(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 | 329.35%973.28M | -335.26%-424.37M | -79.30%180.38M | 209.03%871.3M | 69.12%-799.15M | -544.83%-2.59B | -1,301.00%-401.3M | -128.57%-28.64M | -16.25%100.26M | -23.13%119.71M |
Net profit before non-cash adjustment | -1,724.12%-2B | -121.21%-109.66M | 23.98%516.92M | 128.37%416.95M | -479.90%-1.47B | 907.15%386.9M | -18.57%38.42M | -72.53%47.17M | 60.35%171.74M | 6.80%107.1M |
Total adjustment of non-cash items | 157.00%872.29M | 173.97%339.42M | -576.94%-458.87M | -59.83%96.21M | -2.34%239.54M | 278.65%245.28M | 35.69%64.78M | 154.19%47.74M | -59.69%18.78M | -37.71%46.59M |
-Depreciation and amortization | 29.18%381.96M | 60.05%295.67M | 11.04%184.73M | 10.86%166.36M | 49.31%150.06M | 52.28%100.51M | 12.50%66M | 19.23%58.67M | 10.32%49.21M | -6.90%44.6M |
-Reversal of impairment losses recognized in profit and loss | -30.01%31.82M | -16.64%45.47M | --54.54M | ---- | --62.68M | ---- | ---- | ---- | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 162.50%105K | 101.07%40K |
-Share of associates | -33.15%1.82M | --2.72M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Disposal profit | 51,575.00%297.65M | -89.35%576K | -77.46%5.41M | 12.18%23.98M | 106.57%21.38M | --10.35M | --0 | --0 | -64.91%20K | --57K |
-Net exchange gains and losses | 43.91%-14.12M | 96.53%-25.18M | -305.96%-725.34M | -825.02%-178.67M | -82.11%24.64M | 583.56%137.72M | ---28.48M | ---- | ---- | ---- |
-Other non-cash items | 759.13%173.16M | -7.48%20.16M | -74.23%21.78M | 539.68%84.54M | -483.02%-19.23M | -112.10%-3.3M | 349.40%27.26M | 64.23%-10.93M | -1,712.99%-30.55M | -93.82%1.89M |
Changes in working capital | 421.23%2.1B | -634.71%-654.13M | -65.84%122.34M | -16.93%358.14M | 113.39%431.14M | -538.24%-3.22B | -308.30%-504.49M | -36.90%-123.56M | -165.60%-90.26M | -75.59%-33.98M |
-Change in receivables | 243.71%1.24B | -224.62%-862.57M | -30.77%692.16M | 207.84%999.87M | 71.53%-927.15M | -522.95%-3.26B | -353.20%-522.68M | -59.76%-115.33M | -167.32%-72.19M | -75.48%-27.01M |
-Change in inventory | -141.84%-24.98M | 244.36%59.69M | -2,393.34%-41.35M | 102.66%1.8M | -612.25%-67.66M | 429.95%13.21M | 89.53%-4M | -119.44%-38.23M | -93.68%-17.42M | -452.12%-8.99M |
-Change in prepaid assets | -374.50%-55.85M | 123.41%20.35M | -198.47%-86.9M | 1,401.86%88.25M | --5.88M | ---- | ---- | ---- | ---- | ---- |
-Change in payables | -116.33%-1.44M | 162.93%8.83M | -340.84%-14.03M | -95.20%5.83M | 3,113.23%121.4M | -118.13%-4.03M | 518.65%22.22M | 657.76%3.59M | -131.91%-644K | 186.46%2.02M |
-Provision for loans, leases and other losses | 1,597.23%899.52M | 109.92%53M | 31.02%-534.13M | -152.37%-774.3M | 5,382.11%1.48B | 81,827.27%26.97M | -100.12%-33K | --26.4M | ---- | ---- |
-Changes in other current assets | -33.33%44.38M | -37.54%66.57M | 190.42%106.58M | 120.40%36.7M | ---179.86M | ---- | ---- | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -81.47%-86.04M | -31.41%-47.42M | 17.33%-36.08M | 32.84%-43.65M | -219.96%-64.98M | -136.77%-20.31M | -45.32%-8.58M | 22.52%-5.9M | 18.72%-7.62M | 15.34%-9.37M |
Interest received (cash flow from operating activities) | -28.60%42.46M | 53.09%59.48M | -29.31%38.85M | -32.49%54.96M | 0.00%81.41M | 633.41%81.41M | 2,151.52%11.1M | 614.49%493K | -99.36%69K | 210.03%10.85M |
Tax refund paid | 72.40%-82.79M | -50.52%-300M | 24.63%-199.31M | -128.79%-264.45M | -30.79%-115.59M | -2,910.15%-88.38M | 88.64%-2.94M | -81.95%-25.85M | -29.20%-14.21M | -187.50%-11M |
Other operating cash inflow (outflow) | -192.69M | 0 | 0 | -6,382,000.00%-63.82M | 200.00%1K | 0.00%-1K | 0.00%-1K | -1K | 0 | 0 |
