KASAI KOGYO
7256
DREAM VISION
3185
Osaka Yuka Industry
4124
Linkers
5131
Nissan Motor
7201
(FY)Sep 30, 2024 | (Q2)Mar 31, 2024 | (Q1)Dec 31, 2023 | (FY)Sep 30, 2023 | (Q2)Mar 31, 2023 | (Q1)Dec 31, 2022 | (FY)Sep 30, 2022 | (FY)Sep 30, 2021 | (FY)Sep 30, 2020 | (FY)Sep 30, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 29.12%4.42B | 37.93%1.55B | 59.63%432.61M | 10.80%3.42B | 1.13B | 271.01M | 93.71%3.09B | 47.89%1.59B | 29.08%1.08B | 44.36%835.24M |
Net profit before non-cash adjustment | 75.40%3.34B | 714.23%1.37B | 110.84%858.1M | 23.09%1.91B | --168.12M | --406.99M | 197.16%1.55B | -80.75%521.11M | 333.23%2.71B | -28.96%624.76M |
Total adjustment of non-cash items | 41.82%1.92B | -41.97%564.71M | -42.99%285.84M | -15.14%1.36B | --973.17M | --501.41M | 85.14%1.6B | 155.07%863.66M | -647.00%-1.57B | 228.13%286.72M |
-Depreciation and amortization | 4.10%1.7B | 4.43%417.25M | 6.47%413.89M | 13.46%1.63B | --399.55M | --388.73M | 72.73%1.44B | 56.70%833.9M | 200.94%532.18M | 222.51%176.84M |
-Share of associates | 69.55%-23.69M | 8.89%-57.65M | -286.14%-69.16M | -835.70%-77.79M | ---63.27M | --37.16M | -41.92%10.57M | 286.33%18.2M | -127.47%-9.77M | --35.57M |
-Disposal profit | --0 | --0 | --0 | -470,119.75%-1.48B | --0 | --0 | -99.24%314K | 101.94%41.23M | -6,525.72%-2.13B | -411.07%-32.13M |
-Remuneration paid in stock | --315.82M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other non-cash items | -105.41%-69.04M | -70.56%90.37M | -177.98%-58.89M | 764.05%1.28B | --306.92M | --75.52M | 597.68%147.71M | -178.33%-29.68M | -64.40%37.89M | 136.84%106.44M |
Changes in working capital | -633.75%-849.09M | -2,319.02%-381.19M | -11.60%-711.32M | 370.11%159.08M | ---15.76M | ---637.39M | -128.09%-58.9M | 448.28%209.63M | 21.05%-60.19M | 1.13%-76.24M |
-Change in receivables | 121.11%102.27M | 34.40%-147.34M | 212.97%258.29M | -178.82%-484.37M | ---224.6M | ---228.64M | -182.36%-173.72M | 208.62%210.93M | -118.54%-194.2M | 15.52%-88.86M |
-Change in inventory | -235.13%-141.54M | 47.54%25.48M | -39.93%-68.76M | 204.55%104.75M | --17.27M | ---49.14M | -212.46%-100.19M | --89.09M | ---- | ---- |
-Change in prepaid assets | ---- | ---- | ---- | -255.54%-194.86M | ---- | ---- | ---54.81M | ---- | ---- | ---- |
-Change in payables | -281.55%-983.57M | -3,744.95%-512.7M | -7,211.69%-430.68M | 4,107.56%541.77M | --14.07M | --6.06M | -60.68%12.88M | 12.42%32.75M | -60.72%29.13M | 444.85%74.16M |
-Change in accrued expense | ---- | ---- | ---- | -10.41%154.42M | ---- | ---- | 1,823.62%172.36M | ---10M | ---- | ---- |
-Changes in other current assets | -27.71%27.02M | 251.39%39.74M | 28.68%-240.39M | -55.81%37.38M | --11.31M | ---337.04M | 174.77%84.59M | -207.87%-113.14M | 270.42%104.88M | -224.14%-61.54M |
-Changes in other current liabilities | --146.73M | 28.54%213.63M | -702.70%-229.78M | ---- | --166.19M | ---28.63M | ---- | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | 36.17M | 0 | 6.04%34.67M | 0 | 32.69M | |||||
Interest paid (cash flow from operating activities) | -6.73%-40.09M | 5.10%-8.38M | 25.57%-8.92M | 15.08%-37.56M | -8.83M | -11.99M | -114.50%-44.24M | 16.94%-20.62M | -357.74%-24.83M | -5.42M |
Interest received (cash flow from operating activities) | 0.25%66.26M | 76.24%66.09M | 15,994.85%37.5M | -95.32%233K | 497,400.00%4.98M | |||||
