(FY)Sep 30, 2024 | (FY)Sep 30, 2023 | (FY)Sep 30, 2022 | (FY)Sep 30, 2021 | (FY)Sep 30, 2020 | (FY)Sep 30, 2019 | (FY)Sep 30, 2018 | (FY)Sep 30, 2017 | (FY)Sep 30, 2016 | (FY)Sep 30, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -64.34%538.34M | 1,285.17%1.51B | -94.00%108.99M | -3.00%1.82B | 1,944.23%1.87B | -111.22%-101.62M | 11.12%905.87M | 824.00%815.23M | -129.40%-112.6M | -58.04%383.05M |
Net profit before non-cash adjustment | 62.25%594.01M | -55.29%366.12M | -17.70%818.93M | 47.44%995.03M | 126.93%674.86M | -4.89%297.39M | 11.18%312.67M | 653.21%281.24M | -155.64%-50.84M | -6.86%91.37M |
Total adjustment of non-cash items | -12.64%447.23M | -14.05%511.92M | -14.86%595.58M | 84.86%699.5M | -68.84%378.39M | 153.19%1.21B | 24.99%479.54M | 6.23%383.65M | 60.55%361.16M | -17.40%224.95M |
-Depreciation and amortization | 1.76%498.32M | -1.98%489.71M | 18.45%499.6M | 27.73%421.78M | -6.88%330.21M | 25.68%354.6M | 14.21%282.14M | 13.60%247.02M | -0.47%217.45M | 20.77%218.47M |
-Reversal of impairment losses recognized in profit and loss | 5,004.27%23.89M | --468K | ---- | ---- | -99.63%3.41M | 838.00%922.81M | --98.38M | ---- | -18.38%35.39M | 1,030.50%43.37M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 85.36%-6.24M | -177.28%-42.6M |
-Disposal profit | -13,167.14%-36.98M | -95.91%283K | 758.31%6.92M | -98.07%806K | -64.63%41.72M | 1,410.42%117.95M | 234.22%7.81M | -1,263.60%-5.82M | 112.75%500K | -2,208.60%-3.92M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 95.94%15.78M | -52.75%8.05M |
-Other non-cash items | -277.09%-38M | -75.91%21.46M | -67.84%89.07M | 9,018.11%276.92M | 101.68%3.04M | -298.65%-181.21M | -35.96%91.22M | 44.94%142.45M | 6,085.08%98.28M | -89.58%1.59M |
Changes in working capital | -179.61%-502.9M | 148.39%631.7M | -1,158.81%-1.31B | -84.98%123.3M | 150.88%820.76M | -1,519.38%-1.61B | -24.40%113.65M | 135.55%150.34M | -733.75%-422.93M | -87.70%66.73M |
-Change in receivables | -564.58%-2.82B | 169.43%607.51M | -222.57%-874.95M | 69.73%713.81M | 142.53%420.55M | -93.94%-988.95M | 27.89%-509.91M | -44.52%-707.1M | -205.35%-489.27M | 180.70%464.42M |
-Change in inventory | -189.03%-70.98M | 181.55%79.73M | 87.27%28.32M | 194.60%15.12M | 69.72%-15.98M | -167.33%-52.78M | 326.44%78.39M | -204.74%-34.62M | 163.19%33.05M | -74.64%12.56M |
-Change in prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 121.40%47.2M | -273.49%-220.52M |
-Change in payables | 10,359.85%1.7B | -96.34%16.21M | 180.91%443.38M | -1,814.07%-547.99M | 109.69%31.97M | -193.80%-330.04M | -61.86%351.84M | 419.89%922.55M | 177.75%177.45M | -1,355.29%-228.25M |
-Provision for loans, leases and other losses | 265.65%95.74M | -243.68%-57.79M | -133.95%-16.82M | -58.55%49.53M | 455.94%119.49M | 164.76%21.49M | -129.99%-33.19M | --110.66M | ---- | ---- |
-Changes in other current assets | 1,569.48%635.96M | 95.01%-43.28M | -889.54%-867.42M | 2.83%109.86M | 129.43%106.84M | -250.64%-363.04M | 244.33%240.99M | -86.96%-166.97M | -471.95%-89.31M | -82.11%24.01M |
-Changes in other current liabilities | -225.01%-36.66M | 262.57%29.33M | 91.69%-18.04M | -237.46%-217.03M | 57.64%157.89M | 792.41%100.16M | -156.02%-14.47M | 125.30%25.82M | -803.05%-102.05M | -82.26%14.52M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -0.85%-4.62M | 46.30%-4.58M | 24.67%-8.53M | -13.95%-11.32M | 10.80%-9.94M | -2.35%-11.14M | 25.22%-10.88M | 7.93%-14.55M | 10.34%-15.81M | 11.12%-17.63M |
Interest received (cash flow from operating activities) | 24.85%14.07M | -9.61%11.27M | 22.23%12.47M | 5.35%10.2M | -4.31%9.69M | -0.96%10.12M | 10.41%10.22M | -3.88%9.26M | -10.39%9.63M | 27.59%10.75M |
Tax refund paid | 69.93%-45.91M | 72.26%-152.67M | -824.17%-550.36M | 127.01%76M | -386.74%-281.41M | 55.56%-57.81M | -1,180.90%-130.09M | 53.86%-10.16M | 43.79%-22.01M | -62.41%-39.16M |
