Twenty-four seven
7074
Alpico Holdings
297A
Branding Technology
7067
Estore
4304
Axel Mark
3624
(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 | (FY)Sep 30, 2014 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 44.78%1.28B | -17.17%887.55M | 5.64%1.07B | 1.70%1.01B | -10.05%997.35M | -6.28%1.11B | 16.46%1.18B | -23.11%1.02B | 39.38%1.32B | 60.63%947.91M |
Net profit before non-cash adjustment | 14.95%925.24M | -12.96%804.9M | 54.94%924.7M | -41.66%596.83M | 13.07%1.02B | -1.75%904.84M | -9.97%920.99M | 2.41%1.02B | 38.68%998.87M | 28.90%720.26M |
Total adjustment of non-cash items | 112.01%263.19M | -10.66%124.14M | -50.38%138.95M | 78.86%280M | -34.11%156.55M | 56.07%237.6M | 2,057.83%152.24M | -96.05%7.06M | -54.29%178.73M | 178.28%391.01M |
-Depreciation and amortization | 5.65%161.35M | -22.48%152.72M | -7.68%197M | 7.67%213.39M | -0.07%198.2M | 3.60%198.33M | 8.47%191.44M | -3.14%176.49M | 1.94%182.22M | 4.37%178.74M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --21.99M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -68.62%3.51M | 106.90%11.18M | -2,154.94%-161.97M |
-Share of associates | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -81.06%-30.09M |
-Disposal profit | -354.56%-4.02M | -89.56%1.58M | 359.76%15.11M | 13.51%-5.82M | 65.02%-6.73M | 57.36%-19.23M | 22.23%-45.1M | -4,096.28%-57.99M | 51.78%1.45M | 162.94%956K |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --14.89M | ---- | ---- |
-Other non-cash items | 451.08%105.86M | 58.79%-30.15M | -201.02%-73.16M | 307.38%72.42M | -159.70%-34.92M | 893.23%58.5M | 104.54%5.89M | -705.75%-129.85M | -104.23%-16.12M | 1,962.16%381.39M |
Changes in working capital | 332.74%96.56M | -628.05%-41.49M | -94.28%7.86M | 175.43%137.47M | -440.58%-182.26M | -130.69%-33.72M | 876.50%109.85M | -109.85%-14.15M | 187.93%143.64M | -49.70%-163.36M |
-Change in receivables | 48.37%-78.31M | -5,173.94%-151.66M | -98.27%2.99M | 434.44%173.11M | 42.28%-51.76M | -124.82%-89.68M | -33.38%-39.89M | -117.62%-29.91M | 277.00%169.69M | -372.18%-95.87M |
-Change in inventory | -184.40%-5.21M | -43.30%6.17M | 159.41%10.89M | 39.51%-18.32M | -1,087.32%-30.29M | 183.80%3.07M | -1,691.74%-3.66M | 110.82%230K | -2,892.96%-2.13M | 99.15%-71K |
-Change in prepaid assets | 628.62%28.68M | -113.49%-5.43M | 749.57%40.23M | 123.60%4.74M | -209.54%-20.06M | 147.68%18.31M | -257.61%-38.41M | -676.18%-10.74M | -46.85%1.86M | 517.00%3.51M |
-Change in payables | -56.78%17.4M | 502.12%40.25M | 52.37%-10.01M | -197.38%-21.02M | 202.30%21.58M | -48.18%7.14M | -6.82%13.78M | 248.97%14.79M | 108.03%4.24M | -556.08%-52.73M |
-Change in accrued expense | 161.09%82.75M | 150.48%31.7M | -1,213.26%-62.79M | 91.94%-4.78M | -6,040.84%-59.35M | -99.05%999K | 859.25%105.45M | 135.08%10.99M | -86.40%-31.34M | 63.59%-16.81M |
-Provision for loans, leases and other losses | 36.74%51.25M | 41.15%37.48M | 227.46%26.55M | -383.49%-20.83M | 1,001.65%7.35M | -91.55%667K | --7.9M | ---- | ---- | ---- |
-Changes in other current assets | ---- | ---- | ---- | 149.44%24.58M | -292.94%-49.73M | -60.15%25.78M | 13,127.40%64.68M | -62.84%489K | 194.81%1.32M | 96.92%-1.39M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -10.72%-6.8M | 9.54%-6.15M | 8.36%-6.79M | 2.56%-7.41M | 19.59%-7.61M | -8.04%-9.46M | 2.56%-8.76M | 38.31%-8.99M | 36.24%-14.57M | 10.94%-22.85M |
Interest received (cash flow from operating activities) | -5.83%4.59M | -64.20%4.87M | 151.79%13.61M | -8.06%5.41M | -5.22%5.88M | 2.07%6.2M | -10.53%6.08M | -56.79%6.79M | 48.25%15.72M | 140.21%10.6M |
Tax refund paid | 25.73%-267.32M | -34.29%-359.92M | 19.98%-268.01M | 6.17%-334.93M | 5.84%-356.96M | -4.02%-379.1M | 20.55%-364.45M | -8.87%-458.7M | -51.56%-421.32M | -13.41%-277.99M |
