Tecnisco
2962
Reyuu Japan
9425
Tokyo Board Industries
7815
Fruta Fruta
2586
Yamadai
7426
(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 | |
---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | |||||||||
Cash from operating activities | -16.93%2.34B | -16.76%2.82B | -6.88%3.38B | 49.83%3.63B | -0.01%2.43B | -17.46%2.43B | 115.25%2.94B | 127.38%1.37B | 600.38M |
Net profit before non-cash adjustment | -9.39%1.01B | -57.99%1.12B | 10.83%2.66B | 35.23%2.4B | -34.55%1.78B | 13.01%2.71B | 115.84%2.4B | 164.60%1.11B | --420.32M |
Total adjustment of non-cash items | -38.98%1B | 28.58%1.64B | 24.46%1.28B | 291.93%1.03B | 55.89%261.78M | -15.40%167.93M | 5.83%198.5M | 16.40%187.57M | --161.14M |
-Depreciation and amortization | -3.84%1.13B | 3.90%1.17B | 21.84%1.13B | 518.65%925M | 36.55%149.52M | 6.88%109.5M | -9.47%102.45M | 8.28%113.16M | --104.51M |
-Reversal of impairment losses recognized in profit and loss | 5.00%126M | 21.21%120M | 17.86%99M | --84M | ---- | ---- | 222.65%32.73M | 3,327.36%10.15M | --296K |
-Share of associates | ---35M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Disposal profit | -125.00%-1M | -92.00%4M | 261.29%50M | -130.28%-31M | 228.11%102.37M | --31.2M | ---- | -23.10%43.08M | --56.02M |
-Remuneration paid in stock | -36.36%7M | -50.00%11M | 100.00%22M | --11M | ---- | ---- | ---- | ---- | ---- |
-Other non-cash items | -165.77%-221M | 1,700.00%336M | -156.76%-21M | 274.00%37M | -63.67%9.89M | -56.99%27.23M | 198.88%63.32M | 6,604.11%21.19M | --316K |
Changes in working capital | 513.21%325M | 109.55%53M | -373.40%-555M | -47.69%203M | 185.24%388.08M | -234.12%-455.3M | 419.10%339.47M | 245.75%65.4M | --18.91M |
-Change in receivables | 50.67%-183M | -79.23%-371M | 25.00%-207M | -529.95%-276M | 72.55%-43.81M | 35.30%-159.63M | 22.74%-246.72M | -74.36%-319.33M | ---183.14M |
-Change in inventory | -175.36%-52M | 192.00%69M | 27.18%-75M | -474.85%-103M | 142.42%27.48M | -1,745.12%-64.78M | -129.26%-3.51M | 173.56%12M | ---16.31M |
-Change in prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --148.48M |
-Change in payables | 1,509.09%354M | 104.80%22M | -48.22%-458M | -325.70%-309M | 461.07%136.91M | -178.50%-37.92M | -121.41%-13.62M | -42.95%63.6M | --111.49M |
-Provision for loans, leases and other losses | 85.71%13M | 104.96%7M | -132.41%-141M | 2,297.62%435M | 78.89%18.14M | -53.87%10.14M | 101.24%21.99M | -50.99%10.93M | --22.29M |
-Changes in other current assets | 93.81%219M | -56.54%113M | -15.58%260M | 120.01%308M | 346.47%140M | -142.23%-56.8M | -27.44%134.52M | 496.95%185.39M | ---46.7M |
-Changes in other current liabilities | -112.21%-26M | 222.73%213M | -55.41%66M | 35.33%148M | 174.75%109.36M | -132.75%-146.31M | 296.12%446.82M | 756.23%112.8M | ---17.19M |
Dividends paid (cash flow from operating activities) | |||||||||
Dividends received (cash flow from operating activities) | |||||||||
Interest paid (cash flow from operating activities) | -60.00%-8M | 0.00%-5M | 50.00%-5M | -10M | -108.27M | ||||
Interest received (cash flow from operating activities) | 0 | 0 | 0 | 0 | 44.33%140K | 56.45%97K | 34.78%62K | -89.45%46K | 436K |
