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 | -118.73%-108.95M | 97.61%581.64M | 143.41%294.34M | -89.28%120.92M | 46.77%1.13B | 29.12%768.86M | -44.43%595.46M | -4.61%1.07B | 29.80%1.12B | -27.95%865.53M |
Net profit before non-cash adjustment | 39.27%869.23M | 799.06%624.14M | 86.13%-89.28M | -260.77%-643.73M | -56.26%400.42M | 4.74%915.42M | -6.32%874.01M | 3.04%932.98M | 28.05%905.48M | -3.35%707.13M |
Total adjustment of non-cash items | -49.40%83.31M | 88.35%164.63M | -51.12%87.41M | 39.69%178.82M | 210.76%128.01M | -210.37%-115.58M | -11.15%104.72M | -14.24%117.86M | -7.75%137.43M | 4.12%148.98M |
-Depreciation and amortization | -5.69%108.38M | -14.96%114.92M | -6.56%135.13M | 2.53%144.62M | 12.57%141.05M | -0.33%125.29M | -6.93%125.71M | -14.65%135.07M | -4.84%158.25M | 4.00%166.31M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | 304.35%89.44M | --22.12M | ---- | ---- | ---- | ---- | ---- |
-Disposal profit | -87.07%11.92M | 209.36%92.2M | 38,605.19%29.8M | -93.61%77K | -98.05%1.21M | 32,145.31%61.91M | -92.66%192K | 5,240.82%2.62M | -98.77%49K | 156.89%3.99M |
-Net exchange gains and losses | -60.95%2.23M | 239.35%5.7M | 145.88%1.68M | 66.03%-3.66M | ---10.78M | ---- | ---- | ---- | ---- | ---- |
-Other non-cash items | 18.60%-39.22M | 39.16%-48.18M | -53.32%-79.2M | -101.95%-51.66M | 91.55%-25.58M | -1,329.29%-302.78M | -6.83%-21.18M | 5.01%-19.83M | 2.08%-20.88M | -15.97%-21.32M |
Changes in working capital | -412.47%-1.06B | -169.93%-207.13M | -49.44%296.22M | -2.36%585.84M | 2,036.72%600M | 91.92%-30.98M | -1,944.83%-383.26M | -74.19%20.78M | 755.06%80.5M | -97.12%9.42M |
-Change in receivables | 64.26%-196.81M | -80.73%-550.69M | -155.57%-304.7M | -69.89%548.31M | 1,193.87%1.82B | 142.58%140.75M | -580.97%-330.52M | 218.14%68.72M | 55.72%-58.17M | -130.31%-131.37M |
-Change in inventory | -222.77%-765.02M | -161.08%-237.02M | 23.81%388.02M | 217.26%313.39M | -1,041.06%-267.26M | 391.95%28.4M | 110.51%5.77M | -158.68%-54.93M | 719.89%93.61M | 82.99%-15.1M |
-Change in payables | -115.52%-86.41M | 323.58%556.8M | 177.47%131.45M | 79.85%-169.68M | -765.15%-842.09M | -1,071.21%-97.34M | -85.51%10.02M | 586.25%69.15M | -115.65%-14.22M | 53.45%90.88M |
-Provision for loans, leases and other losses | 46.17%-5.48M | -114.85%-10.18M | 198.93%68.57M | -335.28%-69.31M | 494.17%29.46M | 81.95%-7.47M | 66.68%-41.41M | -424.65%-124.27M | 194.30%38.28M | 298.82%13.01M |
-Changes in other current assets | -407.04%-42.57M | 56.38%13.87M | 164.39%8.87M | 2.46%-13.77M | 85.85%-14.12M | -71.92%-99.73M | -173.33%-58.01M | 864.53%79.11M | -158.37%-10.35M | 186.97%17.73M |
-Changes in other current liabilities | 73.21%34.8M | 400.77%20.09M | 117.37%4.01M | 81.82%-23.1M | -2,980.15%-127.07M | -85.71%4.41M | 281.65%30.88M | -154.23%-17M | -8.52%31.35M | 168.02%34.27M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 32.67%-4.13M | -51.46%-6.13M | -11.45%-4.05M | 30.88%-3.63M | -10,624.49%-5.26M | 88.71%-49K | -675.00%-434K | 72.95%-56K | -176.00%-207K | -15.38%-75K |
Interest received (cash flow from operating activities) | -3.48%31.21M | 17.86%32.33M | -1.86%27.43M | -11.21%27.95M | 12.17%31.49M | 43.76%28.07M | -0.39%19.53M | -11.15%19.6M | 9.76%22.06M | 4.96%20.1M |
