(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 | 115.82%2.39B | -23.62%1.11B | -21.26%1.45B | 75.05%1.84B | 84.90%1.05B | 26.08%569.5M | 129.75%451.71M | 362.46%196.61M | -80.75%42.51M | -1.99%220.81M |
Net profit before non-cash adjustment | 126.59%2.37B | -6.03%1.05B | -38.53%1.11B | 60.26%1.81B | 102.85%1.13B | 59.72%557.39M | 221.46%348.98M | -660.57%-287.33M | -57.17%51.26M | -51.18%119.68M |
Total adjustment of non-cash items | -133.75%-293.07M | 266.02%868.23M | 86.74%237.21M | -34.01%127.03M | 62.47%192.49M | 9.81%118.48M | -79.60%107.9M | 3,091.29%528.96M | -80.27%16.58M | 106.89%83.99M |
-Depreciation and amortization | -22.87%625.85M | 336.77%811.45M | 9.80%185.79M | 20.31%169.2M | 75.84%140.63M | -11.79%79.98M | -21.07%90.67M | 121.15%114.87M | 52.74%51.94M | 787.94%34.01M |
-Reversal of impairment losses recognized in profit and loss | --281.52M | ---- | ---- | ---- | ---- | ---- | ---- | --323.94M | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -106.63%-1.4M | 6.98%21.05M |
-Share of associates | 4.17%-55.16M | -25.00%-57.56M | -34.56%-46.05M | 8.05%-34.22M | -3,283.75%-37.22M | -88.90%1.17M | -35.25%10.53M | 128.86%16.27M | --7.11M | ---- |
-Disposal profit | -1,232.15%-1.33B | --117.65M | --0 | --0 | ---132K | --0 | -205.71%-26.43M | --25M | --0 | ---- |
-Other non-cash items | 5,747.44%186.65M | -103.39%-3.31M | 1,326.09%97.47M | -108.91%-7.95M | 138.94%89.21M | 12.71%37.34M | -32.23%33.13M | 219.00%48.89M | -241.96%-41.08M | 69.28%28.94M |
Changes in working capital | 138.94%314.02M | -903.52%-806.32M | 204.81%100.35M | 64.56%-95.74M | -153.94%-270.14M | -1,959.97%-106.38M | 88.53%-5.16M | -77.83%-45.02M | -247.74%-25.32M | 128.33%17.14M |
-Change in receivables | 153.23%455.85M | -2,391.26%-856.43M | 410.24%37.38M | 97.91%-12.05M | -575.57%-577.05M | -1.75%-85.42M | -22.15%-83.95M | -26.11%-68.72M | -192.51%-54.5M | 166.87%58.91M |
-Change in inventory | -93.80%626K | -74.13%10.09M | 143.58%39.01M | -21,262.29%-89.51M | ---419K | ---- | ---- | ---- | ---- | ---- |
-Change in prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 200.00%256K |
-Change in payables | -359.39%-177.11M | 600.04%68.28M | -187.04%-13.66M | -91.32%15.69M | 670.69%180.69M | -183.74%-31.66M | 44.36%37.81M | 73.49%26.19M | 252.59%15.1M | -1,614.56%-9.89M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 130.66%14.08M | -285.92%-45.93M |
-Provision for loans, leases and other losses | 222.62%34.65M | -175.13%-28.26M | 480.96%37.62M | -107.80%-9.87M | 1,083.47%126.64M | -73.89%10.7M | 1,747.65%40.98M | ---2.49M | ---- | ---- |
-Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 269.62%13.8M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -12.42%-15.25M | -1,256.40%-13.56M | 42.10%-1M | 4.32%-1.73M | -59.17%-1.81M | 49.51%-1.13M | 8.88%-2.25M | -154.65%-2.47M | -145.06%-968K | 8.56%-395K |
Interest received (cash flow from operating activities) | 30.21%1.82M | -6.17%1.4M | 7.88%1.49M | 230.07%1.38M | 1,995.00%419K | 66.67%20K | 33.33%12K | -94.00%9K | -17.13%150K | 269.39%181K |
Tax refund paid | 1.59%-488.38M | 17.09%-496.28M | -24.32%-598.58M | -296.80%-481.48M | 37.46%-121.34M | -83.98%-194.01M | -609.64%-105.45M | 60.15%-14.86M | 67.45%-37.29M | -774.03%-114.58M |
Other operating cash inflow (outflow) | 0 | -1K | 0 | -1K | 0 | 0 | 0.00%-1K | -200.00%-1K | 100.01%1K | -16.24M |
