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 | 51.88%728.17M | -17.14%479.43M | -22.13%578.61M | 61.41%743M | -28.65%460.31M | -13.20%645.11M | 31.25%743.18M | 22.60%566.25M | 10.62%461.85M | 38.75%417.5M |
Net profit before non-cash adjustment | 57.12%79.17M | -76.98%50.39M | -48.21%218.91M | 7.75%422.69M | 65.68%392.27M | 15.92%236.77M | -18.49%204.25M | 62.41%250.59M | 8.73%154.29M | 16.83%141.9M |
Total adjustment of non-cash items | 2.80%356.37M | -6.33%346.68M | 9.96%370.11M | 6.64%336.57M | -5.68%315.61M | 8.65%334.61M | 0.99%307.98M | 0.84%304.96M | 7.41%302.41M | -12.97%281.55M |
-Depreciation and amortization | -0.59%340.35M | -4.66%342.36M | 11.82%359.11M | 6.14%321.16M | -2.91%302.58M | 7.04%311.63M | 1.89%291.13M | 2.75%285.74M | -1.95%278.09M | -0.76%283.62M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | --7.72M | ---- | ---- | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 131.78%10.24M | -314.52%-32.22M |
-Disposal profit | 6,729.66%9.9M | 10.69%145K | -96.10%131K | 325.22%3.36M | 27.73%-1.49M | -804.10%-2.06M | -89.85%293K | 236.32%2.89M | -215.12%-2.12M | 747.47%1.84M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 86.29%-667K | ---4.87M |
-Other non-cash items | 46.75%6.12M | -61.61%4.17M | -9.85%10.87M | -16.97%12.06M | -16.15%14.52M | 4.63%17.32M | 1.34%16.55M | -3.17%16.33M | -49.16%16.87M | 47.68%33.18M |
Changes in working capital | 255.32%292.62M | 891.11%82.36M | 35.97%-10.41M | 93.43%-16.26M | -435.76%-247.56M | -68.08%73.73M | 2,058.07%230.96M | 107.85%10.7M | 186.44%5.15M | 95.86%-5.96M |
-Change in receivables | -10,239.10%-163.67M | 98.64%-1.58M | -434.07%-116.46M | -130.42%-21.81M | 1,215.80%71.68M | 86.95%-6.42M | -34.09%-49.23M | -278.41%-36.72M | 128.37%20.58M | -165.66%-72.55M |
-Change in inventory | -408.96%-39.93M | 7.27%-7.85M | 61.70%-8.46M | -1,567.25%-22.09M | 90.31%-1.33M | -147.81%-13.67M | 455.34%28.59M | 44.05%-8.05M | -272.10%-14.38M | 246.02%8.36M |
-Change in payables | 1,251.29%357.11M | -61.91%26.43M | 1,334.51%69.37M | 102.05%4.84M | -515.10%-235.46M | -68.66%56.72M | 611.42%181.02M | 603.66%25.45M | 21.01%-5.05M | 96.44%-6.4M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -163.00%-32.89M | 1,034.20%52.21M |
-Provision for loans, leases and other losses | -175.57%-27.74M | 68.59%36.71M | 67.23%21.77M | 395.02%13.02M | -85.64%2.63M | 258.11%18.31M | 136.65%5.11M | ---13.95M | ---- | ---- |
-Changes in other current assets | -284.08%-6.23M | -127.05%-1.62M | 150.15%5.99M | -478.49%-11.95M | -39.99%3.16M | 171.89%5.26M | 37.82%-7.32M | -126.35%-11.77M | -524.84%-5.2M | -30.77%1.22M |
-Changes in other current liabilities | 471.76%173.08M | 74.21%30.27M | -20.05%17.38M | 124.63%21.73M | -752.14%-88.24M | -81.41%13.53M | 30.56%72.78M | 32.42%55.74M | 275.82%42.1M | 114.83%11.2M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 5.46%-10.75M | 8.90%-11.37M | 4.95%-12.48M | 14.52%-13.13M | 3.40%-15.36M | 2.74%-15.9M | 3.73%-16.35M | 14.13%-16.98M | 20.58%-19.77M | 16.02%-24.9M |
Interest received (cash flow from operating activities) | 14.06%5.51M | 24.42%4.83M | 32.27%3.88M | 6.46%2.94M | 0.04%2.76M | 13.18%2.76M | 7.93%2.44M | -13.23%2.26M | 7.44%2.6M | -0.04%2.42M |