Operating cash flow | 191.85%654.22M | -4,307.05%-712.31M | -102.92%-16.16M | 161.71%554.34M | 65.65%-898.31M | -550.95%-2.61B | -570.57%-401.72M | -176.31%-59.91M | -28.76%78.51M | -23.65%110.19M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 47.03%-77.19M | -142.38%-145.74M | 48.98%-60.13M | -34.28%-117.86M | 11.57%-87.77M | -133.80%-99.25M | -12.33%-42.45M | -128.74%-37.79M | -7.61%-16.52M | -3.21%-15.35M |
Net intangibles purchase and sale | -24.76%-243.64M | -30.25%-195.29M | -299.79%-149.93M | 34.35%-37.5M | 12.47%-57.13M | -8.49%-65.27M | -8.13%-60.16M | -12.98%-55.64M | -71.73%-49.25M | -14.82%-28.68M |
Net business purchase and sale | -640.77%-940.11M | ---126.91M | --0 | -97.82%2.3M | 380.57%105.36M | 88.91%-37.55M | ---338.48M | ---- | ---- | ---- |
Net investment product transactions | 70.84%-48.43M | -108.07%-166.09M | -22.85%-79.83M | -114.33%-64.98M | -160.93%-30.32M | --49.76M | ---- | ---24.33M | ---- | ---- |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---87.77M | ---- | ---322.44M | ---- | ---- | ---- |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --244.8M |
Net changes in other investments | -132.73%-21.86M | 238.04%66.79M | -256.43%-48.38M | 62.23%-13.57M | 32.54%-35.94M | -71.32%-53.28M | -53.61%-31.1M | -162.03%-20.25M | -182.55%-7.73M | 180.32%9.36M |
Investing cash flow | -134.68%-1.33B | -67.69%-567.24M | -46.05%-338.27M | -19.66%-231.61M | 5.85%-193.56M | 74.13%-205.6M | -475.78%-794.63M | -87.78%-138.01M | -134.97%-73.49M | 675.53%210.13M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -166.76%-1.3B | 1,268.83%1.95B | 87.15%-167.11M | -155.48%-1.3B | 104.52%2.34B | 8.14%1.15B | 32.45%1.06B | 3,345.59%800.07M | 69.84%-24.65M | 63.67%-81.73M |
Net common stock issuance | 241.41%499.95M | 1,173.57%146.44M | -91.87%11.5M | -71.28%141.38M | -66.26%492.22M | 43,315.95%1.46B | -98.98%3.36M | --330.73M | ---- | --88M |
Increase or decrease of lease financing | -6.00%-69.47M | -58.76%-65.54M | 4.56%-41.28M | 37.09%-43.25M | -458.56%-68.76M | -11.78%-12.31M | -13.10%-11.01M | -54.78%-9.74M | ---6.29M | ---- |
Issuance fees | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---6.08M | ---- | ---- |
Net other fund-raising expenses | -17,873.68%-3.38M | 100.42%19K | 98.38%-4.5M | -191.40%-278.37M | 12,275.82%304.57M | -29.75%2.46M | 775.75%3.5M | --400K | ---- | -419.87%-4.94M |
Financing cash flow | -143.11%-876.95M | 1,110.04%2.03B | 86.40%-201.4M | -148.20%-1.48B | 18.38%3.07B | 145.83%2.59B | -5.36%1.06B | 3,704.77%1.12B | -2,431.73%-30.94M | 100.59%1.33M |
Net cash flow | ||||||||||
Beginning cash position | 52.75%2.12B | -21.39%1.39B | -38.63%1.77B | 209.94%2.88B | -21.69%928.84M | -11.39%1.19B | 217.86%1.34B | -5.80%421.13M | 256.50%447.06M | -47.97%125.4M |
Current changes in cash | -305.92%-1.55B | 235.77%754.62M | 52.00%-555.83M | -158.48%-1.16B | 977.31%1.98B | -60.29%-225.68M | -115.35%-140.79M | 3,638.40%917.47M | -108.06%-25.93M | 378.21%321.65M |
Effect of exchange rate changes | 476.42%83.21M | -110.75%-22.11M | 349.41%205.66M | 238.66%45.76M | -4.53%-33M | -169.34%-31.57M | ---11.72M | ---- | ---- | ---- |
Cash adjustments other than cash changes | -78,000.00%-781K | 100.00%-1K | ---27.81M | ---- | 155,200.00%3.1M | 0.00%-2K | ---2K | ---- | ---- | 300.00%2K |
End cash Position | -69.37%649.71M | 52.75%2.12B | -21.39%1.39B | -38.63%1.77B | 209.94%2.88B | -21.69%928.84M | -11.39%1.19B | 217.86%1.34B | -5.80%421.13M | 256.50%447.06M |
Free cash flow | 131.65%333.39M | -365.62%-1.05B | -156.70%-226.23M | 138.25%398.98M | 62.47%-1.04B | -451.13%-2.78B | -228.91%-504.33M | -1,303.57%-153.34M | -80.74%12.74M | -36.68%66.16M |
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