Operating cash flow | 215.07%1.89B | -29.67%600.07M | -37.33%853.23M | 46.35%1.36B | 148.49%930.3M | 8.82%374.38M | 91.88%344.03M | 3,968.41%179.3M | -95.09%4.41M | -57.61%89.78M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -442.30%-213.99M | 49.81%-39.46M | 30.00%-78.62M | -115.37%-112.32M | -12.85%-52.15M | 3.43%-46.21M | -203.69%-47.85M | -129.96%-15.76M | 89.59%-6.85M | -1,886.87%-65.81M |
Net intangibles purchase and sale | 33.70%-44.1M | 20.44%-66.51M | 38.38%-83.6M | -13.75%-135.68M | -79.33%-119.28M | -80.81%-66.51M | 3.50%-36.79M | 10.96%-38.12M | -178.80%-42.81M | ---15.36M |
Net business purchase and sale | 131.41%1.47B | -1,551.10%-4.69B | -1,082.32%-283.76M | 91.85%-24M | ---294.36M | ---- | ---- | ---- | ---- | ---170M |
Net investment product transactions | 99.12%-1.06M | ---121.02M | --0 | ---- | --10.73M | ---- | --26.43M | ---- | -1,806.67%-286M | ---15M |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---30M | ---- |
Repayment of advance payments to other parties and cash income from loans | -12.83%1.8M | -91.43%2.07M | 1,047.62%24.1M | --2.1M | ---- | ---- | ---- | ---- | ---- | ---- |
Net changes in other investments | 151.08%52.07M | -10,044.18%-101.95M | 98.67%-1.01M | -432.99%-75.49M | 45.76%-14.16M | 53.37%-26.12M | -5,650.35%-56M | 137.73%1.01M | -120.69%-2.67M | 131.68%12.92M |
Investing cash flow | 125.26%1.27B | -1,085.19%-5.01B | -22.44%-422.89M | 26.39%-345.39M | -237.96%-469.23M | -21.56%-138.84M | -116.04%-114.21M | 85.65%-52.87M | -45.45%-368.34M | -474.22%-253.24M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -116.71%-606.75M | 51,981.66%3.63B | 89.49%-7M | 73.66%-66.58M | -82.71%-252.73M | -72.34%-138.32M | -47.07%-80.26M | -122.98%-54.57M | 69.84%237.49M | 394.13%139.83M |
Net common stock issuance | -100.10%-38K | 139.94%37.92M | -67.03%15.8M | -96.49%47.93M | 15.07%1.36B | 211.52%1.19B | 4,442.83%380.46M | -24.75%8.38M | 336.47%11.13M | -99.64%2.55M |
Cash dividends paid | ---97.35M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net other fund-raising expenses | -32,065.61%-565.79M | -1.91%-1.76M | -153.82%-1.73M | 674.73%3.21M | -102.43%-558K | -93.39%22.98M | --347.39M | ---- | -36.34%9.69M | 1,521,500.00%15.21M |
Financing cash flow | -134.64%-1.27B | 51,691.44%3.67B | 145.84%7.08M | -101.39%-15.44M | 3.80%1.11B | 65.21%1.07B | 1,501.81%647.6M | -117.88%-46.2M | 63.90%258.3M | -76.21%157.59M |
Net cash flow | ||||||||||
Beginning cash position | -12.15%5.39B | 7.67%6.14B | 21.29%5.7B | 50.22%4.7B | 71.58%3.13B | 92.72%1.82B | 11.30%946.29M | -10.09%850.21M | -0.62%945.62M | 684.22%951.48M |
Current changes in cash | 353.07%1.89B | -270.45%-745.59M | -56.29%437.43M | -36.33%1B | 20.39%1.57B | 48.78%1.31B | 993.60%877.41M | 175.96%80.23M | -1,701.89%-105.63M | -100.71%-5.86M |
Cash adjustments other than cash changes | ---- | ---- | ---- | -200.00%-1K | 0.00%1K | 0.00%1K | -99.99%1K | 55.08%15.84M | 1,021,500.00%10.22M | --1K |
End cash Position | 34.99%7.28B | -12.15%5.39B | 7.67%6.14B | 21.29%5.7B | 50.22%4.7B | 71.58%3.13B | 92.72%1.82B | 11.30%946.29M | -10.09%850.21M | -0.62%945.62M |
Free cash flow | 230.41%1.63B | -28.50%494.1M | -37.94%691.01M | 46.73%1.11B | 190.03%758.87M | 0.87%261.65M | 106.82%259.39M | 377.14%125.42M | -624.81%-45.25M | -95.86%8.62M |
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
No Data