(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 | |
---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | |||||||
Cash from operating activities | 174.04%765.74M | 409.50%279.42M | -118.98%-90.28M | 6.95%475.62M | 175.65%444.73M | -56.08%161.34M | 367.34M |
Net profit before non-cash adjustment | 277.38%211.69M | -189.46%-119.34M | -63.72%133.41M | -27.80%367.67M | 23.18%509.24M | 42.43%413.41M | --290.25M |
Total adjustment of non-cash items | -24.66%229.23M | 2,382.80%304.28M | 62.20%-13.33M | -223.38%-35.27M | 113.51%28.58M | -65.77%13.39M | --39.11M |
-Depreciation and amortization | 26.31%145.04M | 203.07%114.82M | 179.53%37.89M | 20.23%13.55M | 8.44%11.27M | -46.70%10.4M | --19.5M |
-Reversal of impairment losses recognized in profit and loss | 15.83%196.14M | --169.34M | ---- | ---- | ---- | ---- | ---- |
-Disposal profit | -1,151.58%-136.65M | 229.65%13M | -60.58%3.94M | 15,725.00%10M | -111.72%-64K | -95.73%546K | --12.77M |
-Net exchange gains and losses | 93.40%-905K | -436.95%-13.7M | -381.37%-2.55M | -61.21%907K | 751.25%2.34M | -105.98%-359K | --6M |
-Other non-cash items | 23.00%25.6M | 139.57%20.82M | 11.92%-52.61M | -497.22%-59.73M | 436.23%15.04M | 234.61%2.8M | --838K |
Changes in working capital | 243.77%324.82M | 144.92%94.49M | -246.88%-210.36M | 253.85%143.22M | 64.93%-93.09M | -799.13%-265.45M | --37.97M |
-Change in receivables | -1.56%104.69M | 137.28%106.35M | -289.69%-285.25M | 267.78%150.38M | 57.81%-89.63M | -529.84%-212.47M | --49.43M |
-Change in inventory | -130.06%-4.43M | 501.91%14.73M | 1.05%-3.67M | ---3.71M | ---- | 301.30%30.95M | ---15.37M |
-Change in prepaid assets | 105.19%1.38M | -119.62%-26.64M | -415.04%-12.13M | 292.45%3.85M | 75.69%-2M | -269.85%-8.23M | --4.85M |
-Change in payables | 419.74%85.58M | -76.72%16.47M | 1,070.27%70.71M | -133.35%-7.29M | 133.04%21.85M | -87.22%-66.14M | ---35.33M |
-Change in accrued expense | 183.26%17.8M | -606.42%-21.38M | 134.09%4.22M | 4.81%-12.39M | -299.75%-13.01M | -113.91%-3.26M | --23.41M |
-Provision for loans, leases and other losses | 1,083.76%129.11M | -175.80%-13.12M | 58.78%17.31M | 377.74%10.9M | 47.25%-3.93M | -320.14%-7.44M | --3.38M |
-Changes in other current assets | -69.56%6.26M | 500.56%20.57M | -217.05%-5.14M | 1,876.58%4.39M | -57.55%222K | 11.99%523K | --467K |
-Changes in other current liabilities | -526.88%-15.58M | -169.53%-2.49M | 222.23%3.57M | 55.66%-2.92M | -1,184.70%-6.6M | -91.48%608K | --7.14M |
Dividends paid (cash flow from operating activities) | |||||||
Dividends received (cash flow from operating activities) | |||||||
Interest paid (cash flow from operating activities) | -88.13%-38.1M | -660.53%-20.25M | -28.77%-2.66M | -306.29%-2.07M | 31.77%-509K | 44.99%-746K | -1.36M |
Interest received (cash flow from operating activities) | 398.50%3.65M | -10.73%732K | 29.13%820K | 234.21%635K | 3.26%190K | -65.09%184K | 527K |
Tax refund paid | 160.90%37.78M | 49.69%-62.04M | 37.99%-123.33M | -19.16%-198.89M | -45.53%-166.92M | -39.17%-114.7M | -82.41M |