Other operating cash inflow (outflow) | -1K | 0 | 0.00%-1K | 0.00%-1K | -1K | 0 | 0 | -2K | 0 | 0 |
Operating cash flow | 92.92%1.02B | -35.04%526.37M | 19.63%810.32M | 6.06%677.36M | -12.08%638.66M | -10.98%726.37M | 47.02%815.95M | -38.41%554.99M | 37.01%901.06M | 103.13%657.67M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 87.07%-37.55M | -225.35%-290.4M | 33.71%-89.26M | -38.51%-134.65M | -140.70%-97.21M | 89.52%-40.39M | -1,353.98%-385.28M | 80.97%-26.5M | -299.56%-139.24M | 69.33%-34.85M |
Net intangibles purchase and sale | --0 | -1,718.00%-909K | ---50K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net business purchase and sale | ---202.84M | --0 | ---- | ---- | -62.60%-117.18M | -1,139.26%-72.06M | ---5.82M | ---- | ---- | ---- |
Net investment product transactions | -1.37%-3.62M | -107.68%-3.57M | 1,473.81%46.48M | -95.89%-3.38M | -110.65%-1.73M | -76.65%16.22M | 37.29%69.48M | 460.35%50.6M | -146.47%-14.04M | 1,072.08%30.22M |
Advance cash and loans provided to other parties | -268.00%-920K | 83.33%-250K | 7.98%-1.5M | -49.54%-1.63M | 63.97%-1.09M | -26.57%-3.03M | -218.67%-2.39M | 59.89%-750K | 32.27%-1.87M | ---2.76M |
Repayment of advance payments to other parties and cash income from loans | --100K | ---- | ---- | ---- | ---- | ---- | --375K | ---- | 112.14%297K | --140K |
Net changes in other investments | 132.89%11.15M | 4.96%-33.9M | -10.10%-35.67M | -3.32%-32.4M | 10.41%-31.36M | 9.82%-35M | -375.90%-38.81M | -57.10%-8.16M | -68.87%-5.19M | 30.55%-3.07M |
Investing cash flow | 28.98%-233.68M | -311.28%-329.03M | 53.50%-80M | 30.78%-172.06M | -85.15%-248.56M | 62.96%-134.25M | -2,484.32%-362.44M | 109.50%15.2M | -1,450.79%-160.04M | 93.60%-10.32M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 740.09%242.42M | 74.01%-37.87M | -140.01%-145.71M | -396.30%-60.71M | 110.97%20.49M | -282.26%-186.8M | 200.88%102.49M | 84.75%-101.6M | -495.43%-666.16M | 29.03%-111.88M |
Net common stock issuance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --516.5M | ---- |
Increase or decrease of lease financing | -8.94%-60.77M | -23.15%-55.78M | -44.02%-45.29M | -43.18%-31.45M | -1.51%-21.96M | -12.27%-21.64M | 7.61%-19.27M | 9.08%-20.86M | -71.01%-22.94M | -9.86%-13.42M |
Cash dividends paid | 7.88%-108.8M | -66.42%-118.12M | 39.95%-70.98M | -0.02%-118.19M | -0.04%-118.17M | -0.05%-118.12M | -0.09%-118.06M | -64.31%-117.96M | -13.26%-71.79M | -96.42%-63.39M |
Net other fund-raising expenses | ---2K | ---- | 0.00%-1K | 50.00%-1K | 96.88%-2K | -106.45%-64K | -3,000.00%-31K | 0.00%-1K | 97.73%-1K | -120.00%-44K |
Financing cash flow | 134.40%72.84M | 19.17%-211.76M | -24.55%-261.98M | -75.81%-210.35M | 63.37%-119.65M | -836.45%-326.62M | 85.49%-34.88M | 1.63%-240.42M | -29.50%-244.4M | 6.63%-188.73M |
Net cash flow | ||||||||||
Beginning cash position | -0.31%4.57B | 11.39%4.58B | 7.73%4.11B | 7.62%3.82B | 8.09%3.55B | 14.62%3.28B | 13.02%2.86B | 29.55%2.53B | 34.15%1.96B | 1.90%1.46B |
Current changes in cash | 6,025.38%854.62M | -103.08%-14.42M | 58.79%468.34M | 9.06%294.95M | 1.86%270.45M | -36.58%265.5M | 26.94%418.63M | -33.60%329.78M | 8.29%496.62M | 1,260.36%458.62M |
Cash adjustments other than cash changes | 200.00%1K | ---1K | ---- | ---- | 0.00%-1K | ---1K | ---- | -100.00%1K | 107.15%81.27M | -41.18%39.23M |
End cash Position | 18.71%5.42B | -0.31%4.57B | 11.39%4.58B | 7.73%4.11B | 7.62%3.82B | 8.09%3.55B | 14.62%3.28B | 13.02%2.86B | 29.55%2.53B | 34.15%1.96B |
Free cash flow | 294.35%925.94M | -67.41%234.8M | 32.86%720.37M | 0.14%542.19M | -21.07%541.44M | 59.34%685.96M | -10.55%430.5M | -36.75%481.25M | 22.16%760.83M | 196.85%622.8M |
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 |