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 | 19.03%3.4B | -18.71%2.86B | 7.75%3.51B | -12.73%3.26B | 10.75%3.74B | -10.25%3.37B | -7.28%3.76B | 45.25%4.05B | -33.47%2.79B | 6.66%4.19B |
Net profit before non-cash adjustment | -15.51%1.43B | -15.54%1.69B | 128.56%2B | -24.30%875.22M | -27.21%1.16B | -10.55%1.59B | -14.09%1.78B | 235.47%2.07B | -64.79%616.12M | 15.05%1.75B |
Total adjustment of non-cash items | 16.11%1.85B | -2.38%1.59B | -14.72%1.63B | -14.31%1.91B | 64.99%2.23B | -44.53%1.35B | 13.63%2.43B | -19.96%2.14B | 38.64%2.68B | -9.25%1.93B |
-Depreciation and amortization | 4.43%1.6B | -5.46%1.53B | -6.83%1.62B | 3.15%1.74B | -1.70%1.68B | -4.56%1.71B | 4.39%1.8B | -0.83%1.72B | -0.69%1.73B | 3.79%1.75B |
-Reversal of impairment losses recognized in profit and loss | --59.99M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 164.39%110.84M | 103.02%41.92M |
-Disposal profit | -27.23%134.66M | 15.78%185.06M | 586.18%159.84M | -105.07%-32.88M | 542.90%648.14M | -207.45%-146.34M | 212.90%136.2M | -113.29%-120.64M | 593.77%908.05M | -215.18%-183.9M |
-Net exchange gains and losses | -32.47%-5.1M | 63.15%-3.85M | -581.16%-10.45M | -209.42%-1.53M | 142.46%1.4M | -320.57%-3.3M | 6,137.50%1.5M | 101.91%24K | 50.16%-1.26M | -208.05%-2.53M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 217.80%66.95M | ---56.84M |
-Other non-cash items | 146.86%57.37M | 12.69%-122.41M | -168.12%-140.2M | 293.32%205.8M | 50.23%-106.46M | -142.72%-213.88M | -7.74%500.69M | 480.23%542.69M | -137.05%-142.73M | -76.97%385.2M |
Changes in working capital | 129.87%126.38M | -266.15%-423.14M | -124.28%-115.57M | 35.32%476.05M | -19.03%351.81M | 196.21%434.46M | -189.53%-451.59M | 68.93%-155.98M | -197.68%-502.02M | 80.83%513.91M |
-Change in receivables | -423.11%-418.2M | 127.69%129.43M | -212.00%-467.46M | -23.41%417.36M | 100.86%544.9M | 190.45%271.29M | -64.57%-299.94M | -198.35%-182.26M | 124.89%185.32M | 195.66%82.4M |
-Change in inventory | 466.72%232.97M | -140.80%-63.53M | -60.72%155.71M | 283.61%396.39M | -18.42%-215.89M | -103.54%-182.31M | -111.93%-89.57M | -7.06%-42.26M | -1.83%-39.48M | -326.55%-38.77M |
-Change in payables | 139.87%231.45M | -474.04%-580.56M | 176.93%155.21M | -1,520.89%-201.75M | 141.11%14.2M | 42.83%-34.54M | -231.53%-60.41M | 110.07%45.93M | -759.98%-455.95M | -82.65%69.09M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -147.58%-190.9M | 990.49%401.19M |
-Provision for loans, leases and other losses | -12.41%80.16M | 123.36%91.51M | 130.14%40.97M | -1,680.97%-135.95M | -97.74%8.6M | 22,855.99%380.03M | -103.54%-1.67M | --47.24M | ---- | ---- |
-Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -2,361.70%-24.62M | ---1M | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 14.28%-85.93M | 15.65%-100.24M | 11.85%-118.84M | 17.02%-134.8M | 20.14%-162.44M | 12.29%-203.41M | 11.94%-231.92M | 20.82%-263.36M | 10.16%-332.6M | 11.70%-370.22M |
Interest received (cash flow from operating activities) | 22.18%108.77M | -5.55%89.02M | 12.51%94.26M | -9.60%83.78M | 4.01%92.67M | -6.52%89.1M | -7.87%95.31M | 29.30%103.46M | 15.90%80.02M | -18.61%69.04M |
Tax refund paid | 30.28%-582.55M | 10.44%-835.51M | -212.81%-932.9M | 62.58%-298.23M | -10.96%-796.88M | 22.99%-718.2M | -186.75%-932.66M | 64.11%-325.25M | -38.79%-906.15M | 24.23%-652.88M |
Other operating cash inflow (outflow) | 0.00%-1K | 0.00%-1K | -1K | 0 | 0.00%-1K | -1K | 0 | 50.00%-1K | -100.00%-2K | 9.20%214.7M |
Operating cash flow | 41.34%2.84B | -21.39%2.01B | -12.22%2.56B | 1.46%2.91B | 12.93%2.87B | -5.52%2.54B | -24.64%2.69B | 118.67%3.57B | -52.77%1.63B | 17.80%3.45B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 11.56%-737.38M | -14.27%-833.73M | 47.88%-729.61M | -213.43%-1.4B | 42.27%-446.6M | 29.14%-773.63M | -25.74%-1.09B | -285.55%-868.31M | 144.68%467.96M | -51.92%-1.05B |
