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 | -40.35%1.14B | -3.64%1.92B | 64.32%1.99B | -20.38%1.21B | 48.63%1.52B | -31.68%1.02B | 44.29%1.5B | -16.40%1.04B | 22.81%1.24B | -15.39%1.01B |
Net profit before non-cash adjustment | -37.69%597.95M | -36.11%959.7M | 27.74%1.5B | 39.12%1.18B | 3.31%845.26M | -22.25%818.16M | 41.04%1.05B | -21.45%746.1M | 6.04%949.88M | 5.02%895.79M |
Total adjustment of non-cash items | -37.02%454.36M | 24.62%721.45M | 106.58%578.93M | -25.93%280.25M | 26.31%378.37M | -12.11%299.55M | -11.88%340.84M | 11.88%386.8M | 29.42%345.72M | -31.00%267.13M |
-Depreciation and amortization | 3.18%535.59M | -5.10%519.1M | 101.64%547M | 10.85%271.27M | -20.70%244.73M | -9.77%308.63M | 2.51%342.06M | 10.09%333.7M | -9.31%303.1M | -1.42%334.22M |
-Reversal of impairment losses recognized in profit and loss | -56.45%57.08M | 359.04%131.07M | --28.55M | --0 | 74.23%120.24M | 3,873.17%69.01M | -96.85%1.74M | 24.73%55.14M | --44.2M | ---- |
-Assets reserve and write-off | ---9M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | 95.40%-2.94M | -99.56%-63.85M |
-Disposal profit | -90.10%6.8M | 15,617.39%68.69M | -96.42%437K | 8.83%12.22M | 114.09%11.23M | -1,655.35%-79.69M | -24.62%-4.54M | -171.75%-3.64M | 609.08%5.08M | -38.54%716K |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 19.10%954K | --801K |
-Other non-cash items | -5,323.02%-136.11M | -11.33%2.61M | 190.65%2.94M | -249.06%-3.24M | 35.60%2.18M | 1.39%1.6M | -1.56%1.58M | 134.37%1.61M | 1.81%-4.68M | -4,189.19%-4.76M |
Changes in working capital | -61.39%90.69M | 353.51%234.9M | 62.34%-92.66M | -183.05%-246.08M | 411.59%296.29M | -191.73%-95.09M | 208.53%103.67M | -74.64%-95.52M | 64.14%-54.7M | -232.39%-152.52M |
-Change in receivables | -175.60%-82.06M | 303.90%108.55M | 85.26%-53.24M | -1,733.01%-361.22M | -81.08%22.12M | 2,416.64%116.92M | -104.68%-5.05M | 40.52%107.84M | 124.58%76.75M | -300.94%-312.19M |
-Change in inventory | -167.32%-64.24M | -244.19%-24.03M | 11.18%16.67M | -76.77%14.99M | 211.50%64.54M | -190.66%-57.89M | 178.56%63.85M | -211.61%-81.28M | 244.17%72.82M | -44.46%-50.51M |
-Change in prepaid assets | 94.54%55.59M | 92.15%28.57M | 126.31%14.87M | -999.07%-56.53M | -5,142.16%-5.14M | 115.60%102K | ---654K | ---- | ---- | ---- |
-Change in payables | 478.06%127.02M | 115.01%21.97M | -224.70%-146.36M | -58.87%117.36M | 270.55%285.35M | -3,771.12%-167.31M | 96.70%-4.32M | 36.17%-131.11M | -186.61%-205.42M | 278.04%237.18M |
-Provision for loans, leases and other losses | 21.77%13.54M | -31.01%11.12M | 679.86%16.11M | -59.45%2.07M | -52.71%5.1M | 141.79%10.77M | 372.37%4.46M | ---1.64M | ---- | ---- |
-Changes in other current assets | -53.96%40.85M | 49.65%88.72M | 59.13%59.28M | 149.23%37.26M | -3,377.31%-75.67M | -94.91%2.31M | 325.64%45.38M | 818.35%10.66M | 104.30%1.16M | 18.38%-27M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 8.55%-7.4M | 10.40%-8.09M | -231.86%-9.03M | -25.05%-2.72M | -35.66%-2.18M | -2.10%-1.6M | 0.95%-1.57M | 22.97%-1.59M | 8.33%-2.06M | 40.25%-2.25M |
Interest received (cash flow from operating activities) | 1.67%5.55M | -7.85%5.46M | 5.39%5.92M | -5.86%5.62M | 12.30%5.97M | 55.48%5.32M | -41.07%3.42M | -7.49%5.8M | -0.33%6.27M | 36.83%6.29M |
Tax refund paid | 59.33%-193.62M | -15.64%-476.07M | -21.95%-411.68M | -27.97%-337.59M | 30.52%-263.81M | -101.48%-379.69M | 49.35%-188.45M | -27.25%-372.04M | 27.76%-292.37M | -58.53%-404.73M |
Other operating cash inflow (outflow) | 1,959.06%130.06M | -7M | 0 | -768.18%-37.82M | -435,700.00%-4.36M | 1K | 0 | 99.99%-1K | -1,119,600.00%-11.2M | 100.00%-1K |
