Sakurasaku Plus
7097
Timee
215A
Wintest
6721
Heartseed
219A
Raksul
4384
(FY)Jul 31, 2024 | (FY)Jul 31, 2023 | (FY)Jul 31, 2022 | (FY)Jul 31, 2021 | (FY)Jul 31, 2020 | (FY)Jul 31, 2019 | (FY)Jul 31, 2018 | (FY)Jul 31, 2017 | |
---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||
Cash from operating activities | -57.81%202.82M | 284.18%480.75M | -65.61%125.14M | -4.90%363.89M | -18.66%382.62M | 178.85%470.41M | -31.30%168.7M | 245.56M |
Net profit before non-cash adjustment | 17.25%381.72M | 572.34%325.57M | -78.25%48.42M | -46.56%222.67M | 6.84%416.64M | 84.75%389.98M | -12.25%211.08M | --240.54M |
Total adjustment of non-cash items | 18.01%180.22M | 94.22%152.71M | 274.43%78.63M | -61.21%21M | -1.06%54.14M | 422.85%54.72M | -76.96%10.47M | --45.43M |
-Depreciation and amortization | 10.16%123.76M | 18.69%112.35M | 20.62%94.65M | 60.17%78.47M | 95.60%48.99M | 112.07%25.05M | 114.67%11.81M | --5.5M |
-Reversal of impairment losses recognized in profit and loss | --126.78M | --0 | ---- | ---- | ---- | ---- | ---- | --38.88M |
-Share of associates | -94.61%2.26M | 119.52%41.83M | 510.28%19.05M | --3.12M | ---- | ---- | ---- | ---- |
-Disposal profit | -281.71%-75.68M | 9.28%41.65M | --38.11M | --0 | ---- | --168K | ---- | --133K |
-Other non-cash items | 107.20%3.1M | 41.11%-43.1M | -20.78%-73.19M | -1,276.79%-60.59M | -82.55%5.15M | 2,293.83%29.51M | -246.51%-1.35M | --918K |
Changes in working capital | -14,722.39%-359.13M | 228.05%2.46M | -101.60%-1.92M | 236.37%120.23M | -442.96%-88.16M | 148.64%25.71M | -30.74%-52.85M | ---40.42M |
-Change in receivables | 155.83%133.83M | -104.09%-239.71M | -309.31%-117.45M | 146.11%56.11M | -241.90%-121.69M | 41.27%-35.59M | -860.78%-60.61M | ---6.31M |
-Change in inventory | 801.45%622K | -99.64%69K | 379.67%18.91M | 42.16%-6.76M | -235.78%-11.69M | 190.79%8.61M | -585.31%-9.48M | --1.95M |
-Change in prepaid assets | -491.28%-206.42M | 52.97%-34.91M | -489.46%-74.24M | -1,990.99%-12.59M | 122.48%666K | -2,214.06%-2.96M | 99.24%-128K | ---16.95M |
-Change in payables | -293.24%-212.66M | 8.45%110.05M | 1,521.43%101.48M | -127.87%-7.14M | -34.58%25.62M | 1,473.28%39.16M | 143.77%2.49M | ---5.69M |
-Change in accrued expense | -140.12%-71.18M | 195.95%177.4M | -34.69%59.94M | 405.91%91.78M | 11.20%18.14M | 10.06%16.32M | 69.77%14.82M | --8.73M |
-Provision for loans, leases and other losses | 68.30%-3.31M | -210.71%-10.45M | 904.17%9.44M | -247.86%-1.17M | 353.71%794K | 236.54%175K | 48.57%52K | --35K |
-Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---22.2M |
Dividends paid (cash flow from operating activities) | ||||||||
Dividends received (cash flow from operating activities) | ||||||||
Interest paid (cash flow from operating activities) | -7.17%-4.4M | -4.1M | 0 | 57.14%-6K | 94.29%-14K | 63.97%-245K | 36.33%-680K | -1.07M |
Interest received (cash flow from operating activities) | 1,908,537.50%152.69M | -86.44%8K | -37.89%59K | 955.56%95K | 125.00%9K | 33.33%4K | 200.00%3K | 1K |
