Kyogoku unyu shoji
9073
BlueMeme
4069
Estore
4304
Visumo
303A
D. Western Therapeutics Institute
4576
(FY)Sep 30, 2024 | (FY)Sep 30, 2023 | (FY)Sep 30, 2022 | (FY)Sep 30, 2021 | (FY)Sep 30, 2020 | |
---|---|---|---|---|---|
Operating cash flow (Indirect Method) | |||||
Cash from operating activities | 36.80%275.48M | -40.29%201.38M | -18.65%337.24M | 19.20%414.54M | 347.78M |
Net profit before non-cash adjustment | -16.40%110.85M | -9.95%132.61M | 741.42%147.27M | 131.17%17.5M | ---56.14M |
Total adjustment of non-cash items | 135.49%177.05M | -51.29%75.18M | -14.69%154.35M | -40.64%180.92M | --304.78M |
-Depreciation and amortization | 41.25%226.21M | -3.07%160.14M | 13.43%165.21M | -3.55%145.65M | --151.01M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | --0 | --92.16M |
-Share of associates | ---5.4M | --0 | ---- | ---- | ---- |
-Disposal profit | 18,108.92%195.76M | -124.70%-1.09M | 179.35%4.4M | -115.91%-5.55M | --34.86M |
-Other non-cash items | -185.57%-239.52M | -449.33%-83.87M | -137.41%-15.27M | 52.62%40.82M | --26.75M |
Changes in working capital | -93.64%-12.42M | -118.01%-6.42M | -83.51%35.63M | 117.97%216.11M | --99.15M |
-Change in receivables | 1,529.43%22.24M | -118.02%-1.56M | 114.54%8.63M | -1,704.79%-59.36M | --3.7M |
-Change in inventory | -847.36%-24.33M | 163.30%3.26M | -66.63%-5.14M | 72.83%-3.09M | ---11.36M |
-Change in payables | 94.46%-1.12M | -290.33%-20.11M | -42.61%10.57M | 577.67%18.41M | ---3.86M |
-Provision for loans, leases and other losses | -176.81%-9.22M | -44.38%12M | -91.71%21.57M | 135.07%260.15M | --110.67M |
Dividends paid (cash flow from operating activities) | |||||
Dividends received (cash flow from operating activities) | |||||
Interest paid (cash flow from operating activities) | -78.19%-33.36M | -13.44%-18.72M | 4.56%-16.5M | 3.28%-17.29M | -17.88M |
Interest received (cash flow from operating activities) | 53.60%192K | 22.55%125K | -68.81%102K | -70.33%327K | 1.1M |
Tax refund paid | 94.76%-2.39M | 1.89%-45.65M | 18.48%-46.52M | -23.57%-57.07M | -46.18M |
Other operating cash inflow (outflow) | 1,126.03%256.4M | 70.45%20.91M | 504.68%12.27M | -94.36%2.03M | 36M |
Operating cash flow | 214.03%496.33M | -44.85%158.05M | -16.34%286.59M | 6.77%342.54M | --320.82M |
Investing cash flow | |||||
Net PPE purchase and sale | 13.87%-686.46M | -7.51%-796.99M | -347.36%-741.33M | -19.73%-165.71M | ---138.41M |
Net intangibles purchase and sale | ---230K | --0 | -142.24%-3.36M | -541.20%-1.39M | ---216K |
Net business purchase and sale | -174.37%-45.16M | --60.72M | --0 | ---1.95M | --0 |
Net investment product transactions | ---- | ---- | ---- | 107.94%984K | ---12.4M |
Advance cash and loans provided to other parties | ---- | ---- | ---- | 96.81%-2M | ---62.76M |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | -89.37%929K | -88.34%8.74M | --74.99M |
Net changes in other investments | -1,013.12%-12.6M | 159.77%1.38M | 48.88%-2.31M | 79.38%-4.52M | ---21.91M |
Investing cash flow | -1.30%-744.45M | 1.50%-734.89M | -349.88%-746.07M | -3.20%-165.84M | ---160.7M |
Financing cash flow | |||||
Net issuance payments of debt | -32.84%275.77M | -24.99%410.6M | 620.94%547.35M | 228.70%75.92M | ---58.99M |
Net common stock issuance | --0 | --170.7M | --0 | --0 | --27M |
Increase or decrease of lease financing | 10.76%-20.09M | 21.70%-22.51M | 16.51%-28.75M | -37.73%-34.43M | ---25M |
Cash dividends paid | -26.95%-8.48M | 0.00%-6.68M | -27.93%-6.68M | ---5.22M | ---- |
Cash dividends for minorities | ---- | ---- | ---- | --0 | ---420K |
Net other fund-raising expenses | ---- | 0.00%-1K | 0.00%-1K | ---1K | ---- |
Financing cash flow | -55.22%247.21M | 7.85%552.11M | 1,311.33%511.93M | 163.18%36.27M | ---57.41M |
Net cash flow | |||||
Beginning cash position | -3.94%602.55M | 9.12%627.28M | 73.28%574.83M | 44.85%331.74M | --229.03M |
Current changes in cash | 96.28%-919K | -147.15%-24.73M | -75.37%52.45M | 107.35%212.98M | --102.71M |
Cash adjustments other than cash changes | ---- | --1K | ---- | ---- | ---- |
End cash Position | -0.15%601.63M | -3.94%602.55M | 15.16%627.28M | 64.20%544.72M | --331.74M |
Free cash flow | 43.79%-359.75M | -39.02%-640.03M | -686.83%-460.37M | -55.36%78.45M | --175.73M |
Currency Unit | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |