Hotel Newgrand
9720
B-style Holdings
302A
Forcia
304A
Visumo
303A
Kioxia Holdings
285A
(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 | 1.94%11.39B | 75.44%11.17B | -14.41%6.37B | -21.70%7.44B | 185.72%9.5B | 89.30%3.33B | -73.21%1.76B | 54.91%6.56B | 36.68%4.23B | -22.02%3.1B |
Net profit before non-cash adjustment | 15.17%8.01B | -22.11%6.95B | -6.78%8.93B | 91.37%9.58B | 15.86%5B | -33.19%4.32B | -6.60%6.47B | 67.52%6.92B | -4.26%4.13B | -11.36%4.32B |
Total adjustment of non-cash items | -33.33%1.5B | 737.50%2.24B | -132.93%-352M | -34.09%1.07B | 21.32%1.62B | 255.28%1.34B | -588.80%-861M | -109.51%-125M | 601.74%1.32B | -303.19%-262.09M |
-Depreciation and amortization | 6.66%1.87B | 6.17%1.76B | 6.30%1.65B | 13.49%1.56B | 0.73%1.37B | 68.23%1.36B | 15.41%809M | -1.68%701M | -0.56%713M | 15.24%716.99M |
-Disposal profit | --60M | --0 | --0 | --0 | -155.56%-23M | 99.25%-9M | -39,666.67%-1.19B | 62.50%-3M | 74.49%-8M | -213.51%-31.36M |
-Net exchange gains and losses | 49.68%232M | 106.61%155M | -838.00%-2.35B | -193.63%-250M | 151.89%267M | -43.32%106M | 180.95%187M | -160.79%-231M | 976.83%380M | 86.74%-43.34M |
-Other non-cash items | -300.90%-669M | -1.77%333M | 243.04%339M | -3,485.71%-237M | 105.79%7M | 81.78%-121M | -12.16%-664M | -357.39%-592M | 125.43%230M | -133.12%-904.37M |
Changes in working capital | -4.51%1.89B | 189.53%1.98B | 31.15%-2.21B | -211.56%-3.2B | 223.31%2.87B | 39.48%-2.33B | -1,516.81%-3.85B | 80.41%-238M | -27.09%-1.22B | -15.00%-956.02M |
-Change in receivables | 129.75%119M | -133.84%-400M | -18.31%1.18B | 173.49%1.45B | -293.80%-1.97B | -173.96%-500M | 136.94%676M | -276.54%-1.83B | -258.07%-486M | 345.33%307.46M |
-Change in inventory | -112.85%-348M | 344.72%2.71B | 69.98%-1.11B | -531.35%-3.69B | 207.95%855M | 79.60%-792M | -1,831.34%-3.88B | -120.88%-201M | 95.54%-91M | -67.53%-2.04B |
-Change in payables | 378.18%526M | 104.76%110M | -1,537.59%-2.31B | -112.83%-141M | 254.35%1.1B | 13.91%-712M | -159.84%-827M | 859.34%1.38B | -240.09%-182M | -22.13%129.92M |
-Provision for loans, leases and other losses | 43.09%176M | 339.29%123M | -86.54%28M | -18.43%208M | 97.67%255M | -55.82%129M | 3,020.00%292M | -145.45%-10M | -92.60%22M | 1,303.92%297.3M |
-Changes in other current assets | 349.21%1.41B | ---567M | --0 | -139.13%-1.03B | 679.74%2.63B | -324.30%-454M | -125.42%-107M | 188.08%421M | -237.51%-478M | -5.66%347.62M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -17.65%-40M | 17.07%-34M | 10.87%-41M | 0.00%-46M | -31.43%-46M | -118.75%-35M | -45.45%-16M | 21.43%-11M | 8.99%-14M | 25.35%-15.38M |
Interest received (cash flow from operating activities) | -2.05%239M | 39.43%244M | 19.86%175M | 1.39%146M | -0.69%144M | -15.20%145M | 8.23%171M | 8.22%158M | -24.72%146M | 41.46%193.95M |
Tax refund paid | 43.40%-1.98B | -14.76%-3.5B | -55.51%-3.05B | -115.38%-1.96B | 34.34%-910M | 47.44%-1.39B | -103.32%-2.64B | 30.08%-1.3B | 8.86%-1.86B | -12.52%-2.04B |
Other operating cash inflow (outflow) | 0.00%-1M | 0.00%-1M | 0.00%-1M | 0.00%-1M | 0.00%-1M | -200.00%-1M | 200.00%1M | 0.00%-1M | -99,900.00%-1M | 0.00%-1K |