Operating cash flow | -24.66%1.08B | -9.10%1.43B | 87.88%1.57B | -33.29%837.59M | 94.16%1.26B | -50.64%646.66M | 95.68%1.31B | -28.89%669.55M | 54.42%941.55M | -33.36%609.72M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 13.47%-359.37M | 44.13%-415.3M | 76.32%-743.39M | -5.58%-3.14B | -11,056.18%-2.97B | 90.32%-26.66M | 49.45%-275.42M | -28.29%-544.86M | -35.57%-424.71M | -36.40%-313.29M |
Net intangibles purchase and sale | -189.20%-59.24M | 160.19%66.41M | -918.41%-110.35M | -9.23%-10.84M | -173.33%-9.92M | 76.71%-3.63M | -8.80%-15.58M | 51.09%-14.32M | 71.14%-29.28M | -2,846.17%-101.47M |
Net investment product transactions | 0.00%3M | 0.00%3M | 0.00%3M | -93.18%3M | 204.35%43.99M | -6,996.30%-42.15M | 0.00%-594K | -0.17%-594K | 0.00%-593K | 0.00%-593K |
Advance cash and loans provided to other parties | ---550K | --0 | ---- | ---- | ---- | ---360K | ---- | ---- | ---- | ---- |
Repayment of advance payments to other parties and cash income from loans | 1,428.57%107K | -94.07%7K | 2.61%118K | 2.68%115K | 1,766.67%112K | -99.83%6K | -25.34%3.5M | -6.41%4.68M | 1.58%5.01M | 2.56%4.93M |
Net changes in other investments | 132.59%20.58M | -421.23%-63.15M | 3,166.77%19.66M | -102.41%-641K | 476.78%26.56M | -41.83%-7.05M | -119.51%-4.97M | 572.69%25.48M | 86.11%-5.39M | -186.58%-38.79M |
Investing cash flow | 3.31%-395.47M | 50.78%-409.03M | 73.61%-830.96M | -8.07%-3.15B | -3,548.71%-2.91B | 72.76%-79.84M | 44.66%-293.07M | -16.41%-529.62M | -1.28%-454.97M | -85.28%-449.21M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 1.25%-132.02M | 0.22%-133.69M | -106.70%-133.99M | --2B | ---- | ---- | 39.53%-13.32M | 13.14%-22.02M | 16.87%-25.35M | 28.26%-30.5M |
Net common stock issuance | --0 | 69.26%-29.21M | ---95.03M | --0 | 99.95%-45K | -197.19%-96.15M | -82,858.97%-32.35M | 13.33%-39K | 99.99%-45K | -624,515.38%-406M |
Increase or decrease of lease financing | -19.89%-129.41M | -329.73%-107.94M | -13.57%-25.12M | -27.17%-22.12M | -54.40%-17.39M | 22.15%-11.26M | -10.03%-14.47M | 14.99%-13.15M | 0.19%-15.47M | 16.77%-15.5M |
Cash dividends paid | 0.67%-76.53M | 1.98%-77.05M | -129.51%-78.6M | -0.16%-34.25M | 10.44%-34.19M | -9.55%-38.18M | 9.05%-34.85M | 8.32%-38.32M | 4.79%-41.79M | -0.67%-43.9M |
Cash dividends for minorities | ---32M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net other fund-raising expenses | ---- | -100.00%-1K | 22,000,000.00%220M | ---1K | ---- | ---2K | ---- | 0.00%-1K | ---1K | ---- |
Financing cash flow | -6.34%-369.96M | -208.59%-347.89M | -105.80%-112.74M | 3,864.54%1.94B | 64.54%-51.63M | -53.28%-145.6M | -29.19%-94.99M | 11.05%-73.53M | 83.33%-82.66M | -373.18%-495.89M |
Net cash flow | ||||||||||
Beginning cash position | 22.59%3.65B | 26.80%2.98B | -13.51%2.35B | -38.61%2.72B | 10.52%4.43B | 29.90%4.01B | 2.20%3.08B | 15.46%3.02B | -11.37%2.61B | 23.84%2.95B |
Current changes in cash | -53.65%312.16M | 6.91%673.43M | 271.62%629.93M | 78.53%-367.04M | -505.79%-1.71B | -54.32%421.22M | 1,288.73%922.13M | -83.56%66.4M | 220.44%403.92M | -159.08%-335.38M |
Cash adjustments other than cash changes | ---1K | ---- | -200.00%-1K | 150.00%1K | ---2K | ---- | 0.00%-1K | 0.00%-1K | 0.00%-1K | ---1K |
End cash Position | 8.54%3.97B | 22.59%3.65B | 26.80%2.98B | -13.51%2.35B | -38.61%2.72B | 10.52%4.43B | 29.90%4.01B | 2.20%3.08B | 15.46%3.02B | -11.37%2.61B |
Free cash flow | 4.21%629.92M | -3.33%604.44M | 127.01%625.26M | -33.96%-2.32B | -533.26%-1.73B | -59.87%398.92M | 806.36%994.2M | -74.99%109.69M | 124.99%438.66M | -71.40%194.97M |
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 |