(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 | |
---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | |||||||
Cash from operating activities | 52.67%2.07B | 5,876.40%1.36B | -98.14%22.73M | 408.45%1.22B | -186.39%-397.04M | 760.39%459.57M | -69.59M |
Net profit before non-cash adjustment | 34.07%1.51B | 51.31%1.13B | 20.60%745.83M | 45.10%618.44M | 88.10%426.2M | 34.04%226.58M | --169.04M |
Total adjustment of non-cash items | 31.29%588.05M | 45.26%447.91M | -15.00%308.35M | 24.52%362.76M | 1,414.74%291.33M | -111.12%-22.16M | --199.31M |
-Depreciation and amortization | 35.95%525.34M | 6.86%386.41M | 31.64%361.59M | 18.21%274.69M | 20.75%232.37M | 14.72%192.45M | --167.75M |
-Disposal profit | -99.06%135K | --14.31M | --0 | --898K | ---- | ---- | ---- |
-Remuneration paid in stock | 135.73%38.79M | --16.46M | ---- | ---- | ---- | ---- | ---- |
-Other non-cash items | -22.58%23.79M | 157.72%30.73M | -161.07%-53.24M | 47.86%87.18M | 127.47%58.96M | -780.01%-214.61M | --31.56M |
Changes in working capital | 87.62%-26.97M | 78.88%-217.82M | -523.63%-1.03B | 121.84%243.48M | -536.83%-1.11B | 158.26%255.15M | ---437.94M |
-Change in receivables | -619.44%-2.2B | -180.26%-305.53M | 47.89%-109.02M | -2,042.07%-209.2M | -123.50%-9.77M | 116.10%41.56M | ---258.11M |
-Change in inventory | 12.98%-773.87M | -923.01%-889.29M | 158.97%108.05M | 85.53%-183.23M | -1,120.41%-1.27B | -433.59%-103.79M | --31.11M |
-Change in prepaid assets | ---- | ---- | -1,566.62%-956.04M | 138.36%65.19M | -158.43%-169.95M | --290.86M | ---- |
-Change in payables | 325.56%1.98B | 267.88%466.13M | -146.84%-277.66M | 85.14%592.74M | 861.87%320.15M | -125.48%-42.02M | --164.91M |
-Provision for loans, leases and other losses | --263.03M | --0 | 1,022.92%203.22M | -288.58%-22.02M | -82.97%11.68M | 138.28%68.54M | --28.77M |
-Changes in other current assets | -154.13%-109.74M | --202.72M | ---- | ---- | ---- | ---- | ---- |
-Changes in other current liabilities | 162.23%808.05M | --308.15M | ---- | ---- | ---- | ---- | ---404.62M |
Dividends paid (cash flow from operating activities) | |||||||
Dividends received (cash flow from operating activities) | |||||||
Interest paid (cash flow from operating activities) | -120.81%-14M | -609.06%-6.34M | -492.05%-894K | 40.32%-151K | 46.51%-253K | 34.67%-473K | -724K |
Interest received (cash flow from operating activities) | 1,808.00%477K | 8.70%25K | -68.06%23K | -41.94%72K | 416.67%124K | -36.84%24K | 38K |
Tax refund paid | 28.34%-348.5M | -102.52%-486.3M | 13.76%-240.12M | -99.46%-278.44M | -16.28%-139.59M | -121.29%-120.05M | -54.25M |
Other operating cash inflow (outflow) | 0 | -100.02%-1K | -44.34%6.07M | 2,087.07%10.91M | -549K | 0 | 0 |
Operating cash flow | 97.71%1.71B | 508.14%866M | -122.17%-212.18M | 278.12%957.08M | -258.46%-537.31M | 372.29%339.08M | ---124.53M |
Investing cash flow | |||||||
Net PPE purchase and sale | 76.37%-14.71M | -329.74%-62.23M | 43.98%-14.48M | 11.83%-25.85M | -17.60%-29.32M | -38.51%-24.93M | ---18M |
Net intangibles purchase and sale | -26.51%-553.75M | 11.13%-437.7M | -11.24%-492.54M | -51.53%-442.78M | -99.29%-292.22M | -25.99%-146.63M | ---116.38M |
Net investment product transactions | ---99.99M | --0 | ---- | ---- | ---- | ---- | ---- |
Advance cash and loans provided to other parties | ---50.72M | --0 | ---- | ---- | ---- | ---- | ---- |
Net changes in other investments | 99.99%-2K | -23.99%-30M | -917.67%-24.2M | 119.45%2.96M | -9,974.83%-15.21M | 97.52%-151K | ---6.1M |
Investing cash flow | -35.71%-719.17M | 0.24%-529.93M | -14.07%-531.21M | -38.28%-465.67M | -96.11%-336.75M | -22.23%-171.71M | ---140.48M |
Financing cash flow | |||||||
Net issuance payments of debt | -66.67%500M | --1.5B | --0 | ---- | ---- | ---- | ---- |
Net common stock issuance | -23.87%17.32M | 121.01%22.75M | -175.52%-108.3M | -80.07%143.39M | --719.63M | ---- | ---- |
Increase or decrease of lease financing | -14,473.67%-65.87M | ---452K | ---- | ---- | ---- | ---- | ---- |
Issuance fees | ---- | ---- | ---- | ---- | ---25.44M | ---- | ---- |
Cash dividends paid | -59.90%-382.29M | -26.87%-239.09M | -35.54%-188.45M | ---139.04M | ---- | ---- | ---- |
Net other fund-raising expenses | -91.54%-5.35M | 55.64%-2.79M | 22.93%-6.29M | 14.88%-8.16M | -104.22%-9.59M | 1,892.81%227.17M | ---12.67M |
Financing cash flow | -95.02%63.81M | 522.53%1.28B | -7,853.70%-303.04M | -100.56%-3.81M | 201.36%684.6M | 1,892.81%227.17M | ---12.67M |
Net cash flow | |||||||
Beginning cash position | 67.72%4B | -30.48%2.39B | 16.55%3.43B | -6.04%2.95B | 14.39%3.14B | -9.20%2.74B | --3.02B |
Current changes in cash | -34.63%1.06B | 254.48%1.62B | -314.61%-1.05B | 357.35%487.59M | -148.02%-189.47M | 242.08%394.53M | ---277.68M |
Cash adjustments other than cash changes | 0.00%1K | 200.00%1K | 0.00%-1K | ---1K | ---- | ---- | ---1K |
End cash Position | 26.40%5.06B | 67.72%4B | -30.48%2.39B | 16.55%3.43B | -6.04%2.95B | 14.39%3.14B | --2.74B |
Free cash flow | 212.42%1.14B | 150.90%366.08M | -247.24%-719.2M | 156.87%488.44M | -612.70%-858.85M | 164.70%167.52M | ---258.91M |
Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data