other non-cash items | 59.03%8.62B | 429.59%5.42B | -80.56%1.02B | -19.73%5.27B | 231.92%6.56B | 118.73%1.98B | -554.37%-10.56B | 0.69%2.32B | -56.56%2.31B | -32.52%5.31B |
Changes in working capital | -294.55%-13.86B | 309.22%7.12B | -207.65%-3.41B | 594.22%3.16B | 91.36%-640M | -280.88%-7.41B | 232.47%4.1B | -55.67%1.23B | 132.33%2.78B | 7.36%-8.6B |
-Change in receivables | -520.03%-3.23B | 117.90%769M | -272.25%-4.3B | -20.06%2.49B | 372.49%3.12B | -27.36%-1.15B | -206.90%-899M | 159.10%841M | -1,170.54%-1.42B | 94.30%-112M |
-Change in inventory | -93.99%501M | 87.60%8.33B | 154.56%4.44B | -19.44%1.75B | 230.09%2.17B | -150.03%-1.67B | 4,458.90%3.33B | -98.87%73M | 443.73%6.44B | -34.27%-1.87B |
-Change in prepaid assets | ---- | ---- | -167.50%-3.8B | 220.56%5.63B | ---4.67B | ---- | ---- | ---- | ---- | ---- |
-Change in payables | -532.68%-10.72B | -231.40%-1.7B | 128.87%1.29B | -86.60%-4.47B | 41.14%-2.4B | -354.31%-4.07B | 469.52%1.6B | -809.84%-433M | -94.30%61M | 80.13%1.07B |
-Provision for loans, leases and other losses | -43.82%-407M | 72.74%-283M | 53.68%-1.04B | -296.23%-2.24B | 315.47%1.14B | -891.04%-530M | -91.08%67M | 132.69%751M | 70.09%-2.3B | -17.95%-7.68B |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 5.98%-4.28B | 6.49%-4.55B | 9.73%-4.87B | -0.84%-5.39B | 9.52%-5.35B | 8.24%-5.91B | 9.79%-6.44B | 9.47%-7.14B | 6.43%-7.89B | 11.25%-8.43B |
Interest received (cash flow from operating activities) | -0.65%1.54B | -3.38%1.55B | -7.41%1.6B | -14.12%1.73B | 2.55%2.01B | 2.72%1.96B | 8.59%1.91B | 12.76%1.76B | 8.11%1.56B | 7.53%1.44B |
Tax refund paid | 8.54%-12.22B | -172.02%-13.36B | -76.56%-4.91B | 77.43%-2.78B | 9.48%-12.32B | -17.18%-13.61B | 8.84%-11.62B | 12.73%-12.74B | 10.10%-14.6B | -6.17%-16.24B |
Other operating cash inflow (outflow) | -1M | 0 | 0.00%-1M | -1M | 0 | 1M | 0 | 0 | 0 | 0 |
Operating cash flow | 13.82%71.63B | 29.44%62.93B | 78.88%48.62B | -63.71%27.18B | 2.98%74.9B | -14.83%72.73B | 7.42%85.39B | 1.01%79.49B | 10.65%78.7B | -3.41%71.13B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -54.04%14.97B | 147.31%32.57B | -32.03%-68.84B | 39.47%-52.14B | -21.94%-86.14B | -14.79%-70.64B | 17.33%-61.54B | -23.08%-74.44B | -10.29%-60.48B | -61.75%-54.83B |
Net business purchase and sale | 400.09%5.84B | 14,687.50%1.17B | ---8M | --0 | 81.44%-962M | -589.23%-5.18B | -1,093.65%-752M | -123.68%-63M | 118.89%266M | ---1.41B |
Net investment product transactions | -299.44%-2.84B | -103.46%-712M | 175.97%20.58B | 1,355.39%7.46B | 91.40%-594M | -533.98%-6.9B | 38.44%-1.09B | -317.06%-1.77B | -66.96%815M | 13,084.21%2.47B |
