Sakurasaku Plus
7097
Timee
215A
Wintest
6721
Heartseed
219A
Raksul
4384
(FY)Feb 29, 2024 | (FY)Feb 28, 2023 | (FY)Feb 28, 2022 | (FY)Feb 28, 2021 | (FY)Feb 29, 2020 | (FY)Feb 28, 2019 | (FY)Feb 28, 2018 | (FY)Feb 28, 2017 | (FY)Feb 29, 2016 | |
---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | |||||||||
Cash from operating activities | -12.58%410.71M | 162.04%469.83M | -6.35%179.3M | -31.48%191.46M | 196.51%279.44M | 223.63%94.24M | 6.27%29.12M | -65.03%27.4M | 78.37M |
Net profit before non-cash adjustment | 16.36%341.9M | 20.98%293.83M | 42.87%242.87M | -32.98%169.99M | 207.55%253.66M | 46.51%82.48M | 0.00%56.3M | 354.89%56.3M | --12.38M |
Total adjustment of non-cash items | -9.33%44.07M | -6.11%48.61M | 36.14%51.77M | -16.70%38.03M | -16.61%45.66M | 8.58%54.75M | 1.31%50.42M | 29.54%49.77M | --38.42M |
-Depreciation and amortization | 16.61%47.41M | -9.53%40.65M | 8.35%44.94M | 4.71%41.47M | 7.10%39.6M | 32.28%36.98M | 0.00%27.96M | 825.39%27.96M | --3.02M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | --10.56M | ---- | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -97.03%1.07M | --35.98M |
-Disposal profit | -69.32%-149K | -528.57%-88K | 99.89%-14K | ---12.83M | ---- | ---- | ---- | ---- | ---- |
-Net exchange gains and losses | -525.72%-3.24M | 310.50%762K | 3.47%-362K | ---375K | ---- | ---- | ---- | ---- | ---- |
-Other non-cash items | -99.18%60K | 0.91%7.28M | -26.11%7.22M | 61.36%9.76M | -16.04%6.05M | -67.92%7.21M | 8.29%22.47M | 3,695.84%20.75M | ---577K |
Changes in working capital | -80.58%24.74M | 210.45%127.39M | -596.41%-115.34M | 16.68%-16.56M | 53.76%-19.88M | 44.60%-42.99M | 1.36%-77.6M | -385.35%-78.67M | --27.57M |
-Change in receivables | -129.87%-17.52M | 140.68%58.67M | -539.90%-144.24M | 146.49%32.79M | 44.74%-70.53M | -1,616.62%-127.65M | ---7.44M | ---- | ---38.36M |
-Change in inventory | -184.36%-20.76M | 0.05%-7.3M | -260.81%-7.3M | -66.35%4.54M | 134.52%13.5M | -654.43%-39.1M | --7.05M | ---- | ---1.5M |
-Change in payables | -102.17%-1.14M | 276.46%52.67M | 151.14%13.99M | -189.23%-27.36M | 35.21%30.66M | 271.38%22.68M | -14.42%-13.23M | -330.75%-11.57M | --5.01M |
-Change in accrued expense | 126.70%34.34M | 602.55%15.15M | 107.21%2.16M | -514.28%-29.92M | --7.22M | ---- | ---- | ---- | --62.42M |
-Provision for loans, leases and other losses | 263.46%29.82M | -59.08%8.21M | 492.73%20.05M | 564.70%3.38M | -106.88%-728K | 53.73%10.58M | --6.88M | ---- | ---- |
-Changes in other current assets | ---- | ---- | ---- | ---- | ---- | 227.72%90.51M | -5.60%-70.86M | ---67.1M | ---- |
Dividends paid (cash flow from operating activities) | |||||||||
Dividends received (cash flow from operating activities) | |||||||||
Interest paid (cash flow from operating activities) | 13.16%-4.11M | 19.07%-4.73M | 14.06%-5.84M | -79.32%-6.8M | -65.55%-3.79M | -22.46%-2.29M | -1,138.41%-1.87M | 56.48%-151K | -347K |
Interest received (cash flow from operating activities) | -99.40%3K | 0.00%503K | 4,091.67%503K | -82.61%12K | -62.30%69K | -39.20%183K | 0.00%301K | 13.58%301K | 265K |
