TRaaS On Product
6696
CyberStep
3810
GMO AD Partners
4784
Bplats
4381
General Oyster
3224
(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 | (Q4)Sep 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -63.00%2.18B | -24.77%6.27B | -32.09%4.54B | -12.60%5.89B | -12.60%5.89B | -5.57%7.31B | -3.82%8.33B | 14.13%6.69B | 6.39%6.74B | 6.39%6.74B |
-Cash and cash equivalents | -63.00%2.18B | -24.77%6.27B | -32.09%4.54B | -12.60%5.89B | -12.60%5.89B | -5.57%7.31B | -3.82%8.33B | 14.13%6.69B | 6.39%6.74B | 6.39%6.74B |
Receivables | -21.66%2.21B | 10.80%4.41B | 8.09%3.47B | 11.61%2.83B | 11.61%2.83B | -2.17%3.07B | 12.84%3.98B | -0.59%3.21B | 21.03%2.53B | 21.03%2.53B |
-Accounts receivable | -21.66%2.21B | 10.80%4.41B | 8.09%3.47B | 11.61%2.83B | 11.61%2.83B | -2.17%3.07B | 12.84%3.98B | -0.59%3.21B | 21.03%2.53B | 21.03%2.53B |
-Gross accounts receivable | -21.66%2.21B | 10.80%4.41B | 8.09%3.47B | 11.61%2.83B | 11.61%2.83B | -2.17%3.07B | 12.84%3.98B | -0.59%3.21B | 21.03%2.53B | 21.03%2.53B |
Inventory | -13.56%12.7B | -5.95%14.36B | -4.96%16.19B | -6.91%14.7B | -6.91%14.7B | -7.56%15.82B | -11.97%15.27B | -13.59%17.03B | -13.49%15.79B | -13.49%15.79B |
Prepaid assets | 77.72%1.9B | ---- | ---- | --1.07B | --1.07B | ---- | ---- | ---- | ---- | ---- |
Other current assets | 33.10%374M | 29.02%2.13B | -3.01%1.55B | -80.90%281M | -80.90%281M | -5.16%1.34B | 8.28%1.65B | -19.14%1.59B | -1.21%1.47B | -1.21%1.47B |
Total current assets | -21.79%19.37B | -7.06%27.17B | -9.74%25.75B | -6.67%24.76B | -6.67%24.76B | -6.34%27.53B | -5.89%29.23B | -7.30%28.53B | -5.80%26.53B | -5.80%26.53B |
Non current assets | ||||||||||
Net PPE | -16.63%19.05B | -11.36%19.08B | -8.15%20.61B | 2.70%22.85B | 2.70%22.85B | -7.51%21.21B | -6.51%21.53B | -6.62%22.44B | -7.33%22.25B | -7.33%22.25B |
-Gross PP&E | -12.98%46.1B | -11.36%19.08B | -8.15%20.61B | 0.37%52.97B | 0.37%52.97B | -7.51%21.21B | -6.51%21.53B | -6.62%22.44B | -4.33%52.78B | -4.33%52.78B |
-Accumulated depreciation | 10.22%-27.05B | ---- | ---- | 1.33%-30.13B | 1.33%-30.13B | ---- | ---- | ---- | 2.03%-30.53B | 2.03%-30.53B |
Total investment | 21.28%4.14B | 11.89%3.58B | 21.91%3.66B | 16.54%3.42B | 16.54%3.42B | 18.80%3.46B | 12.65%3.2B | -8.99%3B | -16.94%2.93B | -16.94%2.93B |
-Financial asset investment | 21.28%4.14B | 11.89%3.58B | 21.91%3.66B | 16.54%3.42B | 16.54%3.42B | 18.80%3.46B | 12.65%3.2B | -8.99%3B | -16.94%2.93B | -16.94%2.93B |
-Including:Available-for-sale securities | 21.28%4.14B | 11.89%3.58B | 21.91%3.66B | 16.54%3.42B | 16.54%3.42B | 18.80%3.46B | 12.65%3.2B | -8.99%3B | -16.94%2.93B | -16.94%2.93B |
Long-term accounts receivable and other receivables | -30.58%386M | ---- | ---- | -15.63%556M | -15.63%556M | ---- | ---- | ---- | -12.13%659M | -12.13%659M |
Goodwill and other intangible assets | -23.24%426M | 15.16%471M | -49.32%706M | -60.86%555M | -60.86%555M | -62.39%560M | -73.68%409M | -20.08%1.39B | -15.65%1.42B | -15.65%1.42B |