Operating cash flow | 21.86%9.61B | 128.29%7.89B | -38.10%3.45B | -35.79%5.58B | 324.11%8.69B | 383.01%2.05B | -113.39%-724M | 115.46%5.41B | 102.24%2.51B | -45.57%1.24B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -11.73%-705M | 80.00%-631M | -76.55%-3.16B | 14.74%-1.79B | -18.62%-2.1B | 65.91%-1.77B | -132.88%-5.18B | -147.61%-2.23B | -19.75%-899M | 24.29%-750.76M |
Net intangibles purchase and sale | -128.57%-80M | -118.75%-35M | 44.83%-16M | -61.11%-29M | 53.85%-18M | 4.88%-39M | 8.89%-41M | -45.16%-45M | -206.63%-31M | 46.74%-10.11M |
Net investment product transactions | 0.00%-10M | ---10M | --0 | -149.18%-60M | -84.69%122M | -52.30%797M | 2,552.38%1.67B | 107.86%63M | -293.51%-802M | 238.52%414.46M |
Net changes in other investments | 0.00%1M | 0.00%1M | --1M | ---- | 94.00%97M | 614.29%50M | 333.33%7M | 99.18%-3M | 66.85%-364M | -320.91%-1.1B |
Investing cash flow | -17.63%-794M | 78.71%-675M | -68.98%-3.17B | 1.00%-1.88B | -97.60%-1.9B | 72.96%-959M | -60.43%-3.55B | -5.49%-2.21B | -45.11%-2.1B | 8.04%-1.44B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 17.29%-1.49B | 15.06%-1.81B | -11.96%-2.13B | -137.23%-1.9B | 1,340.11%5.1B | -92.44%354M | 1,161.68%4.68B | -156.76%-441M | -70.33%777M | 648.01%2.62B |
Net common stock issuance | --0 | --0 | --0 | --0 | --0 | ---97M | --0 | --0 | ---- | ---120K |
Increase or decrease of lease financing | 6.82%-82M | -7.32%-88M | -5.13%-82M | -13.04%-78M | -666.67%-69M | 0.00%-9M | 10.00%-9M | 0.00%-10M | 26.84%-10M | -18.53%-13.67M |
Cash dividends paid | -20.04%-1.8B | 0.07%-1.5B | -66.63%-1.5B | -0.22%-899M | 0.22%-897M | 0.00%-899M | -50.08%-899M | -0.17%-599M | 0.29%-598M | -0.40%-599.74M |
Net other fund-raising expenses | 0.00%-2M | -100.00%-2M | 50.00%-1M | -100.00%-2M | 0.00%-1M | 50.00%-1M | 0.00%-2M | -300.00%-2M | 100,100.00%1M | 0.00%-1K |
Financing cash flow | 0.53%-3.37B | 8.47%-3.39B | -28.81%-3.71B | -169.64%-2.88B | 733.59%4.13B | -117.29%-652M | 458.56%3.77B | -718.82%-1.05B | -91.52%170M | 284.53%2.01B |
Net cash flow | ||||||||||
Beginning cash position | 22.88%23.58B | -5.89%19.19B | 6.20%20.39B | 127.61%19.2B | 2.49%8.44B | -6.43%8.23B | 42.05%8.8B | -1.02%6.19B | 39.85%6.26B | -3.81%4.47B |
Current changes in cash | 42.51%5.44B | 211.57%3.82B | -513.78%-3.42B | -92.43%827M | 2,394.52%10.93B | 187.78%438M | -123.26%-499M | 267.29%2.15B | -67.59%584M | 577.86%1.8B |
Effect of exchange rate changes | -201.40%-580M | -74.25%572M | 511.85%2.22B | 324.07%363M | 30.17%-162M | -256.92%-232M | -114.19%-65M | 170.68%458M | -3,271.31%-648M | -109.61%-19.22M |
Cash adjustments other than cash changes | ---- | ---- | ---- | ---- | ---- | 50.00%-1M | -300.00%-2M | --1M | ---- | ---- |
End cash Position | 20.62%28.44B | 22.88%23.58B | -5.89%19.19B | 6.20%20.39B | 127.61%19.2B | 2.49%8.44B | -6.43%8.23B | 42.05%8.8B | -1.03%6.19B | 39.86%6.26B |
Free cash flow | 22.21%8.82B | 2,583.27%7.22B | -92.85%269M | -42.54%3.76B | 2,874.55%6.54B | 103.69%220M | -290.56%-5.96B | 100.51%3.13B | 251.81%1.56B | -64.95%443.13M |
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 |