Tax refund paid | 94.84%-2.31M | 72.43%-44.78M | -29.63%-162.42M | -31.09%-125.29M | -47.81%-95.58M | 30.18%-64.66M | -19.50%-92.62M | -159.53%-77.51M | 58.52%-29.86M | -74.09%-71.99M |
Other operating cash inflow (outflow) | 0 | -1K | 0 | 0 | 0 | 0 | -1K | 0 | 0 | 0 |
Operating cash flow | 68.33%720.62M | 5.03%428.11M | -32.91%407.59M | 72.53%607.52M | -37.93%352.13M | -10.89%567.31M | 34.31%636.65M | 14.27%474.02M | 28.41%414.81M | 39.04%323.03M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -52.24%-315.65M | 35.84%-207.33M | 34.02%-323.15M | -160.69%-489.78M | 30.23%-187.88M | -12.47%-269.27M | -43.38%-239.41M | -9.74%-166.98M | 18.22%-152.16M | -0.42%-186.05M |
Net intangibles purchase and sale | 60.43%-9.34M | 50.95%-23.61M | -152.64%-48.14M | -21.91%-19.05M | -9.59%-15.63M | -5.20%-14.26M | 52.50%-13.56M | -103.09%-28.54M | ---14.05M | ---- |
Net investment product transactions | --20.54M | --0 | ---20M | --0 | ---- | ---- | ---- | ---- | ---- | 28,270.62%49.86M |
Net changes in other investments | 10.29%-5.36M | -5.20%-5.97M | 5.12%-5.67M | 29.89%-5.98M | 30.82%-8.53M | 5.66%-12.33M | -31.46%-13.07M | -111.71%-9.94M | -160.25%-4.7M | 120.90%7.79M |
Investing cash flow | -30.77%-309.81M | 40.32%-236.91M | 22.89%-396.96M | -142.79%-514.81M | 28.33%-212.04M | -11.21%-295.86M | -29.48%-266.03M | -20.22%-205.46M | -33.11%-170.91M | 42.36%-128.39M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 192.01%76.67M | -2,403.85%-83.33M | 60.04%-3.33M | 97.68%-8.33M | -430.73%-358.33M | -265.33%-67.52M | 122.07%40.84M | 0.00%-185M | -189.15%-185M | 229.26%207.5M |
Net common stock issuance | ---136K | --0 | -70.27%-189K | 32.73%-111K | ---165K | ---- | ---- | ---372K | ---- | -1,855,568.75%-296.91M |
Increase or decrease of lease financing | 17.33%-53.08M | 11.96%-64.21M | 1.13%-72.94M | 2.92%-73.77M | -0.30%-75.99M | -7.57%-75.76M | -10.85%-70.42M | -10.39%-63.53M | -3.47%-57.55M | -8.78%-55.62M |
Cash dividends paid | 0.32%-24.28M | 29.91%-24.36M | -42.43%-34.75M | -0.45%-24.4M | 0.09%-24.29M | 0.10%-24.31M | 0.17%-24.33M | -0.19%-24.38M | 4.10%-24.33M | 0.69%-25.37M |
Net other fund-raising expenses | ---- | ---- | 50.00%-1K | -100.00%-2K | 0.00%-1K | 0.00%-1K | 0.00%-1K | 0.00%-1K | ---1K | ---- |
Financing cash flow | 99.52%-824K | -54.58%-171.89M | -4.31%-111.2M | 76.76%-106.61M | -173.76%-458.77M | -210.80%-167.58M | 80.27%-53.92M | -2.40%-273.27M | -56.63%-266.87M | 28.17%-170.39M |
Net cash flow | ||||||||||
Beginning cash position | 8.44%247.82M | -30.56%228.52M | -4.05%329.09M | -48.16%342.99M | 18.62%661.67M | 131.35%557.8M | -1.92%241.11M | -8.54%245.82M | 9.92%268.79M | -48.21%244.54M |
Current changes in cash | 2,024.51%409.99M | 119.19%19.3M | -623.41%-100.57M | 95.64%-13.9M | -406.82%-318.67M | -67.20%103.86M | 6,822.44%316.69M | 79.49%-4.71M | -194.70%-22.97M | 110.65%24.25M |
Cash adjustments other than cash changes | ---1K | ---- | ---- | ---- | ---1K | ---- | ---- | ---- | ---- | 0.00%-1K |
End cash Position | 165.44%657.81M | 8.44%247.82M | -30.56%228.52M | -4.05%329.09M | -48.16%342.99M | 18.62%661.67M | 131.35%557.8M | -1.92%241.11M | -8.54%245.82M | 9.92%268.79M |
Free cash flow | 100.66%395.63M | 443.01%197.16M | -63.21%36.31M | -33.60%98.68M | -47.63%148.62M | -26.04%283.78M | 37.77%383.68M | 12.03%278.5M | 81.49%248.61M | 191.05%136.98M |
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 |