-Other intangible assets | -23.24%426M | 15.16%471M | -49.32%706M | -60.86%555M | -60.86%555M | -62.39%560M | -73.68%409M | -20.08%1.39B | -15.65%1.42B | -15.65%1.42B |
Defined pension benefit | 31.76%921M | 72.92%747M | 72.12%716M | 75.19%699M | 75.19%699M | -12.93%451M | -13.94%432M | -14.23%416M | -14.56%399M | -14.56%399M |
Other non current assets | -44.86%161M | -0.27%751M | 10.71%837M | 151.72%292M | 151.72%292M | -11.33%712M | -10.57%753M | -17.74%756M | -50.64%116M | -50.64%116M |
Total non current assets | -11.56%25.09B | -6.42%24.63B | -5.28%26.52B | 2.15%28.37B | 2.15%28.37B | -7.89%26.39B | -8.50%26.32B | -8.10%28B | -9.45%27.77B | -9.45%27.77B |
Total assets | -16.33%44.46B | -6.75%51.81B | -7.53%52.27B | -2.16%53.13B | -2.16%53.13B | -7.11%53.92B | -7.14%55.56B | -7.70%56.53B | -7.70%54.31B | -7.70%54.31B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Financial liabilities | -56.86%8.51B | -11.80%17.91B | -9.44%19.61B | 38.73%19.73B | 38.73%19.73B | 40.89%20.15B | 41.43%20.3B | 50.78%21.66B | 2.91%14.22B | 2.91%14.22B |
-Current debt and capital lease obligation | -56.86%8.51B | -11.80%17.91B | -9.44%19.61B | 38.73%19.73B | 38.73%19.73B | 40.89%20.15B | 41.43%20.3B | 50.78%21.66B | 2.91%14.22B | 2.91%14.22B |
-Including:Current debt | -56.86%8.51B | -11.80%17.91B | -9.44%19.61B | 38.73%19.73B | 38.73%19.73B | 40.89%20.15B | 41.43%20.3B | 50.78%21.66B | 2.91%14.22B | 2.91%14.22B |
Payables | -35.09%1.75B | -12.14%3.18B | -6.76%2.92B | -2.56%2.7B | -2.56%2.7B | 14.65%2.59B | 34.93%3.62B | -1.26%3.14B | 13.97%2.77B | 13.97%2.77B |
-accounts payable | -34.93%1.11B | -6.57%2.68B | 0.40%2.76B | 4.14%1.71B | 4.14%1.71B | 7.88%2.12B | 23.56%2.86B | -7.54%2.75B | 12.94%1.64B | 12.94%1.64B |
-Total tax payable | -25.92%483M | -33.16%508M | -57.62%164M | -34.21%652M | -34.21%652M | 59.86%470M | 106.52%760M | 90.64%387M | 47.69%991M | 47.69%991M |
-Other payable | -53.37%159M | ---- | ---- | 141.84%341M | 141.84%341M | ---- | ---- | ---- | -54.37%141M | -54.37%141M |
Pension and other retirement benefit plans | -34.38%271M | -16.83%346M | -54.18%159M | -1.67%413M | -1.67%413M | 3.45%450M | 15.24%416M | 3.27%347M | -15.83%420M | -15.83%420M |
Accrued and deferred income | -6.36%3.01B | -17.66%993M | -15.12%926M | -14.76%3.21B | -14.76%3.21B | --824M | --1.21B | --1.09B | 61.01%3.77B | 61.01%3.77B |
Other current liabilities | -8.72%2.4B | -1.12%6.65B | -7.55%6.57B | 7.40%2.63B | 7.40%2.63B | -8.60%6.79B | -16.49%6.72B | -3.37%7.11B | 4.00%2.45B | 4.00%2.45B |
Current liabilities | -44.42%15.94B | -9.90%29.07B | -9.44%30.19B | 21.39%28.68B | 21.39%28.68B | 26.11%30.81B | 26.80%32.27B | 32.13%33.34B | 10.19%23.63B | 10.19%23.63B |
Non current liabilities | ||||||||||
Non current financial liabilities | 8,000.00%6.89B | -28.28%71M | -27.10%78M | -98.90%85M | -98.90%85M | -98.83%92M | -98.77%99M | -98.70%107M | -7.95%7.74B | -7.95%7.74B |
