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 | 1,800.90%179.46B | -92.01%9.44B | -22.77%118.22B | 29.23%153.06B | -7.16%118.45B | 5.09%127.58B | 43.61%121.4B | -35.70%84.53B | 17.11%131.46B | 263.75%112.25B |
Net profit before non-cash adjustment | 433.12%88.6B | -318.11%-26.6B | -70.55%12.19B | 23.85%41.41B | 34.56%33.44B | 22.10%24.85B | 108.63%20.35B | -63.92%9.76B | 169.13%27.04B | 110.25%10.05B |
Total adjustment of non-cash items | -2.03%94.56B | -11.19%96.53B | 2.24%108.68B | 11.07%106.3B | -15.40%95.7B | 5.22%113.12B | 23.05%107.51B | -24.28%87.36B | -6.72%115.39B | -8.25%123.69B |
-Depreciation and amortization | -8.39%73.45B | 3.54%80.18B | -2.31%77.44B | 5.04%79.27B | -16.31%75.46B | 7.66%90.17B | -2.07%83.76B | -6.15%85.53B | -3.00%91.14B | -2.46%93.96B |
-Reversal of impairment losses recognized in profit and loss | 232.87%8.34B | --2.5B | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Disposal profit | 92.80%-219M | -154.63%-3.04B | 127.92%5.57B | 41.54%2.44B | -29.20%1.73B | -31.25%2.44B | 48.12%3.55B | -26.02%2.39B | 43.76%3.24B | -30.20%2.25B |
-Other non-cash items | -23.03%13B | -34.24%16.89B | 4.45%25.68B | 32.82%24.59B | -9.73%18.51B | 1.52%20.51B | 3,681.38%20.2B | -102.68%-564M | -23.56%21.01B | -22.06%27.48B |
Changes in working capital | 93.88%-3.7B | -2,168.94%-60.49B | -149.82%-2.67B | 150.04%5.35B | -2.94%-10.69B | -60.75%-10.39B | 48.65%-6.46B | -14.70%-12.59B | 48.94%-10.97B | -260.08%-21.49B |
-Change in receivables | 19.44%-28.02B | -2,200.30%-34.78B | 114.71%1.66B | 8.94%-11.26B | -38.45%-12.36B | 15.57%-8.93B | -362.60%-10.58B | 136.51%4.03B | -118.35%-11.03B | -223.16%-5.05B |
-Change in inventory | 143.85%24.13B | -806.57%-55.04B | -216.32%-6.07B | --5.22B | ---- | ---898M | ---- | ---- | ---- | ---- |
-Change in prepaid assets | -177.36%-9.49B | --12.27B | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Change in payables | -43.27%9.68B | 875.36%17.06B | -84.64%1.75B | 582.79%11.39B | 0.60%1.67B | -80.11%1.66B | 188.85%8.34B | -830.04%-9.38B | 120.52%1.29B | -378.73%-6.26B |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -133.06%-2.61B | --7.89B | ---- |
-Provision for loans, leases and other losses | ---- | ---- | ---- | ---- | ---- | 47.43%-2.22B | 8.67%-4.22B | 49.31%-4.62B | 10.38%-9.12B | -140.81%-10.18B |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -30.19%-12.17B | 3.51%-9.35B | 7.71%-9.69B | 7.10%-10.5B | 9.34%-11.3B | 13.99%-12.47B | 4.66%-14.49B | 7.14%-15.2B | 2.77%-16.37B | -3.29%-16.84B |
Interest received (cash flow from operating activities) | 0.65%769M | 2.55%764M | 10.37%745M | -7.66%675M | -12.46%731M | 17.44%835M | -56.00%711M | -4.83%1.62B | -0.93%1.7B | 3.50%1.71B |
Tax refund paid | 137.30%533M | 79.39%-1.43B | -3.60%-6.93B | -29.02%-6.69B | -142.90%-5.19B | -283.30%-2.14B | 85.58%-557M | -377.50%-3.86B | 71.01%-809M | -21.40%-2.79B |
Other operating cash inflow (outflow) | 7.54B | 0 | -1M | 0 | -100.00%-2M | 0.00%-1M | -1M | 0 | 0 | 0 |
