(FY)Sep 30, 2024 | (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 | -35.10%1.43B | 3.22%2.21B | 264.99%2.14B | 17.50%586.03M | -60.57%498.76M | -9.50%1.26B | 5.34%1.4B | 36.00%1.33B | 26.55%975.58M | -26.31%770.88M |
Net profit before non-cash adjustment | -9.02%1.44B | 43.25%1.58B | 13.66%1.1B | 541.00%968.78M | -120.93%-219.68M | -9.78%1.05B | 0.44%1.16B | 15.95%1.16B | 58.42%998.83M | -7.19%630.49M |
Total adjustment of non-cash items | -35.33%354.64M | -39.97%548.34M | 468.58%913.42M | -169.00%-247.82M | 231.85%359.18M | -71.71%108.23M | 8.17%382.52M | 53.98%353.63M | -13.80%229.66M | -16.86%266.42M |
-Depreciation and amortization | 14.49%460.75M | 10.18%402.44M | 11.25%365.24M | 25.40%328.3M | 4.42%261.81M | 7.96%250.72M | 19.94%232.23M | 17.05%193.62M | 16.12%165.41M | 42.15%142.45M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -147.84%-22.8M | 123.55%47.65M |
-Disposal profit | --3.07M | --0 | --0 | ---813.5M | ---- | -4.20%6.37M | --6.65M | ---- | 22,656.52%10.47M | -99.92%46K |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 219.68%8.56M | -90.58%2.68M |
-Other non-cash items | -174.83%-109.18M | -73.38%145.91M | 130.93%548.17M | 143.79%237.38M | 165.41%97.37M | -203.62%-148.86M | -10.23%143.65M | 135.25%160.02M | -7.58%68.02M | -10.90%73.6M |
Changes in working capital | -533.69%-356.74M | -33.90%82.26M | 192.21%124.43M | -137.56%-134.94M | 235.53%359.27M | 172.22%107.08M | 19.89%-148.26M | 26.83%-185.07M | -100.68%-252.91M | -372.35%-126.03M |
-Change in receivables | 686.55%67.24M | 103.65%8.55M | -130.62%-234.05M | -128.22%-101.48M | 1,114.84%359.56M | 77.66%-35.43M | 27.89%-158.6M | -53.54%-219.95M | 17.57%-143.25M | -31.45%-173.78M |
-Change in inventory | 271.28%483K | -119.11%-282K | -79.21%1.48M | 201.60%7.1M | -349.25%-6.99M | 193.47%2.8M | 5.54%-3M | -155.68%-3.18M | 173.25%5.7M | -356.49%-7.79M |
-Change in payables | -128.89%-329.12M | -422.53%-143.79M | 69.81%-27.52M | -209.91%-91.14M | -124.73%-29.41M | 15,115.28%118.92M | -131.96%-792K | 102.15%2.48M | -307.71%-115.37M | -68.34%55.54M |
-Change in accrued expense | -165.46%-83.18M | 3.08%127.06M | --123.27M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Provision for loans, leases and other losses | -52.13%21.63M | -9.34%45.18M | -1.46%49.84M | 40.10%50.58M | 73.73%36.1M | 47.01%20.78M | -60.27%14.14M | --35.58M | ---- | ---- |
-Changes in other current assets | -174.22%-33.8M | -78.46%45.53M | --211.41M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 29.56%-8.15M | 8.37%-11.57M | -1,251.50%-12.62M | -111.79%-934K | 19.82%-441K | 24.66%-550K | 53.80%-730K | 29.43%-1.58M | 30.34%-2.24M | 28.03%-3.21M |
Interest received (cash flow from operating activities) | 815.63%293K | 39.13%32K | 21.05%23K | -57.78%19K | 0.00%45K | 15.38%45K | 2.63%39K | -82.73%38K | -37.32%220K | 13.23%351K |
Tax refund paid | -119.46%-565.96M | -258.49%-257.89M | -268.07%-71.94M | 113.61%42.8M | 12.03%-314.43M | 9.64%-357.44M | -3.09%-395.55M | -35.03%-383.7M | -299.12%-284.16M | 9.06%-71.2M |
