(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 | (FY)Sep 30, 2016 | (FY)Sep 30, 2015 | |
---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | |||||||||
Cash from operating activities | -20.06%345.81M | 8.14%432.61M | 112.92%400.04M | -51.56%187.88M | 16.90%387.86M | 60.19%331.78M | -30.79%207.12M | -59.15%299.26M | 732.55M |
Net profit before non-cash adjustment | 7.76%398.66M | 11.91%369.96M | 14.25%330.59M | 3.31%289.35M | 9.03%280.09M | 4.80%256.89M | -42.94%245.14M | 22.92%429.6M | --349.49M |
Total adjustment of non-cash items | 18.27%76.44M | 118.15%64.63M | -17.62%29.63M | -54.53%35.96M | 260.37%79.09M | -22.10%21.95M | 121.53%28.18M | -292.78%-130.84M | --67.87M |
-Depreciation and amortization | 33.63%55.43M | 17.36%41.48M | 11.05%35.34M | -32.85%31.82M | 122.79%47.39M | 25.98%21.27M | 17.16%16.88M | -7.71%14.41M | --15.62M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | --14.41M | ---- | ---- | ---- | --4.75M | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 226.10%8.89M | ---7.05M |
-Disposal profit | --0 | 413.50%12.63M | 18.44%2.46M | -95.25%2.08M | 4,269.90%43.7M | --1M | ---- | ---- | --1.59M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 71.23%-1.57M | ---5.46M |
-Other non-cash items | 99.68%21.01M | 146.58%10.52M | -1,194.96%-22.59M | 117.19%2.06M | -3,603.40%-12M | -104.95%-324K | 104.29%6.55M | -341.49%-152.57M | --63.18M |
Changes in working capital | -6,429.90%-129.29M | -104.97%-1.98M | 128.97%39.82M | -579.12%-137.43M | -45.81%28.68M | 179.97%52.93M | -13,208.12%-66.2M | -99.84%505K | --315.19M |
-Change in receivables | -183.54%-179.45M | -223.55%-63.29M | 167.49%51.23M | -338.88%-75.9M | -57.67%-17.29M | 89.72%-10.97M | -1,456.29%-106.68M | 93.18%-6.86M | ---100.58M |
-Change in inventory | 4.69%47.47M | 283.13%45.34M | 80.82%-24.76M | -2,574.62%-129.08M | -110.88%-4.83M | -43.50%44.34M | --78.48M | ---- | ---- |
-Change in prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 2,886.84%25.19M | ---904K |
-Change in payables | -96.09%740K | 471.68%18.92M | -111.68%-5.09M | 106.77%43.56M | 63.09%21.07M | 225.16%12.92M | 92.17%-10.32M | -365.57%-131.83M | --49.64M |
-Provision for loans, leases and other losses | 61.47%27.37M | 29.30%16.95M | -3.67%13.11M | 1,154.22%13.61M | -107.72%-1.29M | 76.51%16.73M | --9.48M | ---- | ---- |
-Changes in other current assets | -27.76%-25.43M | -473.45%-19.9M | -48.65%5.33M | -66.56%10.38M | 407.67%31.03M | 72.85%-10.09M | -132.58%-37.15M | -68.94%114M | --367.04M |
Dividends paid (cash flow from operating activities) | |||||||||
Dividends received (cash flow from operating activities) | |||||||||
Interest paid (cash flow from operating activities) | 11.72%-693K | 38.67%-785K | 1.23%-1.28M | 12.08%-1.3M | 32.60%-1.47M | 8.65%-2.19M | -41.66%-2.39M | 18.24%-1.69M | -2.07M |
Interest received (cash flow from operating activities) | -11.81%4.81M | 46.56%5.46M | 3.59%3.72M | 8.75%3.59M | -4.32%3.3M | 37.24%3.45M | 44.43%2.52M | 15.21%1.74M | 1.51M |
Tax refund paid | -13.74%-145.28M | -54.25%-127.73M | 26.01%-82.81M | -29.16%-111.92M | -35.44%-86.66M | 56.82%-63.98M | -24.13%-148.18M | 15.95%-119.38M | -142.03M |
