(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 | 36.45%9.6B | -26.17%7.03B | 19.14%9.53B | 69.39%8B | -12.41%4.72B | -26.88%5.39B | -17.38%7.37B | 69.16%8.92B | 53.20%5.27B | -14.63%3.44B |
Net profit before non-cash adjustment | -4.32%7.97B | 43.60%8.33B | -11.53%5.8B | 34.23%6.56B | -19.14%4.89B | -9.39%6.04B | 30.98%6.67B | 37.05%5.09B | 24.71%3.71B | -11.58%2.98B |
Total adjustment of non-cash items | 33.90%2.85B | 0.28%2.13B | 242.58%2.12B | -51.03%620M | 51.62%1.27B | -21.30%835M | -6.60%1.06B | 1.88%1.14B | 51.29%1.12B | -45.08%737M |
-Depreciation and amortization | 18.41%2.33B | 12.47%1.97B | 7.44%1.75B | 15.55%1.63B | 22.65%1.41B | 0.26%1.15B | 9.46%1.15B | 1.45%1.05B | -12.26%1.03B | 2.00%1.18B |
-Reversal of impairment losses recognized in profit and loss | --156M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --260M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | 26.50%-86M | -407.89%-117M | -77.11%38M | --166M | ---- | ---- |
-Share of associates | -262.00%-181M | 54.95%-50M | 9.76%-111M | -141.18%-123M | 29.17%-51M | -46.94%-72M | -75.00%-49M | 46.15%-28M | 11.86%-52M | -55.26%-59M |
-Disposal profit | 256.67%107M | 3,100.00%30M | 94.74%-1M | -290.00%-19M | 119.61%10M | 5.56%-51M | -45.95%-54M | 42.19%-37M | 89.37%-64M | -19,966.67%-602M |
-Other non-cash items | 140.22%442M | -62.30%184M | 156.42%488M | -5,666.67%-865M | 79.45%-15M | -284.21%-73M | -72.73%-19M | -105.50%-11M | 640.54%200M | -116.02%-37M |
Changes in working capital | 64.26%-1.23B | -314.52%-3.43B | 95.59%1.6B | 157.21%817M | 3.64%-1.43B | -313.97%-1.48B | -113.30%-358M | 507.67%2.69B | 262.27%443M | 59.91%-273M |
-Change in receivables | 125.21%1.06B | -1,019.04%-4.2B | 118.05%457M | -851.88%-2.53B | 59.45%-266M | -12.91%-656M | -464.08%-581M | 62.95%-103M | -135.60%-278M | 144.58%781M |
-Change in inventory | 21.20%-487M | 55.64%-618M | -1,397.85%-1.39B | 79.15%-93M | -52.74%-446M | 81.69%-292M | -841.86%-1.6B | 153.88%215M | -93.69%-399M | -234.64%-206M |
-Change in prepaid assets | 5.56%-51M | -111.18%-54M | 171.77%483M | -247.59%-673M | 194.41%456M | -636.67%-483M | --90M | ---- | ---- | ---- |
-Change in payables | -184.37%-1.53B | 609.77%1.82B | -81.52%256M | 295.35%1.39B | -527.11%-709M | -85.44%166M | 7.85%1.14B | 367.59%1.06B | 59.78%-395M | -205.25%-982M |
-Change in accrued expense | -47.96%306M | 591.76%588M | -81.60%85M | 1,315.79%462M | 83.83%-38M | -145.90%-235M | 125.55%512M | --227M | ---- | ---- |
-Provision for loans, leases and other losses | 72.69%-65M | -171.90%-238M | 748.72%331M | 142.39%39M | -174.19%-92M | 1.64%124M | 38.64%122M | -73.57%88M | 562.50%333M | 4.00%-72M |
-Changes in other current assets | 37.21%-454M | -152.43%-723M | -38.13%1.38B | 769.37%2.23B | -214.15%-333M | -130.43%-106M | -103.81%-46M | 2.20%1.21B | 473.79%1.18B | 243.33%206M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -43.75%-23M | 58.97%-16M | -5.41%-39M | -32.14%-37M | 33.33%-28M | -121.05%-42M | 5.00%-19M | 28.57%-20M | 30.00%-28M | 4.76%-40M |
Interest received (cash flow from operating activities) | 103.69%827M | 66.39%406M | 41.86%244M | 93.26%172M | -63.07%89M | 338.18%241M | 48.65%55M | -24.49%37M | -68.39%49M | 229.79%155M |
Tax refund paid | -105.44%-3.09B | 5.52%-1.51B | 21.98%-1.59B | -158.61%-2.04B | 67.03%-790M | -16.59%-2.4B | -22.39%-2.06B | -54.75%-1.68B | -1.88%-1.09B | -126.60%-1.07B |