Operating cash flow | 30,785.54%176.14B | -100.56%-574M | -25.05%102.34B | 32.98%136.55B | -9.77%102.69B | 6.31%113.81B | 59.59%107.05B | -42.16%67.08B | 22.94%115.97B | 578.05%94.33B |
Investing cash flow | ||||||||||
Advance cash and loans provided to other parties | -251.82%-869M | 90.80%-247M | 41.47%-2.69B | 19.59%-4.59B | -78.12%-5.71B | -178.13%-3.2B | 59.24%-1.15B | 8.60%-2.83B | -18.69%-3.09B | -27.01%-2.61B |
Repayment of advance payments to other parties and cash income from loans | -27.65%382M | 29.10%528M | 31.09%409M | -43.07%312M | -23.03%548M | -29.92%712M | -32.09%1.02B | -54.01%1.5B | -46.63%3.25B | 54.38%6.1B |
Net changes in other investments | 6.05%-80.35B | -13.37%-85.53B | 7.24%-75.44B | 33.11%-81.33B | 2.29%-121.59B | 14.31%-124.44B | -0.93%-145.22B | 3.54%-143.89B | -26.80%-149.17B | 11.13%-117.64B |
Investing cash flow | 5.17%-80.84B | -9.69%-85.25B | 9.21%-77.72B | 32.46%-85.61B | 0.15%-126.75B | 12.67%-126.93B | -0.10%-145.36B | 2.55%-145.22B | -30.54%-149.01B | 12.51%-114.15B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -177.98%-70.35B | 835.71%90.21B | 38.81%-12.26B | -224.50%-20.04B | 160.83%16.1B | -137.62%-26.46B | 5.83%70.32B | 812.02%66.45B | -637.87%-9.33B | -98.92%1.74B |
Net common stock issuance | ---- | ---- | ---- | ---- | ---- | -10,125.00%-818M | ---8M | ---- | -100.04%-18M | --49.77B |
Increase or decrease of lease financing | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---562M |
Cash dividends paid | -14.79%-3.17B | 57.62%-2.77B | -88.91%-6.53B | 33.27%-3.45B | -84.40%-5.18B | 0.60%-2.81B | 40.04%-2.82B | -12,983.33%-4.71B | 12.20%-36M | 18.00%-41M |
Net other fund-raising expenses | -75.81%-1.13B | 8.25%-645M | 39.91%-703M | -6.75%-1.17B | 5.11%-1.1B | -2.12%-1.16B | 74.17%-1.13B | -459.26%-4.38B | -480.00%-783M | 81.93%-135M |
Financing cash flow | -186.01%-74.65B | 545.35%86.8B | 20.98%-19.49B | -351.06%-24.66B | 131.45%9.82B | -147.07%-31.24B | 15.70%66.36B | 664.04%57.36B | -120.03%-10.17B | -68.33%50.76B |
Net cash flow | ||||||||||
Beginning cash position | 1.09%89.87B | 6.12%88.89B | 45.71%83.77B | -19.85%57.49B | -38.21%71.73B | 31.88%116.09B | -19.10%88.03B | -28.43%108.81B | 25.55%152.02B | 56.52%121.08B |
Current changes in cash | 2,021.27%20.64B | -81.03%973M | -80.49%5.13B | 284.59%26.28B | 67.91%-14.24B | -258.10%-44.36B | 235.04%28.06B | 51.91%-20.78B | -239.66%-43.21B | -29.23%30.94B |
Cash adjustments other than cash changes | --202M | ---- | 0.00%-1M | -200.00%-1M | --1M | ---- | --1M | ---- | 0.00%-1M | ---1M |
End cash Position | 23.19%110.71B | 1.09%89.87B | 6.12%88.89B | 45.71%83.77B | -19.85%57.49B | -38.21%71.73B | 31.88%116.09B | -19.10%88.03B | -28.43%108.81B | 25.55%152.02B |
Free cash flow | 30,785.54%176.14B | -100.56%-574M | -25.05%102.34B | 32.98%136.55B | -9.77%102.69B | 6.31%113.81B | 59.59%107.05B | -42.16%67.08B | 22.94%115.97B | 578.05%94.33B |
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 |