Net intangibles purchase and sale | 26.49%-129.1M | -6.66%-175.63M | 26.84%-164.67M | 54.09%-225.08M | -302.12%-490.31M | -145.79%-121.93M | 8.26%-49.61M | 70.45%-54.08M | -38.90%-182.99M | -108.09%-131.75M |
Net investment product transactions | -86.87%19.16M | 1,464.20%145.85M | -129.55%-10.69M | 335.21%36.19M | -101.66%-15.38M | 3,928.61%924.15M | -76.13%-24.14M | -1.11%-13.71M | 68.23%-13.56M | -422.17%-42.67M |
Advance cash and loans provided to other parties | --0 | ---500K | --0 | ---- | -19,953.33%-60.16M | 85.00%-300K | 96.75%-2M | 59.83%-61.5M | -155.18%-153.11M | -41.63%-60M |
Repayment of advance payments to other parties and cash income from loans | -0.27%53.72M | -36.20%53.87M | 51.61%84.42M | -3.60%55.69M | 8.23%57.76M | 4.26%53.37M | -46.88%51.19M | -23.68%96.37M | 17.21%126.28M | 18.34%107.74M |
Net changes in other investments | -638.54%-107.24M | 427.80%19.91M | 3.75%-6.08M | -246.76%-6.31M | -56.82%4.3M | 103.80%9.96M | -3,405.18%-262.43M | 95.50%-7.49M | 3.47%-166.44M | -130.49%-172.43M |
Investing cash flow | -14.00%-900.85M | 4.40%-790.24M | 46.30%-826.62M | -61.97%-1.54B | -1,137.36%-950.4M | 106.64%91.62M | -51.73%-1.38B | -1,262.93%-908.7M | 105.80%78.14M | -71.08%-1.35B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -1.50%-1.67B | 3.15%-1.65B | -856.16%-1.7B | 114.29%225.01M | 21.69%-1.57B | -100.11%-2.01B | 4.03%-1B | 54.58%-1.05B | -45.00%-2.3B | 18.52%-1.59B |
Net common stock issuance | -141.84%-578K | ---239K | --0 | ---- | ---100K | ---- | -161.88%-893K | ---341K | ---- | 44.12%-304K |
Increase or decrease of lease financing | 37.14%-8.39M | 37.63%-13.34M | 20.86%-21.39M | 14.15%-27.03M | 20.50%-31.49M | -5.82%-39.61M | 42.25%-37.43M | 3.24%-64.82M | -18.70%-66.99M | -26.54%-56.44M |
Cash dividends paid | 0.43%-169.59M | -0.19%-170.33M | -0.51%-170.01M | 0.38%-169.15M | -0.17%-169.8M | -19.75%-169.5M | -0.13%-141.55M | 0.22%-141.36M | -24.69%-141.68M | 0.06%-113.63M |
Cash dividends for minorities | ---3.5M | --0 | 0.00%-3.5M | 0.00%-3.5M | 0.00%-3.5M | 0.00%-3.5M | 0.00%-3.5M | 0.00%-3.5M | 0.00%-3.5M | 0.00%-3.5M |
Net other fund-raising expenses | ---- | 99.93%-1K | -149,900.00%-1.5M | 50.00%-1K | -100.00%-2K | 50.00%-1K | -100.00%-2K | 0.00%-1K | 50.00%-1K | 0.00%-2K |
Financing cash flow | -1.25%-1.85B | 3.48%-1.83B | -7,592.98%-1.9B | 101.42%25.33M | 19.96%-1.78B | -87.12%-2.22B | 5.47%-1.19B | 50.06%-1.26B | -42.73%-2.52B | 16.55%-1.76B |
Net cash flow | ||||||||||
Beginning cash position | -9.14%6.09B | -2.34%6.7B | 25.60%6.86B | 2.59%5.46B | 8.37%5.32B | 2.51%4.91B | 41.39%4.79B | -19.21%3.39B | 9.04%4.19B | 0.88%3.85B |
Current changes in cash | 113.63%83.6M | -262.39%-613.31M | -112.12%-169.24M | 904.08%1.4B | -65.98%139.12M | 235.44%408.95M | -91.31%121.92M | 273.77%1.4B | -333.89%-806.98M | 953.01%345.02M |
Effect of exchange rate changes | 106.25%1.78M | -90.46%864K | 677.10%9.06M | 211.26%1.17M | -149.76%-1.05M | 241.15%2.11M | -636.69%-1.49M | -77.92%278K | -50.16%1.26M | 208.05%2.53M |
Cash adjustments other than cash changes | ---- | ---- | -300.00%-2K | 200.00%1K | -150.00%-1K | --2K | ---- | -200.00%-1K | --1K | ---- |
End cash Position | 1.40%6.17B | -9.14%6.09B | -2.34%6.7B | 25.60%6.86B | 2.59%5.46B | 8.37%5.32B | 2.51%4.91B | 41.39%4.79B | -19.21%3.39B | 9.04%4.19B |
Free cash flow | 135.59%1.96B | -48.71%833.26M | 29.22%1.62B | -6.54%1.26B | -9.26%1.35B | -1.37%1.48B | -42.57%1.5B | 448.81%2.62B | -78.73%476.83M | 12.32%2.24B |
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 |