Advance cash and loans provided to other parties | -89.36%-267M | -56.67%-141M | 89.98%-90M | -55.09%-898M | -79.81%-579M | -15.83%-322M | -327.69%-278M | 46.28%-65M | -101.67%-121M | -2,900.00%-60M |
Repayment of advance payments to other parties and cash income from loans | 29.99%5.1B | 30.06%3.92B | 46.96%3.02B | -37.10%2.05B | -7.61%3.26B | -62.53%3.53B | 5.54%9.43B | -11.30%8.94B | -5.36%10.07B | 17.78%10.64B |
Net changes in other investments | 130.67%642M | -1,075.84%-2.09B | -201.69%-178M | 86.77%-59M | 23.10%-446M | -137.59%-580M | 343.39%1.54B | 105.92%348M | 8,550.00%169M | -100.11%-2M |
Investing cash flow | -32.49%23.44B | 176.26%34.71B | -4.44%-45.52B | 49.00%-43.58B | -6.69%-85.45B | -52.04%-80.09B | 21.43%-52.68B | -36.08%-67.05B | -14.08%-49.28B | -87.39%-43.19B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -74.33%-68.4B | -198.35%-39.24B | -125.91%-13.15B | 37.77%50.76B | 827.13%36.84B | -59.05%3.97B | 394.24%9.7B | 29.03%-3.3B | 79.05%-4.65B | 33.20%-22.18B |
Net common stock issuance | -309,600.00%-12.39B | 50.00%-4M | 33.33%-8M | 33.33%-12M | 95.71%-18M | -1,580.00%-420M | 51.92%-25M | 61.76%-52M | 28.80%-136M | 21.72%-191M |
Cash dividends paid | -219.70%-11.64B | 0.14%-3.64B | 0.30%-3.65B | 54.00%-3.66B | -10.04%-7.95B | -0.04%-7.22B | -11.01%-7.22B | -0.02%-6.5B | -12.39%-6.5B | -0.09%-5.79B |
Net other fund-raising expenses | -18.09%-9.66B | 40.62%-8.18B | -39.29%-13.77B | 15.56%-9.89B | -2.57%-11.71B | -8.11%-11.41B | 0.57%-10.56B | -4.24%-10.62B | 6.01%-10.19B | -0.17%-10.84B |
Financing cash flow | -99.94%-102.08B | -67.00%-51.06B | -182.17%-30.57B | 116.69%37.21B | 213.84%17.17B | -86.23%-15.08B | 60.44%-8.1B | 4.66%-20.47B | 44.94%-21.47B | 22.09%-39B |
Net cash flow | ||||||||||
Beginning cash position | 208.78%67.47B | -55.65%21.85B | 73.09%49.27B | 31.56%28.46B | -50.72%21.64B | 127.58%43.91B | -29.40%19.29B | 41.07%27.33B | -36.36%19.37B | 1.94%30.44B |
Current changes in cash | -115.07%-7.02B | 269.58%46.58B | -232.05%-27.47B | 214.53%20.8B | 129.47%6.61B | -191.18%-22.44B | 406.45%24.61B | -200.99%-8.03B | 171.88%7.95B | -2,164.37%-11.07B |
Effect of exchange rate changes | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Cash adjustments other than cash changes | 107.90%76M | -1,817.86%-962M | --56M | ---- | 23.70%214M | --173M | ---- | -150.00%-1M | 200.00%2M | -104.76%-2M |
End cash Position | -10.29%60.53B | 208.78%67.47B | -55.65%21.85B | 73.09%49.27B | 31.56%28.46B | -50.72%21.64B | 127.58%43.91B | -29.40%19.29B | 41.07%27.33B | -36.36%19.37B |
Free cash flow | -24.21%11.3B | 159.95%14.9B | 25.73%-24.86B | -130.58%-33.48B | -6,748.11%-14.52B | -101.04%-212M | 328.43%20.41B | -72.34%4.76B | 12.52%17.22B | -36.15%15.31B |
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 |