Other operating cash inflow (outflow) | -1K | 0 | 0.00%-1K | 0.00%-1K | -1K | 0 | 3,268.34%101.83M | 150.87%3.02M | 1.21M |
Operating cash flow | -33.89%204.65M | -3.16%309.56M | 308.48%319.67M | -74.18%78.26M | 12.63%303.04M | 67.24%269.06M | -12.07%160.88M | -69.05%182.96M | --591.17M |
Investing cash flow | |||||||||
Net PPE purchase and sale | 98.15%-9.28M | -1,647.09%-500.72M | 60.25%-28.66M | 80.14%-72.11M | -1,313.26%-363.01M | -41.61%-25.69M | -280.19%-18.14M | 73.05%-4.77M | ---17.7M |
Net intangibles purchase and sale | 66.12%-1.16M | -2.00%-3.41M | -116.93%-3.35M | 74.28%-1.54M | -231.22%-6M | ---1.81M | ---- | ---- | ---1.71M |
Net business purchase and sale | ---- | ---- | ---- | ---2.1M | ---- | ---- | ---- | ---- | ---- |
Net investment property transactions | --0 | --49.61M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net investment product transactions | -205.51%-17.65M | 35.76%16.73M | 117.54%12.32M | -3,081.41%-70.24M | -97.13%2.36M | 621.70%82.02M | -179.65%-15.72M | 1,124.92%19.74M | ---1.93M |
Net changes in other investments | 67.91%-1.03M | -339.37%-3.21M | 1,441.00%1.34M | -105.10%-100K | 209.80%1.96M | 96.99%-1.79M | -39.32%-59.21M | -75.62%-42.5M | ---24.2M |
Investing cash flow | 93.40%-29.12M | -2,304.20%-441M | 87.44%-18.34M | 59.94%-146.09M | -791.49%-364.69M | 156.66%52.74M | -238.06%-93.08M | 39.55%-27.53M | ---45.54M |
Financing cash flow | |||||||||
Net issuance payments of debt | -93.58%-22.73M | 70.70%-11.74M | -1,330.84%-40.08M | 167.83%3.26M | 88.02%-4.8M | 0.00%-40.08M | -336.13%-40.08M | 55.24%-9.19M | ---20.53M |
Net common stock issuance | ---- | ---- | ---- | 165,576.19%208.5M | -18.87%-126K | -100.02%-106K | --460.03M | ---- | ---- |
Issuance fees | ---- | ---- | ---- | ---- | ---- | ---- | ---9.12M | ---- | ---- |
Cash dividends paid | -24.89%-80.02M | -14.31%-64.08M | -10.31%-56.05M | -0.06%-50.82M | 30.02%-50.79M | -138.34%-72.58M | 0.00%-30.45M | -100.00%-30.45M | ---15.23M |
Net other fund-raising expenses | 13.34%-7.32M | -544.32%-8.45M | -0.31%-1.31M | -4.56%-1.31M | -4.52%-1.25M | -27.78%-1.2M | ---936K | ---- | ---- |
Financing cash flow | -30.63%-110.08M | 13.52%-84.27M | -161.04%-97.44M | 380.24%159.63M | 50.01%-56.96M | -130.03%-113.96M | 1,057.22%379.44M | -10.86%-39.64M | ---35.76M |
Net cash flow | |||||||||
Beginning cash position | -10.91%1.76B | 11.50%1.98B | 5.46%1.77B | -6.59%1.68B | 13.06%1.8B | 39.09%1.59B | 11.26%1.14B | 98.34%1.03B | --518.49M |
Current changes in cash | 130.35%65.46M | -205.80%-215.71M | 122.09%203.89M | 177.39%91.8M | -157.07%-118.62M | -53.53%207.85M | 286.27%447.25M | -77.29%115.79M | --509.87M |
Cash adjustments other than cash changes | ---- | ---- | -200.00%-1K | --1K | ---- | 0.00%1K | 200.00%1K | ---1K | ---- |
End cash Position | 3.72%1.83B | -10.91%1.76B | 11.50%1.98B | 5.46%1.77B | -6.59%1.68B | 13.06%1.8B | 39.09%1.59B | 11.26%1.14B | --1.03B |
Free cash flow | 192.91%181.66M | -167.97%-195.54M | 6,140.00%287.66M | 106.99%4.61M | -127.31%-65.97M | 69.23%241.57M | -19.89%142.74M | -68.83%178.19M | --571.58M |
Currency Unit | 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 |
No Data
No Data