(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 | 9.24%384.63M | 60.34%352.1M | 137.22%219.6M | -41.99%92.57M | 159.57M |
Net profit before non-cash adjustment | -9.70%220.96M | 45.41%244.7M | 393.74%168.28M | -66.82%34.08M | --102.71M |
Total adjustment of non-cash items | 56.50%97.52M | 5.43%62.32M | 97.70%59.11M | -9.37%29.9M | --32.99M |
-Depreciation and amortization | 36.26%82.48M | 50.68%60.54M | 62.04%40.18M | 228.38%24.79M | --7.55M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | --18M |
-Disposal profit | --3.14M | --0 | ---- | ---- | ---- |
-Other non-cash items | 567.85%11.9M | -90.59%1.78M | 270.87%18.93M | -31.38%5.11M | --7.44M |
Changes in working capital | 46.68%66.13M | 678.83%45.09M | -127.24%-7.79M | 19.79%28.59M | --23.87M |
-Change in receivables | -157.98%-16.51M | 174.45%28.48M | -306.21%-38.25M | 175.71%18.55M | ---24.5M |
-Change in prepaid assets | ---- | ---- | ---- | 115.89%2.79M | ---17.56M |
-Change in payables | -16.04%43.76M | 16.48%52.12M | 171.45%44.74M | -248.02%-62.62M | --42.31M |
-Provision for loans, leases and other losses | 404.91%3.54M | -130.51%-1.16M | 806.69%3.8M | -133.40%-538K | --1.61M |
-Changes in other current assets | 202.91%35.35M | -89.92%-34.35M | -125.69%-18.09M | 220.02%70.41M | --22M |
Dividends paid (cash flow from operating activities) | |||||
Dividends received (cash flow from operating activities) | |||||
Interest paid (cash flow from operating activities) | 17.55%-343K | -6.67%-416K | 57.61%-390K | -910.99%-920K | -91K |
Interest received (cash flow from operating activities) | 290.91%86K | 120.00%22K | -41.18%10K | 88.89%17K | 9K |
Tax refund paid | -127.14%-142.12M | -2,862.47%-62.57M | 117.94%2.27M | 88.12%-12.62M | -106.29M |
Other operating cash inflow (outflow) | -1K | 0 | 0 | -2K | 0 |
Operating cash flow | -16.22%242.25M | 30.54%289.14M | 180.20%221.48M | 48.59%79.04M | --53.2M |
Investing cash flow | |||||
Net PPE purchase and sale | ---277K | --0 | 64.66%-1.13M | 91.43%-3.2M | ---37.28M |
Net intangibles purchase and sale | -30.65%-186.04M | -98.93%-142.39M | 13.54%-71.58M | -10.61%-82.79M | ---74.85M |
Advance cash and loans provided to other parties | 75.88%-1.92M | -1,492.00%-7.96M | 74.36%-500K | -550.00%-1.95M | ---300K |
Repayment of advance payments to other parties and cash income from loans | 590.61%4.41M | -41.64%639K | -14.92%1.1M | 98.00%1.29M | --650K |
Net changes in other investments | -5.00%-7.06M | 0.00%-6.72M | 0.00%-6.72M | 32.43%-6.72M | ---9.95M |
Investing cash flow | -22.02%-190.88M | -98.43%-156.44M | 15.56%-78.84M | 23.30%-93.37M | ---121.73M |
Financing cash flow | |||||
Net issuance payments of debt | 0.00%-10M | 0.00%-10M | -122.21%-10M | --45M | --0 |
Net common stock issuance | --0 | --1.42B | ---- | ---- | ---- |
Net other fund-raising expenses | --1.98M | ---- | ---- | ---- | --1.4M |
Financing cash flow | -100.57%-8.02M | 14,169.37%1.41B | -122.21%-10M | 3,114.43%45M | --1.4M |
Net cash flow | |||||
Beginning cash position | 318.34%2.02B | 37.81%483.46M | 9.58%350.81M | -17.33%320.13M | --387.27M |
Current changes in cash | -97.18%43.35M | 1,060.25%1.54B | 332.41%132.65M | 145.70%30.68M | ---67.13M |
Cash adjustments other than cash changes | ---- | ---- | ---- | ---- | ---1K |
End cash Position | 2.14%2.07B | 318.34%2.02B | 37.81%483.46M | 9.58%350.81M | --320.13M |
Free cash flow | -61.89%55.93M | -1.37%146.74M | 2,244.03%148.77M | 88.23%-6.94M | ---58.93M |
Currency Unit | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data
No Data