Other operating cash inflow (outflow) | 37.91%-670K | 98.75%-1.08M | -86M | 0 | 0 | 555.96%179.51M | -30.98%-39.37M | 44.16%-30.06M | -5,383,300.00%-53.83M | -1K |
Operating cash flow | -63.22%501.22M | 360.34%1.36B | -127.65%-523.43M | 18.86%1.89B | 8,253.11%1.59B | -97.41%19.06M | -4.41%735.75M | 495.49%769.71M | -157.75%-194.62M | -61.59%337.01M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 56.23%-174.89M | 28.08%-399.54M | -1.98%-555.51M | -76.99%-544.7M | 35.78%-307.76M | -147.38%-479.23M | 57.72%-193.72M | -247.55%-458.16M | 57.29%-131.83M | 6.02%-308.68M |
Net intangibles purchase and sale | 50.00%-500K | 92.55%-1M | -916.29%-13.42M | 84.00%-1.32M | -13.84%-8.25M | -277.93%-7.25M | 84.45%-1.92M | -59.79%-12.33M | ---7.72M | ---- |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | --2.72M | ---- | ---- | ---- |
Net investment product transactions | --560K | --0 | --0 | --0 | --0 | -100.11%-15K | 227.40%13.95M | -136.50%-10.95M | -71.05%30M | 204.91%103.63M |
Advance cash and loans provided to other parties | ---- | ---- | 0.00%-5M | -150.00%-5M | -6.33%-2M | ---1.88M | ---- | ---- | ---- | ---3M |
Repayment of advance payments to other parties and cash income from loans | -6.74%1.65M | -44.38%1.77M | 181.47%3.18M | -39.78%1.13M | 189.49%1.87M | -44.42%647K | 78.25%1.16M | 13.76%653K | -44.38%574K | 146.89%1.03M |
Net changes in other investments | -626.84%-9.78M | 28.91%-1.35M | 89.64%-1.89M | -9,074.37%-18.26M | -1,270.59%-199K | 113.71%17K | 92.14%-124K | -118.01%-1.58M | 94.88%8.75M | 235.96%4.49M |
Investing cash flow | 54.27%-182.96M | 30.13%-400.12M | -0.79%-572.64M | -79.61%-568.15M | 35.14%-316.33M | -174.10%-487.71M | 63.11%-177.93M | -381.33%-482.36M | 50.52%-100.21M | 52.91%-202.53M |
Financing cash flow | ||||||||||
Net issuance payments of debt | --0 | -338.26%-600M | 152.25%251.83M | -0.49%-481.96M | -234.37%-479.61M | 186.66%356.94M | -252.00%-411.89M | -162.05%-117.01M | 163.71%188.57M | -1,005.04%-295.97M |
Net common stock issuance | --0 | --0 | --0 | -318.18%-276K | 55.70%-66K | 53.00%-149K | ---317K | ---- | ---- | ---- |
Increase or decrease of lease financing | 1.32%-161.28M | 4.27%-163.43M | -2.94%-170.72M | -204.69%-165.84M | -71.46%-54.43M | -4.77%-31.75M | -5.72%-30.3M | -169.87%-28.66M | 0.00%-10.62M | -50.00%-10.62M |
Cash dividends paid | -0.14%-56.79M | 6.43%-56.71M | -0.01%-60.61M | -32.95%-60.6M | -0.41%-45.58M | -20.71%-45.39M | -0.02%-37.61M | 9.89%-37.6M | -8.04%-41.72M | -11.29%-38.62M |
Net other fund-raising expenses | 0.00%-1K | 50.00%-1K | -100.00%-2K | ---1K | ---- | ---2K | ---- | -121,400.00%-1.22M | ---1K | ---- |
Financing cash flow | 73.41%-218.07M | -4,100.52%-820.15M | 102.89%20.5M | -22.25%-708.67M | -307.29%-579.68M | 158.25%279.65M | -160.24%-480.11M | -235.43%-184.49M | 139.46%136.22M | -401.51%-345.21M |
Net cash flow | ||||||||||
Beginning cash position | 26.60%677.93M | -66.76%535.51M | 61.89%1.61B | 233.00%995.19M | -38.74%298.85M | 18.95%487.85M | 33.48%410.14M | -34.05%307.28M | -31.14%465.89M | 126.88%676.63M |
Current changes in cash | -29.66%100.19M | 113.24%142.42M | -274.64%-1.08B | -11.55%615.89M | 468.44%696.34M | -343.21%-189M | -24.46%77.71M | 164.85%102.87M | 24.73%-158.61M | -155.69%-210.74M |
Cash adjustments other than cash changes | -100.00%-2K | ---1K | ---- | 0.00%-1K | 0.00%-1K | ---1K | ---- | 0.00%-1K | ---1K | ---- |
End cash Position | 14.78%778.12M | 26.60%677.93M | -66.76%535.51M | 61.89%1.61B | 233.00%995.19M | -38.74%298.85M | 18.95%487.85M | 33.48%410.14M | -34.05%307.28M | -31.14%465.89M |
Free cash flow | -71.27%276.3M | 187.81%961.79M | -181.53%-1.1B | 13.48%1.34B | 352.98%1.18B | -188.78%-467.96M | 94.48%527.12M | 181.11%271.05M | -1,743.29%-334.16M | -96.23%20.34M |
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 |
No Data