Tax refund paid | 14.66%-98.19M | -168.90%-115.06M | 57.30%-42.79M | -120.39%-100.2M | -466.97%-45.47M | 81.34%-8.02M | 0.00%-42.96M | -13,894.79%-42.96M | -307K |
Other operating cash inflow (outflow) | 0 | -1K | 0 | 0 | 0 | 0 | 1K | 0 | -2K |
Operating cash flow | -12.02%308.41M | 167.24%350.55M | 55.28%131.17M | -63.31%84.47M | 173.73%230.25M | 645.83%84.12M | 0.00%-15.41M | -119.76%-15.41M | --77.98M |
Investing cash flow | |||||||||
Net PPE purchase and sale | 92.18%-8.5M | -1,507.15%-108.63M | -116.21%-6.76M | 1,744.65%41.69M | 97.81%-2.54M | 22.46%-115.69M | 0.00%-149.19M | -6,501.46%-149.19M | ---2.26M |
Net intangibles purchase and sale | -128.81%-55.71M | -24.29%-24.35M | -25.16%-19.59M | -24.25%-15.65M | -183.33%-12.6M | 96.43%-4.45M | 0.00%-124.57M | -1,092.44%-124.57M | ---10.45M |
Net investment product transactions | ---52M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net changes in other investments | -231.36%-6.53M | 282.68%4.97M | -41.14%1.3M | 162.88%2.21M | -92.43%-3.51M | 89.31%-1.82M | 0.00%-17.07M | -145.24%-17.07M | ---6.96M |
Investing cash flow | 4.11%-122.74M | -411.00%-128.01M | -188.68%-25.05M | 251.52%28.25M | 84.71%-18.64M | 58.07%-121.96M | 0.00%-290.84M | -1,378.80%-290.84M | ---19.67M |
Financing cash flow | |||||||||
Net issuance payments of debt | 0.00%-151.51M | 26.95%-151.51M | -140.19%-207.42M | 1,499.70%516.08M | -121.77%-36.87M | -47.14%169.33M | 0.00%320.33M | 2,432.20%320.33M | ---13.74M |
Net common stock issuance | ---107.9M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | --35M |
Cash dividends paid | -240.00%-29.33M | -25.00%-8.63M | 20.00%-6.9M | -66.67%-8.63M | -20.01%-5.18M | -7.13%-4.31M | 0.00%-4.03M | ---4.03M | ---- |
Net other fund-raising expenses | ---- | ---- | ---- | ---- | ---- | --23K | ---- | ---- | ---1K |
Financing cash flow | -80.31%-288.74M | 25.28%-160.14M | -142.23%-214.32M | 1,306.91%507.46M | -125.48%-42.05M | -47.82%165.04M | 0.00%316.3M | 1,387.50%316.3M | --21.26M |
Net cash flow | |||||||||
Beginning cash position | 6.68%984.63M | -10.46%922.99M | 151.25%1.03B | 70.44%410.27M | 112.06%240.71M | 9.72%113.51M | 0.00%103.46M | 564.80%103.46M | --15.56M |
Current changes in cash | -265.16%-103.07M | 157.68%62.41M | -117.45%-108.2M | 265.75%620.18M | 33.31%169.56M | 1,164.90%127.2M | 0.00%10.06M | -87.36%10.06M | --79.57M |
Effect of exchange rate changes | 525.72%3.24M | -310.50%-762K | -3.47%362K | --375K | ---- | ---- | ---- | ---- | ---- |
Cash adjustments other than cash changes | 200.00%1K | ---1K | ---- | ---- | ---- | ---- | 0.00%-1K | -100.00%-1K | --20.98M |
End cash Position | -10.14%884.81M | 6.68%984.63M | -10.46%922.99M | 151.25%1.03B | 70.44%410.27M | 112.06%240.71M | 0.00%113.51M | -2.24%113.51M | --116.12M |
Free cash flow | 12.22%244.05M | 107.51%217.48M | 69.12%104.81M | -71.19%61.97M | 697.27%215.12M | 87.55%-36.02M | 0.00%-289.18M | -543.06%-289.18M | --65.27M |
Currency Unit | 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 |