JX Advanced Metals Corporation
5016
Medix Inc.
331A
TalentX Inc.
330A
Tential
325A
Booking Resort
324A
(Q1)Dec 31, 2024 | (FY)Sep 30, 2024 | (Q2)Mar 31, 2024 | (Q1)Dec 31, 2023 | (FY)Sep 30, 2023 | (Q4)Sep 30, 2023 | (Q3)Jun 30, 2023 | (Q2)Mar 31, 2023 | (Q1)Dec 31, 2022 | (FY)Sep 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 1,479.66%814M | -25.03%3.29B | -78.32%585M | 93.12%-59M | 43.45%4.39B | 752M | 27.89%1.8B | 4,115.63%2.7B | -184.87%-858M | -21.46%3.06B |
Net profit before non-cash adjustment | 17.21%606M | -3.19%1.91B | 4.37%1.03B | -13.98%517M | -2.81%1.97B | ---628M | 418.88%1.02B | 107.38%983M | -33.59%601M | -33.29%2.03B |
Total adjustment of non-cash items | -88.24%66M | 12.25%2.15B | -117.23%-46M | 1,268.75%561M | 2,920.59%1.92B | --878M | -3.07%821M | 685.29%267M | 87.37%-48M | -110.48%-68M |
-Depreciation and amortization | -1.91%154M | -1.93%660M | 3.59%173M | -1.26%157M | -3.99%673M | --168M | -1.10%179M | 4.38%167M | -18.04%159M | -19.05%701M |
-Reversal of impairment losses recognized in profit and loss | ---- | -89.39%102M | ---- | ---- | 2,035.56%961M | ---- | ---- | ---- | ---- | -80.09%45M |
-Share of associates | 176.92%10M | 170.00%21M | 66.67%-2M | -225.00%-13M | 92.68%-30M | ---19M | 95.83%-1M | ---6M | ---4M | -2,311.76%-410M |
-Disposal profit | -95.89%6M | 1,542.65%981M | -83.56%-402M | 199.32%146M | 86.45%-68M | --896M | -280.89%-598M | 42.67%-219M | 55.32%-147M | 38.10%-502M |
-Other non-cash items | -138.38%-104M | 1.83%389M | -43.08%185M | 583.93%271M | 289.80%382M | ---1.13B | 46.52%1.24B | 6.56%325M | 77.14%-56M | -74.55%98M |
Changes in working capital | 112.49%142M | -252.88%-769M | -127.28%-395M | 19.42%-1.14B | -54.31%503M | --502M | -109.84%-36M | 426.13%1.45B | -390.33%-1.41B | 429.33%1.1B |
-Change in receivables | -56.59%234M | 138.35%410M | 34.59%-261M | 220.58%539M | -87.87%-1.07B | ---119M | 41.24%-104M | 43.88%-399M | -1,254.55%-447M | -803.17%-569M |
-Change in inventory | 32.50%-27M | -500.00%-16M | -200.00%-1M | -1,100.00%-40M | 120.00%4M | --6M | -187.50%-7M | -99.15%1M | 117.39%4M | -127.40%-20M |
-Change in prepaid assets | 44.27%466M | 42.71%-680M | 65.13%-235M | 139.26%323M | ---1.19B | ---153M | -10.24%-495M | -599.26%-674M | 136.10%135M | ---- |
-Change in payables | 83.94%-260M | -147.82%-1.29B | -99.12%19M | -248.92%-1.62B | 18.30%2.7B | --68M | -26.99%928M | 1,556.49%2.17B | -148.69%-464M | 1,412.58%2.28B |
-Provision for loans, leases and other losses | ---- | ---- | ---- | ---- | ---- | ---- | 18.75%114M | ---- | ---- | ---- |
-Changes in other current assets | 20.29%-271M | 1,426.42%809M | 69.23%110M | 46.79%-340M | 108.92%53M | --1.1B | -23.24%-472M | 150.00%65M | -1,627.03%-639M | -1,363.83%-594M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 5.88%-16M | 1.28%-77M | 4.76%-20M | 19.05%-17M | 19.59%-78M | -24M | 60.00%-12M | 30.00%-21M | 30.00%-21M | 34.90%-97M |
Interest received (cash flow from operating activities) | 0 | 1,966.67%62M | -85.71%1M | 0.00%1M | -70.00%3M | 3M | -900.00%-8M | 250.00%7M | -50.00%1M | 233.33%10M |
Tax refund paid | 60.46%-257M | -272.69%-1.01B | 63.04%-17M | -1,996.77%-650M | 26.16%-271M | -163M | 76.87%-31M | -428.57%-46M | 88.26%-31M | -193.60%-367M |