Tax refund paid | 24.91%-15.23M | 12.56%-20.28M | 83.12%-23.19M | 52.56%-137.38M | -22.17%-289.61M | 10.58%-237.06M | 12.30%-265.11M | 2.08%-302.28M | -12.46%-308.7M | 11.67%-274.5M |
Other operating cash inflow (outflow) | -51.61%10.03M | -62.74%20.73M | 102.71%55.64M | 2,745,000.00%27.45M | -1K | 0 | -1K | 0 | 0 | -1K |
Operating cash flow | -114.31%-87.07M | 73.71%608.3M | 891.60%350.18M | -95.92%35.32M | 54.52%865.04M | 60.20%559.82M | -55.70%349.45M | -5.70%788.89M | 36.91%836.57M | -32.83%611.05M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 52.10%-12.12M | 31.26%-25.3M | 23.24%-36.81M | 58.89%-47.95M | -47.28%-116.63M | 47.17%-79.19M | -592.71%-149.9M | 72.09%-21.64M | 43.13%-77.54M | -28.31%-136.34M |
Net intangibles purchase and sale | 47.56%-4.26M | 23.33%-8.12M | -669.91%-10.59M | 96.49%-1.38M | -141.01%-39.17M | -582.82%-16.25M | ---2.38M | ---- | 83.42%-610K | 86.88%-3.68M |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---159.44M | ---- | ---- | ---- | ---- |
Net investment product transactions | --7.98M | --0 | ---50M | --0 | 0.00%600.01M | 300.00%600M | 1.78%-300M | 53.01%-305.43M | ---650M | --0 |
Net changes in other investments | 100.46%423K | -79,867.24%-92.53M | 121.01%116K | -103.67%-552K | 207.97%15.06M | -250.82%-13.95M | -3,746.79%-3.98M | 113.73%109K | 100.14%51K | ---35.21M |
Investing cash flow | 93.67%-7.97M | -29.47%-125.95M | -95.04%-97.28M | -110.86%-49.88M | 38.68%459.26M | 172.59%331.18M | -39.54%-456.26M | 55.09%-326.96M | -315.50%-728.09M | 75.77%-175.23M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 60.02%225.33M | 134.98%140.81M | -163.07%-402.5M | 535.70%638.18M | ---146.47M | --0 | --0 | --0 | --0 | --0 |
Net common stock issuance | ---- | ---- | ---- | ---- | -497,932.79%-303.8M | ---61K | ---- | ---- | 99.76%-113K | ---47.36M |
Cash dividends paid | 7.86%-127.51M | -8.68%-138.39M | 7.93%-127.34M | 3.83%-138.31M | -0.29%-143.82M | 0.14%-143.41M | -0.13%-143.62M | -0.03%-143.43M | 0.73%-143.39M | 0.45%-144.44M |
Net other fund-raising expenses | 0.00%-1K | ---1K | ---- | ---1K | ---- | ---- | ---- | ---- | ---1K | ---- |
Financing cash flow | 3,952.07%97.82M | 100.46%2.41M | -206.00%-529.84M | 184.14%499.87M | -314.10%-594.1M | 0.10%-143.47M | -0.13%-143.62M | 0.05%-143.43M | 25.18%-143.5M | -32.19%-191.8M |
Net cash flow | ||||||||||
Beginning cash position | 6.27%8.27B | -3.41%7.78B | 6.43%8.06B | 10.62%7.57B | 12.27%6.84B | -3.94%6.1B | 5.27%6.35B | -0.60%6.03B | 4.19%6.06B | 0.72%5.82B |
Current changes in cash | -99.43%2.78M | 275.04%484.76M | -157.07%-276.94M | -33.54%485.31M | -2.32%730.21M | 398.50%747.53M | -178.63%-250.43M | 1,009.35%318.49M | -114.35%-35.02M | 490.05%244.02M |
Effect of exchange rate changes | -105.39%-176K | 69.08%3.27M | 77.64%1.93M | 130.61%1.09M | -2,291.98%-3.55M | -46.36%162K | 140.81%302K | 47.89%-740K | ---1.42M | ---- |
Cash adjustments other than cash changes | -200.00%-1K | --1K | ---- | ---- | -200.00%-1K | --1K | ---- | ---1K | ---- | 0.00%-1K |
End cash Position | 0.03%8.27B | 6.27%8.27B | -3.41%7.78B | 6.43%8.06B | 10.62%7.57B | 12.27%6.84B | -3.94%6.1B | 5.27%6.35B | -0.60%6.03B | 4.19%6.06B |
Free cash flow | -118.02%-103.53M | 89.97%574.53M | 2,169.84%302.42M | -102.06%-14.61M | 52.71%709.14M | 135.85%464.38M | -73.52%196.9M | -1.90%743.46M | 60.97%757.83M | -39.13%470.79M |
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 |