Other operating cash inflow (outflow) | 0 | 0.00%-1K | -100.02%-1K | 62.60%6M | 3.69M | 0 | 0.00%-1K | -1K | 0 | 0.00%-1K |
Operating cash flow | -55.68%859.19M | -5.64%1.94B | 224.08%2.05B | 237.85%633.91M | -79.31%187.63M | -9.43%906.93M | 6.36%1B | 36.57%941.52M | -1.06%689.4M | -27.69%696.82M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -2,210.52%-173.27M | 69.13%-7.5M | -2.08%-24.29M | -517.28%-23.8M | 68.41%-3.86M | 83.21%-12.2M | -972.58%-72.68M | 90.20%-6.78M | -59.32%-69.16M | 27.28%-43.41M |
Net intangibles purchase and sale | -14.43%-586.64M | -60.43%-512.67M | 21.05%-319.55M | 11.38%-404.78M | -16.50%-456.74M | -105.35%-392.06M | 9.40%-190.92M | -20.48%-210.74M | -35.25%-174.91M | 62.52%-129.33M |
Net investment product transactions | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | ---- | ---- |
Net changes in other investments | -287.83%-79.09M | 1,372.53%42.11M | -0.03%-3.31M | 94.17%-3.31M | -1,535.99%-56.74M | 3.67%-3.47M | 96.66%-3.6M | -525.56%-107.8M | -409.25%-17.23M | 93.45%-3.38M |
Investing cash flow | -75.50%-839M | -37.71%-478.07M | 19.62%-347.15M | 16.52%-431.88M | -26.88%-517.33M | -52.59%-407.73M | 17.87%-267.2M | -24.50%-325.32M | -48.37%-261.3M | 61.41%-176.12M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -708.37%-808.34M | -111.76%-100M | 6,457.19%850.34M | 164.87%12.97M | 0.00%-19.99M | 49.50%-19.99M | 51.00%-39.59M | -306.10%-80.79M | 209.50%39.2M | 60.57%-35.8M |
Net common stock issuance | -321,075.12%-645.56M | 99.99%-201K | ---1.52B | ---- | -100.11%-38K | -1.45%35.87M | 122.70%36.4M | -291.68%-160.31M | ---40.93M | ---- |
Cash dividends paid | -56.47%-388.25M | -5.11%-248.14M | -74.75%-236.07M | 55.55%-135.09M | -19.11%-303.89M | -0.45%-255.13M | -24.58%-253.99M | 0.67%-203.88M | -20.04%-205.26M | 16.40%-171M |
Net other fund-raising expenses | ---- | 0.00%-1K | ---1K | ---- | ---- | --1K | ---- | 74.99%-521K | -0.05%-2.08M | 0.05%-2.08M |
Financing cash flow | -428.85%-1.84B | 61.48%-348.33M | -640.56%-904.36M | 62.30%-122.12M | -35.39%-323.92M | 6.97%-239.25M | 42.27%-257.18M | -113.08%-445.51M | -0.09%-209.08M | 29.77%-208.88M |
Net cash flow | ||||||||||
Beginning cash position | 33.47%4.43B | 31.87%3.32B | 57.82%2.52B | -48.39%1.6B | 9.18%3.09B | 20.25%2.83B | 7.81%2.36B | 11.14%2.19B | 18.85%1.97B | 14.52%1.65B |
Current changes in cash | -263.84%-1.82B | 38.51%1.11B | 904.74%802.9M | 112.23%79.91M | -351.44%-653.61M | -45.50%259.95M | 179.43%476.98M | -22.06%170.7M | -29.76%219.02M | 48.64%311.82M |
Cash adjustments other than cash changes | ---- | ---- | ---- | 42,155,700.00%843.11M | ---2K | ---- | ---- | ---- | ---- | ---2K |
End cash Position | -41.09%2.61B | 33.47%4.43B | 31.87%3.32B | 3.28%2.52B | -21.13%2.44B | 9.18%3.09B | 20.25%2.83B | 7.81%2.36B | 11.14%2.19B | 18.85%1.97B |
Free cash flow | -93.00%99.28M | -17.09%1.42B | 733.05%1.71B | 175.23%205.34M | -154.30%-272.96M | -31.87%502.67M | 1.90%737.76M | 62.58%724M | -15.03%445.33M | -6.23%524.09M |
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 |
No Data