Other operating cash inflow (outflow) | -71.12%4.24M | -74.34%14.69M | 3.73%57.25M | 55.19M | 0 | 0 | 1K |
Operating cash flow | 263.83%773.31M | 234.34%212.55M | -147.87%-158.21M | 19.10%330.48M | 502.17%277.49M | -83.78%46.08M | --284.09M |
Investing cash flow | |||||||
Net PPE purchase and sale | 89.31%-26.65M | -198.73%-249.22M | -2,694.87%-83.43M | -3.18%-2.99M | 81.55%-2.89M | -229.54%-15.68M | ---4.76M |
Net intangibles purchase and sale | 45.66%-85.61M | -1.78%-157.54M | -372.44%-154.78M | -242.66%-32.76M | 30.40%-9.56M | -583.09%-13.74M | ---2.01M |
Net business purchase and sale | 101.85%10M | ---541.77M | ---- | ---6.85M | ---- | ---- | --17M |
Net investment product transactions | 76.46%-129.14M | -931.43%-548.67M | -303.15%-53.2M | -137.67%-13.2M | 3,987.63%35.03M | 118.77%857K | ---4.57M |
Advance cash and loans provided to other parties | -245.32%-56.22M | -109.54%-16.28M | 77.80%-7.77M | ---35M | ---- | ---- | ---- |
Repayment of advance payments to other parties and cash income from loans | -95.10%15.12M | 4,313.78%308.79M | --7M | ---- | ---- | ---- | --61M |
Net changes in other investments | 99.35%-491K | -487.75%-75.54M | -447.59%-12.85M | -269.58%-2.35M | -80.60%1.38M | -84.35%7.13M | --45.59M |
Investing cash flow | 78.68%-272.99M | -319.71%-1.28B | -227.52%-305.03M | -488.69%-93.13M | 211.82%23.96M | -119.09%-21.43M | --112.26M |
Financing cash flow | |||||||
Net issuance payments of debt | -112.32%-130.47M | 629.70%1.06B | -128.57%-200M | 645.33%700M | -443.49%-128.36M | 167.27%37.37M | ---55.55M |
Net common stock issuance | 180.79%126.93M | -334.49%-157.11M | 148.73%67M | -96.05%26.94M | 1,609.96%681.59M | --39.86M | ---- |
Increase or decrease of lease financing | -141.87%-59.5M | --142.13M | ---- | ---- | ---- | ---- | ---- |
Cash dividends paid | -11.14%-12.33M | 83.33%-11.1M | ---66.55M | ---- | ---- | ---- | ---- |
Net other fund-raising expenses | -75.54%136K | 524.72%556K | -97.82%89K | 140.16%4.08M | -63,662.50%-10.17M | --16K | ---- |
Financing cash flow | -107.28%-75.23M | 618.34%1.03B | -127.28%-199.46M | 34.61%731.02M | 603.03%543.06M | 239.05%77.25M | ---55.55M |
Net cash flow | |||||||
Beginning cash position | -1.08%1.85B | -26.13%1.87B | 62.07%2.53B | 117.53%1.56B | 16.65%716.59M | 124.97%614.33M | --273.08M |
Current changes in cash | 1,357.40%425.09M | 94.90%-33.81M | -168.43%-662.7M | 14.67%968.37M | 728.77%844.51M | -70.10%101.9M | --340.8M |
Effect of exchange rate changes | -93.40%905K | 436.95%13.7M | 381.37%2.55M | 61.21%-907K | -751.25%-2.34M | -21.62%359K | --458K |
Cash adjustments other than cash changes | ---- | ---- | ---1K | ---- | ---- | 0.00%1K | --1K |
End cash Position | 23.08%2.27B | -1.08%1.85B | -26.13%1.87B | 62.07%2.53B | 117.53%1.56B | 16.65%716.59M | --614.33M |
Free cash flow | 419.14%619.82M | 51.01%-194.22M | -234.50%-396.42M | 11.20%294.74M | 1,490.68%265.04M | -93.99%16.66M | --277.32M |
Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data