-Long term debt and capital lease obligation | 8,000.00%6.89B | -28.28%71M | -27.10%78M | -98.90%85M | -98.90%85M | -98.83%92M | -98.77%99M | -98.70%107M | -7.95%7.74B | -7.95%7.74B |
-Including:Long term debt | 8,000.00%6.89B | -28.28%71M | -27.10%78M | -98.90%85M | -98.90%85M | -98.83%92M | -98.77%99M | -98.70%107M | -7.95%7.74B | -7.95%7.74B |
Long term accounts payable and other payables | 0.00%55M | ---- | ---- | -1.79%55M | -1.79%55M | ---- | ---- | ---- | 21.74%56M | 21.74%56M |
Long term provisions | 11.42%2.97B | -5.88%32M | -36.11%23M | 7,097.30%2.66B | 7,097.30%2.66B | -54.39%26M | -10.53%34M | -18.18%36M | -94.24%37M | -94.24%37M |
Long term pension and other post-retirement benefit plans | -2.19%581M | -0.34%586M | -2.59%602M | -1.98%594M | -1.98%594M | 0.34%595M | 0.34%588M | -0.48%618M | -6.77%606M | -6.77%606M |
Non current deferred liabilities | 27.19%1.32B | ---- | ---- | -28.36%1.04B | -28.36%1.04B | ---- | ---- | ---- | -10.42%1.45B | -10.42%1.45B |
Other non current liabilities | -5.60%472M | -2.66%1.98B | -22.06%1.98B | -49.85%500M | -49.85%500M | -17.17%2.11B | -19.54%2.03B | -4.16%2.53B | 1.84%997M | 1.84%997M |
Total non current liabilities | 148.76%12.28B | -3.13%2.67B | -18.73%2.68B | -54.64%4.94B | -54.64%4.94B | -74.47%2.83B | -75.41%2.75B | -71.43%3.3B | -11.81%10.89B | -11.81%10.89B |
Total liabilities | -16.04%28.22B | -9.36%31.74B | -10.27%32.87B | -2.59%33.62B | -2.59%33.62B | -5.26%33.63B | -4.42%35.02B | -0.35%36.64B | 2.15%34.51B | 2.15%34.51B |
Shareholders'equity | ||||||||||
Share capital | 0.00%5.31B | 0.00%5.31B | 0.00%5.31B | 0.00%5.31B | 0.00%5.31B | 0.00%5.31B | 0.00%5.31B | 0.00%5.31B | 0.00%5.31B | 0.00%5.31B |
-common stock | 0.00%5.31B | 0.00%5.31B | 0.00%5.31B | 0.00%5.31B | 0.00%5.31B | 0.00%5.31B | 0.00%5.31B | 0.00%5.31B | 0.00%5.31B | 0.00%5.31B |
Additional paid-in capital | 0.00%13.25B | 0.00%13.25B | 0.00%13.25B | 0.00%13.25B | 0.00%13.25B | 0.00%13.25B | 0.00%13.25B | 0.00%13.25B | 0.00%13.25B | 0.00%13.25B |
Retained earnings | -203.86%-1.78B | -38.28%1.94B | -49.66%1.42B | -32.94%1.71B | -32.94%1.71B | -45.78%2.64B | -41.83%3.14B | -52.64%2.82B | -59.79%2.55B | -59.79%2.55B |
Less: Treasury stock | -5.80%2.94B | -5.80%2.94B | -6.67%3.12B | -6.64%3.12B | -6.64%3.12B | -6.67%3.12B | -6.67%3.12B | 0.00%3.34B | 0.00%3.34B | 0.00%3.34B |
Other reserves | 26.08%2.39B | 27.86%2.02B | 48.77%2.05B | 39.46%1.9B | 39.46%1.9B | 18.17%1.78B | 6.96%1.58B | -21.77%1.38B | -23.37%1.36B | -23.37%1.36B |
Total stockholders'equity | -14.77%16.23B | -2.87%19.58B | -2.60%18.91B | -0.43%19.05B | -0.43%19.05B | -8.03%19.87B | -8.74%20.16B | -15.34%19.42B | -18.04%19.13B | -18.04%19.13B |
Noncontrolling interests | --0 | 28.08%488M | 2.51%491M | -29.77%467M | -29.77%467M | -55.26%425M | -65.55%381M | -69.04%479M | -61.07%665M | -61.07%665M |
Total equity | -16.81%16.23B | -2.30%20.07B | -2.47%19.4B | -1.41%19.52B | -1.41%19.52B | -10.02%20.29B | -11.45%20.54B | -18.73%19.89B | -20.97%19.8B | -20.97%19.8B |
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 |