Tax refund paid | -213.66%-235.81M | -47.01%-75.18M | 52.78%-51.14M | 32.79%-108.31M | -438.28%-161.13M | 69.87%-29.94M | -5.04%-99.35M | -94.58M |
Other operating cash inflow (outflow) | 0 | 0.00%-1K | -1K | 0 | -49.46%1.44M | -47.92%2.85M | 241.88%5.47M | 1.6M |
Operating cash flow | -71.28%115.31M | 442.13%401.47M | -71.04%74.06M | 14.69%255.67M | -49.69%222.93M | 497.61%443.09M | -51.06%74.14M | --151.51M |
Investing cash flow | ||||||||
Net PPE purchase and sale | -181.97%-50.65M | 40.69%-17.96M | 82.16%-30.28M | -1,003.84%-169.72M | 86.82%-15.38M | -688.46%-116.65M | 30.60%-14.8M | ---21.32M |
Net intangibles purchase and sale | -39.39%-27.08M | -0.03%-19.43M | -606.00%-19.42M | ---2.75M | ---- | ---- | 13.68%-303K | ---351K |
Net business purchase and sale | ---192.91M | --0 | ---- | -266.89%-220.14M | ---60M | ---- | ---- | ---- |
Net investment product transactions | 276.34%272.96M | -220.44%-154.79M | 78.02%-48.31M | -9.83%-219.74M | ---200.08M | ---- | ---- | ---- |
Repayment of advance payments to other parties and cash income from loans | ---- | --660K | ---- | ---- | ---- | ---- | ---- | ---- |
Net changes in other investments | -1,656.91%-32.17M | 72.04%-1.83M | 75.84%-6.55M | 73.19%-27.11M | -1,388.14%-101.11M | 128.40%7.85M | -14,493.75%-27.64M | --192K |
Investing cash flow | 84.56%-29.86M | -84.92%-193.35M | 83.65%-104.56M | -69.81%-639.45M | -246.09%-376.56M | -154.61%-108.8M | -98.98%-42.73M | ---21.48M |
Financing cash flow | ||||||||
Net issuance payments of debt | -89.77%55.96M | --547.03M | --0 | ---- | 75.00%-9.09M | 0.00%-36.36M | -162.23%-36.36M | --58.43M |
Net common stock issuance | -98.42%170K | 3,069.12%10.78M | -92.45%340K | -97.85%4.51M | -67.74%210.06M | 969.28%651.19M | --60.9M | ---- |
Issuance fees | ---- | ---- | ---- | -23.14%-13.27M | -118.14%-10.77M | ---4.94M | ---- | ---- |
Net other fund-raising expenses | ---- | ---- | -33,512.65%-140M | 42,000.00%419K | 0.00%-1K | ---1K | ---- | ---- |
Financing cash flow | -89.94%56.13M | 499.40%557.81M | -1,574.17%-139.66M | -104.39%-8.34M | -68.82%190.19M | 2,385.69%609.89M | -58.01%24.54M | --58.43M |
Net cash flow | ||||||||
Beginning cash position | 90.05%1.76B | -11.31%923.96M | -27.35%1.04B | 2.62%1.43B | 208.37%1.4B | 14.09%453.13M | 90.30%397.18M | --208.71M |
Current changes in cash | -81.52%141.58M | 550.11%765.93M | 56.60%-170.16M | -1,172.53%-392.12M | -96.13%36.56M | 1,587.68%944.17M | -70.32%55.95M | --188.47M |
Effect of exchange rate changes | 230.25%2.5M | --757K | --0 | ---- | ---- | ---- | ---- | ---- |
Cash adjustments other than cash changes | -100.00%1K | 24.77%65.36M | 5,238,400.00%52.38M | ---1K | ---- | --1K | ---- | ---- |
End cash Position | 8.21%1.9B | 90.05%1.76B | -11.31%923.96M | -27.35%1.04B | 2.62%1.43B | 208.37%1.4B | 14.09%453.13M | --397.18M |
Free cash flow | -89.68%37.58M | 1,394.81%363.99M | -70.74%24.35M | -59.91%83.21M | -36.42%207.55M | 452.85%326.43M | -54.53%59.05M | --129.84M |
Currency Unit | 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 |