(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 | -12.40%1.18B | 31.89%1.35B | 7.51%1.02B | 533.92%952.53M | -141.14%-219.52M | 533.63M |
Net profit before non-cash adjustment | -162.96%-1B | 34.18%1.59B | 87.83%1.18B | 194.22%630.66M | -34.10%214.35M | --325.25M |
Total adjustment of non-cash items | 3,888.63%1.97B | 289.05%49.37M | -117.25%-26.12M | 347.61%151.39M | 130.72%33.82M | ---110.09M |
-Depreciation and amortization | 57.39%108.91M | 9.02%69.2M | 17.30%63.48M | 15.18%54.11M | 88.99%46.98M | --24.86M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | 530.89%44.15M | --7M | --0 |
-Share of associates | ---- | ---- | ---- | ---- | ---- | --1.53M |
-Disposal profit | 466.97%20.87M | 88.88%-5.69M | -1,455.90%-51.13M | 114.19%3.77M | 81.24%-26.57M | ---141.65M |
-Net exchange gains and losses | 372.60%965K | 97.36%-354K | -179.68%-13.41M | 471.47%16.82M | -34.09%2.94M | --4.47M |
-Other non-cash items | 13,433.87%1.84B | 44.97%-13.79M | -177.02%-25.06M | 837.52%32.53M | 392.90%3.47M | --704K |
Changes in working capital | 174.49%214.67M | -114.46%-288.18M | -178.83%-134.38M | 136.45%170.47M | -246.86%-467.69M | --318.46M |
-Change in receivables | -56.61%-510.44M | 22.81%-325.92M | -10.01%-422.24M | -315.86%-383.83M | 57.11%-92.3M | ---215.2M |
-Change in payables | 419.61%295.79M | -48.13%56.93M | -73.00%109.76M | 218.78%406.47M | -282.67%-342.21M | --187.34M |
-Provision for loans, leases and other losses | 62.42%76.93M | -46.59%47.36M | 22.09%88.68M | 338.80%72.64M | -87.52%16.55M | --132.62M |
-Changes in other current assets | -729.03%-22.68M | -91.27%3.61M | 9.92%41.29M | 214.81%37.57M | -95.85%11.93M | --287.82M |
-Changes in other current liabilities | 634.62%375.07M | -245.73%-70.16M | 27.93%48.14M | 161.02%37.63M | 16.80%-61.67M | ---74.12M |
Dividends paid (cash flow from operating activities) | ||||||
Dividends received (cash flow from operating activities) | ||||||
Interest paid (cash flow from operating activities) | -62.02%-7.61M | 24.16%-4.7M | 22.35%-6.19M | -30.86%-7.98M | 3.67%-6.1M | -6.33M |
Interest received (cash flow from operating activities) | -32.56%203K | -97.41%301K | 4,658.20%11.61M | 171.11%244K | -95.60%90K | 2.05M |
Tax refund paid | -110.22%-637.75M | 15.74%-303.38M | -17.46%-360.03M | -1,018.45%-306.51M | 176.95%33.37M | -43.37M |
Other operating cash inflow (outflow) | -60.26M | 0 | 0 | 0 | 0 | -1K |
Operating cash flow | -54.19%477.73M | 55.77%1.04B | 4.89%669.48M | 432.19%638.29M | -139.54%-192.15M | --485.98M |
Investing cash flow | ||||||
Net PPE purchase and sale | -1,908.47%-257.33M | 80.90%-12.81M | -838.20%-67.09M | 56.25%-7.15M | 41.22%-16.35M | ---27.81M |
Net intangibles purchase and sale | 27.15%-32.27M | 8.43%-44.29M | 46.25%-48.37M | -68.91%-89.99M | -20,080.68%-53.28M | ---264K |
Net business purchase and sale | ---- | ---- | ---- | ---- | -120.95%-33.53M | --160M |
Net investment product transactions | 188.00%44M | -232.20%-50M | --37.82M | ---- | ---- | ---50M |
Advance cash and loans provided to other parties | -133.33%-3.36M | 48.75%-1.44M | -37.75%-2.81M | -114.74%-2.04M | 96.96%-950K | ---31.2M |
Repayment of advance payments to other parties and cash income from loans | 133.33%3.36M | -83.23%1.44M | 320.98%8.59M | 114.74%2.04M | -92.35%950K | --12.43M |
Dividends received (cash flow from investment activities) | --0 | -63.94%7.03M | --19.48M | ---- | --875K | --0 |
Net changes in other investments | ---319.61M | ---- | 92.32%-17.43M | -353.96%-226.81M | -664.55%-49.96M | --8.85M |
Investing cash flow | -464.78%-565.2M | -43.37%-100.08M | 78.45%-69.8M | -112.80%-323.96M | -311.44%-152.24M | --72M |
Financing cash flow | ||||||
Net issuance payments of debt | 2,524.16%987.92M | 94.94%-40.75M | -276.18%-804.67M | 982.02%456.74M | 146.37%42.21M | ---91.03M |
Net common stock issuance | 588.67%68.25M | -32.74%9.91M | -99.44%14.74M | 22,016.03%2.65B | -49.69%12M | --23.85M |
Issuance fees | ---- | ---- | ---- | ---20.67M | ---- | ---- |
Net other fund-raising expenses | -200.00%-1K | 0.00%1K | --1K | ---- | ---- | --1.26M |
Financing cash flow | 3,524.56%1.06B | 96.10%-30.84M | -125.56%-789.93M | 5,599.83%3.09B | 182.24%54.21M | ---65.92M |
Net cash flow | ||||||
Beginning cash position | 19.15%5.67B | -4.36%4.76B | 215.88%4.98B | -15.54%1.58B | 35.80%1.87B | --1.37B |
Current changes in cash | 6.22%968.71M | 579.34%911.95M | -105.59%-190.25M | 1,273.20%3.4B | -158.97%-290.17M | --492.06M |
Effect of exchange rate changes | ---- | ---- | ---- | -699.48%-1.16M | --193K | ---- |
Cash adjustments other than cash changes | 200.00%1K | 100.00%-1K | ---26.75M | ---- | -150.00%-1K | --2K |
End cash Position | 17.07%6.64B | 19.15%5.67B | -4.36%4.76B | 215.88%4.98B | -15.54%1.58B | --1.87B |
Free cash flow | -80.91%188.14M | 78.51%985.76M | 2.05%552.22M | 306.73%541.15M | -157.17%-261.77M | --457.9M |
Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data