Tax refund paid | -312.47%-1.4B | -80.87%18.85M | -395.59%-894.47M | 18.14%-339.74M | 98.5M | -180.49M | 71.24%-415.03M | -267.95%-1.44B | 2.74%-392.19M | -111.81%-403.24M |
Other operating cash inflow (outflow) | 0 | -200.00%-1K | 0 | -720.17M | 1K | -1K | 0 | 1K | 0 | -200.00%-1K |
Operating cash flow | 26.03%3.01B | 28.61%1.56B | -492.10%-436.11M | -11.30%2.39B | --1.22B | --111.23M | 1,502.21%2.7B | -74.56%168.23M | 53.24%661.31M | 11.17%431.55M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 12.03%-217.07M | -57.87%-31.54M | 16.07%-64.59M | -14.35%-246.75M | ---19.98M | ---76.96M | -42.28%-215.78M | 16.46%-151.66M | 78.22%-181.53M | -1,694.30%-833.6M |
Net intangibles purchase and sale | -32.30%-609.55M | -61.71%-159.93M | -35.95%-142.19M | -19.64%-460.71M | ---98.9M | ---104.59M | -17.93%-385.09M | -5.95%-326.53M | -31.19%-308.19M | -129.37%-234.92M |
Net business purchase and sale | 6.46%-1.13B | -3.69%215.05M | --0 | ---1.21B | --223.3M | ---25.42M | --0 | ---10.88B | ---- | -2,702.55%-2.06B |
Net investment product transactions | -131.94%-1.11B | ---150M | 214.58%74.36M | 294.30%3.49B | --0 | ---64.9M | 18.44%-1.79B | -188.29%-2.2B | 350.15%2.49B | -258.83%-996.07M |
Dividends received (cash flow from investment activities) | ---- | ---- | ---- | --204.7M | ---- | ---- | --0 | ---- | ---- | ---- |
Net changes in other investments | 89.59%-5.54M | 110.68%5.82M | 204.04%438K | -173.87%-53.23M | --2.76M | ---421K | -14.92%72.05M | 360.51%84.69M | -53.03%-32.51M | 37.22%-21.24M |
Investing cash flow | -278.98%-3.08B | -212.52%-120.6M | 51.53%-131.98M | 174.02%1.72B | --107.18M | ---272.28M | 82.76%-2.32B | -784.26%-13.48B | 147.55%1.97B | -676.10%-4.14B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 227.17%866.59M | 0.29%-90.07M | -0.11%-240.78M | 2.89%-681.43M | ---90.33M | ---240.52M | -133.44%-701.69M | 1,254.88%2.1B | -118.14%-181.69M | --1B |
Net common stock issuance | 99.94%-296K | -107.77%-182K | 99.98%-87K | -2,390.57%-463.54M | --2.34M | ---551.38M | 110.03%20.24M | 78.24%-201.72M | -104.64%-927.02M | 39,002.17%19.96B |
Increase or decrease of lease financing | ---712.44M | 26.60%-177.59M | -65.47%-173.75M | ---- | ---241.95M | ---105.01M | ---- | ---- | ---- | ---- |
Net other fund-raising expenses | -325.21%-116M | ---116M | -200.00%-1K | --51.51M | --0 | --1K | ---- | --79.23M | ---- | ---1K |
Financing cash flow | 103.46%37.86M | -16.34%-383.83M | 53.77%-414.62M | -60.46%-1.09B | ---329.93M | ---896.9M | -134.49%-681.45M | 278.21%1.98B | -105.29%-1.11B | 40,964.49%20.96B |
Net cash flow | ||||||||||
Beginning cash position | 24.14%15.51B | 27.04%14.53B | 24.14%15.51B | -2.41%12.5B | --11.44B | --12.5B | -46.95%12.8B | 6.73%24.14B | 321.46%22.61B | -1.73%5.37B |
Current changes in cash | -100.88%-26.52M | 6.65%1.06B | 7.11%-982.72M | 1,076.06%3.02B | --992.45M | ---1.06B | 97.27%-309.11M | -844.53%-11.33B | -91.18%1.52B | 18,366.59%17.25B |
Cash adjustments other than cash changes | -22,023,000.00%-220.23M | ---- | ---2K | 200.00%1K | ---- | ---- | -150.00%-1K | 100.00%2K | 0.00%1K | 200.00%1K |
End cash Position | -1.59%15.27B | 25.41%15.59B | 27.04%14.53B | 24.14%15.51B | --12.43B | --11.44B | -2.41%12.5B | -46.95%12.8B | 6.73%24.14B | 321.46%22.61B |
Free cash flow | 29.90%2.19B | 25.09%1.37B | -814.25%-642.89M | -19.63%1.68B | --1.1B | ---70.32M | 775.74%2.09B | -280.63%-309.96M | 126.94%171.6M | -366.16%-636.97M |
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 |