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 | 493.46%9.62B | -185.73%-2.45B | -27.87%2.85B | -24.44%3.95B | 38.18%5.23B | 90.21%3.79B | -39.83%1.99B | -21.06%3.31B | 20.81%4.19B | -17.71%3.47B |
Net profit before non-cash adjustment | 44.20%6.18B | -28.92%4.29B | 63.49%6.03B | 26.96%3.69B | -2.94%2.9B | 33.45%2.99B | -18.86%2.24B | -33.74%2.76B | 38.45%4.17B | -12.70%3.01B |
Total adjustment of non-cash items | 552.94%2.11B | -66.46%323M | 87.35%963M | -75.29%514M | 60.37%2.08B | 85.82%1.3B | -42.46%698M | 371.98%1.21B | -68.07%257M | 41.73%805M |
-Depreciation and amortization | 5.91%1.02B | 1.37%964M | -3.06%951M | 1.34%981M | 7.44%968M | 4.04%901M | 14.85%866M | -8.50%754M | -4.07%824M | 38.10%859M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | --65M | ---- | ---- | ---- | -90.00%2M | --20M | ---- | -78.13%42M |
-Disposal profit | 12.33%-256M | 6.11%-292M | -139.23%-311M | 10.96%-130M | 41.83%-146M | -151.54%-251M | 607.29%487M | 88.52%-96M | -328.72%-836M | -56.00%-195M |
-Net exchange gains and losses | -180.00%-44M | 361.90%55M | -1,150.00%-21M | 133.33%2M | 71.43%-6M | -162.50%-21M | 72.41%-8M | -185.29%-29M | 54.55%34M | 37.50%22M |
-Other non-cash items | 443.56%1.39B | -244.80%-404M | 182.30%279M | -126.82%-339M | 89.22%1.26B | 202.93%668M | -215.07%-649M | 140.00%564M | 205.19%235M | 156.20%77M |
Changes in working capital | 118.88%1.33B | -70.39%-7.05B | -1,589.80%-4.14B | -198.39%-245M | 149.70%249M | 47.10%-501M | -41.98%-947M | -183.83%-667M | 32.28%-235M | -277.95%-347M |
-Change in receivables | 122.73%346M | -711.24%-1.52B | 2,363.64%249M | -103.11%-11M | 176.62%354M | -171.76%-462M | 72.31%-170M | 21.78%-614M | -609.74%-785M | 147.68%154M |
-Change in inventory | 138.76%1.91B | -3.44%-4.94B | -249.01%-4.77B | -724.20%-1.37B | 146.01%219M | 30.91%-476M | -56.95%-689M | -55.67%-439M | 21.23%-282M | -160.99%-358M |
-Change in payables | -2,331.71%-915M | 20.59%41M | -96.41%34M | 266.84%946M | -346.52%-567M | 195.44%230M | -177.99%-241M | -60.89%309M | 845.28%790M | 36.14%-106M |
-Provision for loans, leases and other losses | 98.12%-12M | -283.33%-638M | 86.10%348M | -23.05%187M | 17.39%243M | 35.29%207M | 98.70%153M | 83.33%77M | 180.77%42M | -153.61%-52M |
-Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --15M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -2.70%-38M | 2.63%-37M | -11.76%-38M | -385.71%-34M | -40.00%-7M | 0.00%-5M | -25.00%-5M | 20.00%-4M | 16.67%-5M | -20.00%-6M |
Interest received (cash flow from operating activities) | 45.34%343M | 53.25%236M | 28.33%154M | -34.07%120M | 8.98%182M | 11.33%167M | 6.38%150M | 8.46%141M | -12.75%130M | 7.19%149M |
Tax refund paid | 65.76%-868M | -131.30%-2.54B | -18.49%-1.1B | 27.68%-925M | -159.43%-1.28B | 64.66%-493M | -205.92%-1.4B | 29.19%-456M | 64.58%-644M | -64.52%-1.82B |
Other operating cash inflow (outflow) | -1M | 0 | 0 | 0 | 0 | 0.00%-1M | -1M | 0 | 0 | 0 |