Other operating cash inflow (outflow) | 1M | -97.10%2M | -300.00%-2M | 0 | -65.15%69M | 71M | -1M | -80.00%1M | -101.03%-2M | 19,700.00%198M |
Operating cash flow | 174.76%542M | -44.84%2.27B | -79.27%547M | 20.42%-725M | 46.67%4.12B | --639M | 40.45%1.75B | 4,698.18%2.64B | -199.67%-911M | -22.67%2.81B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | ---- | 10.80%-157M | ---- | ---- | -291.11%-176M | ---16M | 194.74%18M | ---- | ---- | 58.72%-45M |
Net intangibles purchase and sale | 6.05%-202M | -22.49%-855M | -17.68%-213M | -20.79%-215M | -8.55%-698M | ---169M | 3.41%-170M | -9.70%-181M | -18.67%-178M | -70.11%-643M |
Net business purchase and sale | ---- | --0 | ---- | ---- | 744.44%152M | --154M | ---- | ---- | ---- | 101.56%18M |
Net investment product transactions | 95.22%-120M | -1,181.25%-2.6B | -214.29%-136M | ---2.51B | 186.33%240M | --169M | 21.31%-48M | --119M | --0 | -1,290.00%-278M |
Net changes in other investments | -640.00%-111M | 78.22%-22M | 330.00%23M | -160.00%-15M | -2,425.00%-101M | ---78M | -35.71%-38M | 83.33%-10M | -19.35%25M | 92.59%-4M |
Investing cash flow | 84.21%-433M | -522.47%-3.63B | -108.40%-521M | -1,692.16%-2.74B | 38.76%-583M | --60M | 2.44%-240M | -24.38%-250M | -93.67%-153M | 44.49%-952M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 18.92%-180M | 42.05%-1.03B | -145.12%-402M | -6.22%-222M | -28.09%-1.77B | ---786M | -39.14%-615M | 28.07%-164M | 36.09%-209M | 39.23%-1.39B |
Net common stock issuance | --0 | -97.23%13M | ---- | ---- | 990.70%469M | --4M | 5,742.86%409M | ---- | ---- | -98.11%43M |
Increase or decrease of lease financing | ---44M | -22.08%-188M | ---- | ---- | 29.68%-154M | ---37M | 51.81%-40M | ---- | ---- | 46.45%-219M |
Cash dividends paid | -0.48%-208M | -0.90%-223M | -87.50%-15M | -1.97%-207M | -0.45%-221M | ---8M | ---2M | 61.90%-8M | 0.98%-203M | -8.37%-220M |
Net other fund-raising expenses | 10.00%-54M | -98.14%29M | --0 | 31.82%-60M | 155,800.00%1.56B | --1.6B | 1,366.67%88M | -300.00%-40M | -8,700.00%-88M | -99.72%1M |
Financing cash flow | 0.61%-486M | -1,054.55%-1.4B | -115.45%-502M | 2.20%-489M | 93.20%-121M | --772M | 68.75%-160M | 21.55%-233M | 18.70%-500M | -603.56%-1.78B |
Net cash flow | ||||||||||
Beginning cash position | -22.53%9.65B | 39.08%12.45B | 13.94%8.44B | 39.08%12.45B | 2.09%8.95B | --10.97B | 10.88%9.57B | -17.84%7.4B | 2.09%8.95B | 24.55%8.77B |
Current changes in cash | 90.47%-377M | -180.72%-2.76B | -122.08%-476M | -152.94%-3.96B | 4,450.67%3.41B | --1.47B | 176.64%1.35B | 586.68%2.16B | -810.91%-1.56B | -95.49%75M |
Effect of exchange rate changes | 172.22%26M | -223.81%-26M | 337.50%35M | 29.41%-36M | -87.79%21M | --8M | -27.27%56M | -86.89%8M | -355.00%-51M | 152.94%172M |
Cash adjustments other than cash changes | 103.85%1M | -138.46%-25M | -200.00%-1M | -140.63%-26M | 201.56%65M | --0 | --0 | --1M | --64M | -6,300.00%-64M |
End cash Position | 10.22%9.3B | -22.53%9.65B | -16.46%7.99B | 13.94%8.44B | 39.08%12.45B | --12.45B | 19.36%10.97B | 10.88%9.57B | -17.84%7.4B | 2.09%8.95B |
Free cash flow | 136.17%340M | -61.06%1.25B | -93.90%139M | 13.68%-940M | 51.49%3.21B | --454M | 48.91%1.57B | 1,938.71%2.28B | -242.54%-1.09B | -30.89%2.12B |
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 |