Tax refund paid | 59.91%-455M | 3.40%-1.14B | -20.39%-1.18B | -1.00%-976M | 15.00%-966.34M | -159.17%-1.14B | -1,683.57%-438.67M | -24.6M | |
Other operating cash inflow (outflow) | 0 | 0.00%-1M | 0.00%-1M | -1M | 0 | -1K | 0 | 0 | -1K |
Operating cash flow | 11.99%1.88B | -23.92%1.68B | -16.77%2.2B | 81.41%2.65B | 13.23%1.46B | -48.45%1.29B | 86.48%2.5B | 172.18%1.34B | --492.54M |
Investing cash flow | |||||||||
Net PPE purchase and sale | -22.24%-918M | -12.26%-751M | -142.39%-669M | 19.86%-276M | -115.33%-344.41M | -91.16%-159.95M | 59.60%-83.67M | -28.32%-207.11M | ---161.4M |
Net intangibles purchase and sale | -81.60%-227M | -81.16%-125M | 55.77%-69M | ---156M | ---- | ---- | ---- | ---- | ---106.99M |
Net business purchase and sale | --34M | --0 | 61.68%-497M | ---1.3B | ---- | ---305.1M | ---- | ---- | ---- |
Net investment product transactions | ---221M | --0 | ---- | --35M | ---- | ---132.53M | ---- | ---- | ---- |
Advance cash and loans provided to other parties | ---150M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net changes in other investments | 89.33%-51M | -220.81%-478M | 9.70%-149M | -470.86%-165M | 70.69%-28.9M | -58.43%-98.62M | 45.06%-62.25M | 30.23%-113.3M | ---162.38M |
Investing cash flow | -13.22%-1.53B | 2.17%-1.35B | 25.55%-1.38B | -397.97%-1.86B | 46.38%-373.31M | -377.10%-696.2M | 54.46%-145.92M | 25.62%-320.4M | ---430.77M |
Financing cash flow | |||||||||
Net issuance payments of debt | -187.76%-344M | 207.99%392M | 70.77%-363M | ---1.24B | ---- | ---- | ---- | ---- | ---- |
Net common stock issuance | 0.00%13M | 1,200.00%13M | 100.65%1M | 22.19%-155M | ---199.2M | ---- | --2.78B | ---- | ---- |
Cash dividends paid | -0.76%-659M | 4.53%-654M | -29.00%-685M | -0.42%-531M | 11.55%-528.77M | -20.86%-597.84M | -961.36%-494.67M | -25.72%-46.61M | ---37.07M |
Net other fund-raising expenses | ---1M | ---- | ---- | -110.00%-4M | 6,115.04%40M | 97.29%-665K | -3,179.71%-24.57M | -109.48%-749K | --7.9M |
Financing cash flow | -297.99%-991M | 76.22%-249M | 45.81%-1.05B | -180.83%-1.93B | -14.95%-687.96M | -126.44%-598.51M | 4,880.13%2.26B | -62.34%-47.36M | ---29.17M |
Net cash flow | |||||||||
Beginning cash position | 1.21%6.01B | -3.70%5.94B | -15.67%6.16B | 7.16%7.31B | -0.09%6.82B | 209.14%6.83B | 78.77%2.21B | -2.02%1.24B | --1.26B |
Current changes in cash | -986.30%-647M | 132.02%73M | 80.07%-228M | -387.53%-1.14B | 6,716.75%397.87M | -100.13%-6.01M | 374.66%4.62B | 2,883.61%972.84M | --32.61M |
Effect of exchange rate changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---9.97M |
Cash adjustments other than cash changes | 0.00%-1M | ---1M | ---- | -101.10%-1M | --90.7M | ---- | 200.00%1K | 0.00%-1K | ---1K |
End cash Position | -10.79%5.36B | 1.21%6.01B | -3.70%5.94B | -15.67%6.16B | 7.16%7.31B | -0.09%6.82B | 209.14%6.83B | 72.07%2.21B | --1.28B |
Free cash flow | -14.25%686M | -45.39%800M | -33.86%1.47B | 98.70%2.22B | -1.24%1.11B | -53.28%1.13B | 113.17%2.42B | 405.67%1.13B | --224.16M |
Currency Unit | 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 |