Operating cash flow | 289.42%9.06B | -355.40%-4.78B | -39.90%1.87B | -24.56%3.12B | 19.51%4.13B | 366.89%3.46B | -75.25%740M | -18.60%2.99B | 104.62%3.67B | -44.68%1.8B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 74.95%-782M | -202.87%-3.12B | 545.01%3.04B | 5.54%-682M | 38.61%-722M | 42.61%-1.18B | 36.60%-2.05B | -1,675.82%-3.23B | 79.76%-182M | -17.21%-899M |
Net investment property transactions | ---- | ---- | --577M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net investment product transactions | 39.63%821M | 198.48%588M | 132.08%197M | -1,123.33%-614M | -75.61%60M | 148.43%246M | -134.99%-508M | 393.33%1.45B | -120.75%-495M | 486.08%2.39B |
Advance cash and loans provided to other parties | ---98M | --0 | ---80M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net changes in other investments | 0.00%1M | --1M | ---- | ---- | -89.66%3M | 1,066.67%29M | -400.00%-3M | 103.57%1M | -247.37%-28M | -24.00%19M |
Investing cash flow | 97.71%-58M | -167.93%-2.53B | 387.73%3.73B | -96.66%-1.3B | 26.86%-659M | 64.80%-901M | -43.90%-2.56B | -152.34%-1.78B | -146.81%-705M | 210.74%1.51B |
Financing cash flow | ||||||||||
Net common stock issuance | --0 | --0 | ---1M | --0 | --0 | --0 | --0 | 0.00%-1M | 99.97%-1M | -1,141.61%-4B |
Increase or decrease of lease financing | -19.58%-226M | -80.00%-189M | 0.00%-105M | -133.33%-105M | -80.00%-45M | 19.35%-25M | 6.06%-31M | -10.00%-33M | -3.45%-30M | 6.45%-29M |
Cash dividends paid | 6.19%-1.47B | -28.00%-1.57B | -47.06%-1.23B | -4.13%-833M | -53.55%-800M | 3.16%-521M | -10.02%-538M | 0.00%-489M | 20.49%-489M | -10.02%-615M |
Cash dividends for minorities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -300.00%-16M | -33.33%-4M | ---3M |
Net other fund-raising expenses | -100.00%-2M | 0.00%-1M | 0.00%-1M | 0.00%-1M | 50.00%-1M | ---2M | ---- | -62,400.00%-1.25B | -100.00%-2M | ---1M |
Financing cash flow | 3.36%-1.7B | -31.98%-1.76B | -41.85%-1.33B | -10.99%-939M | -54.38%-846M | 3.69%-548M | 68.19%-569M | -240.11%-1.79B | 88.68%-526M | -409.43%-4.65B |
Net cash flow | ||||||||||
Beginning cash position | -39.07%13.76B | 25.44%22.58B | 6.47%18B | 17.44%16.9B | 16.88%14.39B | -15.98%12.32B | -4.01%14.66B | 14.76%15.27B | -6.12%13.31B | 4.74%14.17B |
Current changes in cash | 180.46%7.3B | -312.51%-9.07B | 385.11%4.27B | -66.46%880M | 30.81%2.62B | 183.97%2.01B | -313.32%-2.39B | -123.67%-578M | 281.56%2.44B | -238.23%-1.35B |
Effect of exchange rate changes | 112.35%533M | -18.77%251M | 44.39%309M | 287.72%214M | -258.33%-114M | 53.19%72M | 242.42%47M | 93.07%-33M | -200.21%-476M | 84.11%475M |
Cash adjustments other than cash changes | ---1M | ---- | --1M | ---- | ---- | --1M | ---- | 50.00%-1M | -200.00%-2M | 100.34%2M |
End cash Position | 56.93%21.59B | -39.07%13.76B | 25.44%22.58B | 6.47%18B | 17.44%16.9B | 16.88%14.39B | -15.98%12.32B | -4.01%14.66B | 14.76%15.27B | -6.12%13.31B |
Free cash flow | 204.35%8.27B | -702.05%-7.93B | -45.87%1.32B | -28.10%2.43B | 49.14%3.38B | 271.12%2.27B | -445.68%-1.33B | -109.33%-243M | 190.63%2.6B | -63.83%896M |
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 |