Other operating cash inflow (outflow) | 0 | 3,100.00%30M | -1M | 0 | 0.00%-1M | -1M | 0 | 0.00%-1M | -1M | 0 |
Operating cash flow | 22.86%7.31B | -26.91%5.95B | 33.65%8.14B | 52.56%6.09B | 25.04%3.99B | -40.37%3.19B | -26.26%5.35B | 72.46%7.26B | 68.86%4.21B | -30.14%2.49B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -6.15%-3.2B | -157.71%-3.01B | 53.74%-1.17B | 37.00%-2.53B | -89.59%-4.01B | -39.72%-2.11B | -55.34%-1.51B | -106.79%-974M | 68.97%-471M | 17.50%-1.52B |
Net intangibles purchase and sale | -97.45%-620M | 15.14%-314M | -62.28%-370M | -16.33%-228M | -56.80%-196M | -0.81%-125M | -13.76%-124M | -131.91%-109M | 69.08%-47M | -141.27%-152M |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---542M | ---- | -57.98%50M | -71.80%119M | 14.05%422M | --370M |
Net investment product transactions | 500.00%804M | 81.07%-201M | -869.57%-1.06B | -84.17%138M | 209.55%872M | -364.45%-796M | 167.19%301M | -247.29%-448M | -358.00%-129M | 114.37%50M |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --879M | ---- |
Net changes in other investments | ---- | 1,200.00%13M | -50.00%1M | 166.67%2M | 76.92%-3M | -262.50%-13M | 500.00%8M | -140.00%-2M | -70.59%5M | 142.86%17M |
Investing cash flow | 14.27%-3.01B | -35.13%-3.51B | 0.54%-2.6B | 32.60%-2.61B | -27.20%-3.88B | -138.50%-3.05B | 9.62%-1.28B | -314.57%-1.41B | 153.45%659M | 45.05%-1.23B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -134.85%-161M | 420.83%462M | 81.03%-144M | -175.67%-759M | 319.00%1B | -56.31%-458M | 70.58%-293M | -90.08%-996M | 18.76%-524M | -234.38%-645M |
Net common stock issuance | 74.31%-1B | ---3.89B | --0 | -25.00%-5M | 99.25%-4M | -6,562.50%-533M | 99.21%-8M | -20,120.00%-1.01B | ---5M | ---- |
Increase or decrease of lease financing | -35.48%-84M | -12.73%-62M | -77.42%-55M | -121.43%-31M | ---14M | ---- | ---- | ---- | ---- | ---- |
Cash dividends paid | -23.42%-1.51B | -0.49%-1.22B | -36.52%-1.22B | 0.00%-890M | 4.91%-890M | -14.43%-936M | -11.75%-818M | -16.75%-732M | -0.48%-627M | -11.83%-624M |
Net other fund-raising expenses | ---1M | ---- | 0.00%-2M | -100.00%-2M | 0.00%-1M | ---1M | ---- | ---- | 50.00%-2M | 0.00%-4M |
Financing cash flow | 41.59%-2.75B | -232.84%-4.71B | 16.06%-1.42B | -1,894.68%-1.69B | 104.88%94M | -72.30%-1.93B | 59.15%-1.12B | -136.53%-2.74B | 9.03%-1.16B | -1,452.44%-1.27B |
Net cash flow | ||||||||||
Beginning cash position | -2.99%25.69B | 33.66%26.48B | 14.45%19.81B | 3.20%17.31B | -15.14%16.77B | 17.40%19.77B | 34.05%16.84B | 25.51%12.56B | 1.14%10.01B | 20.56%9.89B |
Current changes in cash | 167.62%1.54B | -155.32%-2.28B | 130.55%4.12B | 763.29%1.79B | 111.60%207M | -160.43%-1.79B | -4.83%2.95B | -16.31%3.1B | 26,592.86%3.71B | -101.13%-14M |
Effect of exchange rate changes | -115.60%-232M | -41.62%1.49B | 256.22%2.55B | 117.99%715M | 127.17%328M | -5,147.83%-1.21B | -101.96%-23M | 201.47%1.17B | -1,010.24%-1.16B | -71.52%127M |
Cash adjustments other than cash changes | -400.00%-3M | 0.00%1M | --1M | ---- | --1M | ---- | ---2M | ---- | ---- | ---- |
End cash Position | 5.08%27B | -2.99%25.69B | 33.66%26.48B | 14.45%19.81B | 3.20%17.31B | -15.14%16.77B | 17.40%19.77B | 34.05%16.84B | 25.51%12.56B | 1.14%10.01B |
Free cash flow | 34.87%3.49B | -59.88%2.58B | 93.98%6.44B | 1,381.85%3.32B | -130.51%-259M | -76.85%849M | -39.99%3.67B | 72.41%6.11B | 334.44%3.55B | -50.00%816M |
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