(FY)Sep 30, 2024 | (FY)Sep 30, 2023 | (FY)Sep 30, 2022 | (FY)Sep 30, 2021 | (FY)Sep 30, 2020 | (FY)Sep 30, 2019 | |
---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||
Cash from operating activities | -73.65%33.49M | -40.33%127.11M | 9.57%213.03M | 146.51%194.43M | -10.53%78.87M | 88.16M |
Net profit before non-cash adjustment | -153.60%-48.2M | -54.66%89.92M | 1.63%198.33M | 72.63%195.15M | 6.83%113.04M | --105.82M |
Total adjustment of non-cash items | 166.59%126.16M | 298.12%47.32M | -181.82%-23.89M | 392.15%29.19M | -180.22%-9.99M | --12.46M |
-Depreciation and amortization | 40.91%32.95M | 660.67%23.38M | -34.69%3.07M | 3.38%4.71M | -33.11%4.55M | --6.81M |
-Assets reserve and write-off | --2.53M | --0 | ---- | ---- | ---- | ---- |
-Share of associates | --79.55M | --0 | ---- | ---- | ---- | ---- |
-Disposal profit | --0 | --18.87M | ---- | ---- | ---- | --746K |
-Remuneration paid in stock | -30.66%5.25M | --7.57M | ---- | ---- | ---- | ---- |
-Other non-cash items | 335.13%5.88M | 90.73%-2.5M | -210.11%-26.96M | 268.34%24.49M | -396.66%-14.55M | --4.9M |
Changes in working capital | -338.80%-44.47M | -126.26%-10.13M | 229.00%38.59M | -23.72%-29.91M | 19.73%-24.18M | ---30.12M |
-Change in receivables | 123.67%41.08M | -616.79%-173.57M | 141.79%33.59M | -308.64%-80.38M | 127.66%38.52M | ---139.27M |
-Change in inventory | -28.40%759K | --1.06M | ---- | ---- | ---- | ---- |
-Change in payables | -159.19%-73.14M | 2,372.37%123.57M | -90.10%5M | 180.49%50.47M | -157.45%-62.7M | --109.15M |
-Changes in other current assets | -141.74%-12.91M | --30.92M | ---- | ---- | ---- | ---- |
-Changes in other current liabilities | -103.32%-262K | --7.89M | ---- | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||
Dividends received (cash flow from operating activities) | ||||||
Interest paid (cash flow from operating activities) | -129.46%-10.59M | -124.15%-4.61M | -8.32%-2.06M | 67.96%-1.9M | -1,460.53%-5.93M | -380K |
Interest received (cash flow from operating activities) | -89.29%127K | 13,077.78%1.19M | 80.00%9K | 25.00%5K | 33.33%4K | 3K |
Tax refund paid | 20.88%-32M | 53.34%-40.44M | -162.17%-86.66M | 35.39%-33.05M | -222.89%-51.16M | -15.84M |
Other operating cash inflow (outflow) | 1K | 0 | -1K | 0 | 0 | -1K |
Operating cash flow | -110.76%-8.96M | -33.04%83.24M | -22.05%124.32M | 632.02%159.48M | -69.71%21.79M | --71.94M |
Investing cash flow | ||||||
Net PPE purchase and sale | ---21.59M | --0 | 55.27%-865K | 79.48%-1.93M | -76.81%-9.42M | ---5.33M |
Net business purchase and sale | --0 | ---107.97M | ---- | ---- | ---- | ---- |
Net investment product transactions | -4,454.79%-136M | 131.21%3.12M | ---10.01M | ---- | ---- | ---- |
Net changes in other investments | -571.90%-17.67M | 2,215.25%3.74M | 93.05%-177K | -165.31%-2.55M | 94.81%-960K | ---18.5M |
Investing cash flow | -73.36%-175.26M | -815.10%-101.1M | -146.55%-11.05M | 56.85%-4.48M | 56.43%-10.38M | ---23.83M |
Financing cash flow | ||||||
Net issuance payments of debt | 53.36%509.51M | 438.77%332.23M | 43.93%61.66M | 29.04%42.84M | -23.50%33.2M | --43.4M |
Net common stock issuance | 100.73%1.1M | -261.72%-149.13M | -41.19%92.22M | --156.8M | ---- | ---- |
Issuance fees | ---- | ---- | ---2.29M | ---- | ---- | ---- |
Net other fund-raising expenses | ---- | 351,000.00%3.51M | ---1K | ---- | ---- | --3.6M |
Financing cash flow | 173.63%510.61M | 23.10%186.61M | -24.07%151.59M | 501.33%199.64M | -29.36%33.2M | --47M |
Net cash flow | ||||||
Beginning cash position | 15.79%1.24B | 32.94%1.07B | 78.91%804.04M | 11.02%449.4M | 30.71%404.8M | --309.7M |
Current changes in cash | 93.42%326.39M | -36.29%168.75M | -25.32%264.86M | 695.12%354.64M | -53.10%44.6M | --95.1M |
Cash adjustments other than cash changes | -200.00%-1K | 0.00%1K | --1K | ---- | ---- | ---- |
End cash Position | 26.37%1.56B | 15.79%1.24B | 32.94%1.07B | 78.91%804.04M | 11.02%449.4M | --404.8M |
Free cash flow | -136.70%-30.55M | -32.57%83.24M | -21.64%123.45M | 1,174.42%157.54M | -81.44%12.36M | --66.61M |
Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data