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 | -39.13%712.54M | 36.47%1.17B | -30.52%857.74M | 35.86%1.23B | 13.27%908.73M | 180.17%802.3M | 1.54%286.37M | 28.09%282.03M | -16.97%220.18M | 3.20%265.18M |
Net profit before non-cash adjustment | 0.73%667.87M | -32.85%663.01M | -11.48%987.32M | 110.46%1.12B | 40.40%529.99M | 17.70%377.48M | 1.77%320.72M | 53.53%315.15M | -9.56%205.26M | 26.42%226.95M |
Total adjustment of non-cash items | 21.70%397.12M | 115.07%326.32M | -33.86%151.73M | -23.85%229.41M | 36.59%301.27M | 42.31%220.57M | -49.07%154.99M | 65.68%304.32M | 120.39%183.68M | 99.52%83.34M |
-Depreciation and amortization | 14.10%401.78M | 17.97%352.13M | 27.78%298.49M | 9.39%233.6M | 16.00%213.55M | 2.45%184.1M | 3.39%179.71M | 8.37%173.81M | 38.19%160.37M | 44.39%116.06M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 6.73%10.73M | 0.00%10.05M |
-Share of associates | -137.51%-15.69M | ---6.6M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Disposal profit | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-Net exchange gains and losses | -226.56%-63.71M | 130.60%50.34M | -141.28%-164.51M | -198.22%-68.18M | 327.79%69.42M | 160.49%16.23M | -175.54%-26.83M | -30.13%35.51M | 480.93%50.82M | --8.75M |
-Other non-cash items | 207.47%74.74M | -491.93%-69.54M | -72.27%17.74M | 249.70%63.99M | -9.60%18.3M | 858.38%20.24M | -97.78%2.11M | 348.46%95.01M | 25.77%-38.24M | -5.87%-51.51M |
Changes in working capital | -294.47%-352.46M | 164.43%181.24M | -155.18%-281.3M | -242.30%-110.24M | -62.07%77.47M | 207.88%204.26M | 43.89%-189.34M | -99.95%-337.44M | -274.04%-168.76M | -226.57%-45.12M |
-Change in receivables | ---- | ---- | 676.59%79.33M | -111.56%-13.76M | 257.05%118.99M | -253.87%-75.77M | 257.73%49.24M | 63.16%-31.22M | -233.80%-84.75M | 191.11%63.34M |
-Change in inventory | -313.61%-318.43M | 183.69%149.07M | -29.23%-178.13M | -51.54%-137.84M | -135.20%-90.96M | 209.60%258.44M | 23.82%-235.8M | -44.99%-309.53M | -43.19%-213.49M | -331.20%-149.09M |
-Change in payables | -1,501.95%-104.32M | 96.68%-6.51M | -809.58%-195.94M | -42.71%27.61M | 123.35%48.2M | 217.59%21.58M | -668.23%-18.35M | -101.85%-2.39M | 612.65%129.48M | -44.85%18.17M |
-Change in accrued expense | 133.05%55.3M | --23.73M | --0 | ---- | ---6.81M | ---- | --2.99M | ---- | ---- | 190.43%22.47M |
-Provision for loans, leases and other losses | 0.25%14.99M | 11.14%14.95M | -2.18%13.45M | 70.96%13.75M | --8.04M | ---- | 5.70%12.58M | --11.9M | ---- | ---- |
-Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---6.21M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 9.41%-15.51M | -42.59%-17.12M | -43.96%-12.01M | -8.34M | -7.22%-11.38M | -3.42%-10.61M | 2.74%-10.26M | -633.45%-10.55M | ||
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | -40.66%-118.13M | 82.59%-83.98M | -215.72%-482.44M | -82.45%-152.81M | -71.25%-83.75M | 68.48%-48.91M | -88.09%-155.18M | 31.15%-82.5M | -110.88%-119.82M | -169.96%-56.82M |
Other operating cash inflow (outflow) | -6.99%4.54M | 68.93%4.88M | -13.61%2.89M | 141.96%3.34M | 17.84%-7.96M | -630.25%-9.69M | 9.59%1.83M | -90.74%1.67M | 162.33%18.01M | 121.57%6.87M |
Operating cash flow | -45.69%583.43M | 193.39%1.07B | -65.99%366.19M | 31.80%1.08B | 9.86%817.01M | 511.38%743.7M | -36.17%121.64M | 76.28%190.59M | -47.18%108.12M | 1.01%204.68M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 24.76%-281.83M | 30.53%-374.58M | -43.78%-539.17M | -64.80%-374.99M | 43.34%-227.54M | -82.72%-401.58M | -9.87%-219.77M | 32.90%-200.03M | 56.85%-298.1M | 9.56%-690.92M |
Net intangibles purchase and sale | ---- | ---- | -74.76%-10.27M | ---5.88M | ---- | ---4.28M | ---- | ---- | ---- | ---- |
Net investment product transactions | ---- | ---- | ---- | ---- | 0.00%-10.53M | 0.00%-10.53M | 0.00%-10.53M | 0.00%-10.53M | 70.40%-10.53M | -237.87%-35.58M |
Net changes in other investments | 82.05%-7.92M | -1,278.49%-44.1M | 64.75%-3.2M | -273.57%-9.07M | -131.57%-2.43M | -44.53%7.7M | 368.97%13.87M | 129.80%2.96M | -277.13%-9.93M | -42.97%-2.63M |
Investing cash flow | 30.80%-289.75M | 24.24%-418.68M | -41.72%-552.63M | -62.14%-389.94M | 41.16%-240.5M | -88.83%-408.7M | -4.25%-216.43M | 34.83%-207.6M | 56.31%-318.56M | 6.08%-729.13M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 51.26%-290.2M | -703.89%-595.38M | 156.22%98.59M | 13.46%-175.38M | -1,187.94%-202.64M | -120.51%-15.73M | -58.93%76.73M | 293.15%186.81M | -479.83%-96.72M | -101.13%-16.68M |
Net common stock issuance | ---- | ---- | -150.00%-95K | ---38K | ---- | --0 | 30.56%-25K | ---36K | ---- | ---39K |
Cash dividends paid | 10.79%-166.68M | -24.20%-186.83M | -70.51%-150.42M | -6.11%-88.22M | -14.62%-83.14M | -16.76%-72.54M | -0.18%-62.13M | 20.18%-62.02M | -25.12%-77.7M | -100.44%-62.1M |
Net other fund-raising expenses | ---- | --168.98M | ---- | ---- | ---- | ---1K | ---- | ---1K | ---- | 0.00%-1K |
Financing cash flow | 25.50%-456.88M | -1,080.89%-613.23M | 80.30%-51.93M | 7.75%-263.64M | -223.76%-285.79M | -705.64%-88.27M | -88.32%14.58M | 171.53%124.75M | -121.29%-174.41M | -105.44%-78.82M |
Net cash flow | ||||||||||
Beginning cash position | 5.05%1.51B | -9.85%1.44B | 42.89%1.6B | 29.08%1.12B | 38.93%865.94M | -10.32%623.31M | 16.79%695.07M | -42.04%595.15M | -34.22%1.03B | 167.35%1.56B |
Current changes in cash | -484.53%-163.19M | 117.80%42.44M | -156.33%-238.38M | 45.57%423.21M | 17.83%290.73M | 407.59%246.73M | -174.45%-80.21M | 127.99%107.74M | 36.21%-384.85M | -168.92%-603.27M |
Effect of exchange rate changes | 114.47%64.85M | -62.72%30.24M | 44.35%81.11M | 244.46%56.19M | -848.43%-38.9M | -148.53%-4.1M | 208.12%8.45M | 83.28%-7.82M | -167.65%-46.74M | -32.10%69.09M |
Cash adjustments other than cash changes | ---- | ---- | ---- | ---1K | ---- | ---1K | ---- | 200.00%1K | ---1K | ---- |
End cash Position | -6.50%1.41B | 5.05%1.51B | -9.85%1.44B | 42.89%1.6B | 29.08%1.12B | 38.93%865.94M | -10.32%623.31M | 16.79%695.07M | -42.04%595.15M | -34.22%1.03B |
Free cash flow | -58.44%290.85M | 481.87%699.76M | -126.33%-183.25M | 18.06%695.92M | 74.48%589.48M | 444.28%337.84M | -939.30%-98.13M | 95.03%-9.44M | 61.29%-189.98M | 12.57%-490.8M |
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 |