(FY)Sep 30, 2024 | (Q2)Mar 31, 2024 | (Q1)Dec 31, 2023 | (FY)Sep 30, 2023 | (Q4)Sep 30, 2023 | (Q3)Jun 30, 2023 | (Q2)Mar 31, 2023 | (Q1)Dec 31, 2022 | (FY)Sep 30, 2022 | (Q4)Sep 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 185.23%14.66B | 152.27%5.89B | 118.41%1.65B | -26.81%5.14B | 215.17%10.16B | -25.48%1.62B | -57.66%2.33B | -130.79%-8.97B | -46.71%7.02B | -38.52%3.22B |
Net profit before non-cash adjustment | 160.53%5.52B | 0.00%680M | 28.89%1.69B | -282.42%-9.12B | -2,219.04%-12.8B | 22.59%1.69B | -39.61%680M | -30.66%1.31B | 3.95%5B | -56.98%604M |
Total adjustment of non-cash items | -10.09%7.28B | 14.24%1.04B | 77.55%2.25B | 19.58%8.1B | 187.84%4.5B | -7.93%1.43B | -64.06%906M | 11.26%1.27B | 11.27%6.77B | 21.73%1.56B |
-Depreciation and amortization | 11.71%7.4B | 11.07%1.79B | 4.13%1.62B | 2.63%6.62B | 5.53%1.76B | 4.34%1.71B | 0.94%1.61B | -0.51%1.55B | -10.61%6.45B | -10.63%1.67B |
-Reversal of impairment losses recognized in profit and loss | --1.36B | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
-Disposal profit | -159.85%-1.67B | 639.29%207M | 75.74%-41M | 559.24%2.78B | 2,367.27%2.71B | -2.34%209M | -28.21%28M | -386.44%-169M | 116.71%422M | 104.66%110M |
-Other non-cash items | 114.46%189M | -31.23%-958M | 674.36%672M | -1,168.93%-1.31B | 113.21%28M | -63.21%-488M | -182.11%-730M | 75.68%-117M | -112.96%-103M | -117.92%-212M |
Changes in working capital | -69.88%1.86B | 456.88%4.17B | 80.22%-2.28B | 229.48%6.16B | 1,651.14%18.46B | -97.89%-1.5B | -59.90%749M | -66.88%-11.55B | -309.05%-4.76B | -58.67%1.05B |
-Change in receivables | 200.79%3.18B | -6.05%1.74B | 86.87%-671M | -52.17%-3.15B | 309.34%986M | -10.33%-876M | -43.53%1.85B | -25.18%-5.11B | -264.94%-2.07B | -121.58%-471M |
-Change in inventory | -479.49%-1.5B | 367.34%2.78B | 54.60%-2.76B | 110.06%395M | 1,768.36%6.61B | 835.77%905M | -41.22%-1.04B | -77.75%-6.09B | -148.61%-3.93B | 117.69%354M |
-Change in prepaid assets | 183.10%1.65B | -844.94%-1.18B | 209.55%688M | -3,514.55%-1.99B | -5,700.00%-174M | -2,233.33%-1.34B | 182.29%158M | -915.58%-628M | -66.67%-55M | 92.68%-3M |
-Change in payables | 101.15%7M | 86.84%-40M | 93.47%1.22B | -218.02%-609M | -424.51%-993M | 262.16%60M | 58.13%-304M | -35.46%628M | -76.24%516M | -81.74%306M |
-Change in accrued expense | -156.21%-199M | 181.18%302M | -97.07%13M | 90.32%354M | 1,876.92%231M | -86.53%52M | -20.39%-372M | 263.11%443M | -9.27%186M | 75.00%-13M |
-Provision for loans, leases and other losses | -111.48%-1.28B | 25.99%572M | 3.53%-766M | 1,774.96%11.16B | 1,238.59%11.79B | -17.39%-297M | -17.75%454M | -35.73%-794M | 132.42%595M | 12.23%881M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -36.21%-553M | 26.45%-114M | -172.50%-109M | -15.34%-406M | 12.50%-105M | -171.79%-106M | 2.52%-155M | -17.65%-40M | 38.03%-352M | 41.75%-120M |
Interest received (cash flow from operating activities) | -24.42%585M | -34.36%107M | -31.03%160M | -23.97%774M | -42.61%132M | -6.08%247M | -14.66%163M | -30.54%232M | 15.16%1.02B | 30.68%230M |
Tax refund paid | 23.14%-1.33B | 343.48%56M | 42.86%-432M | -1.17%-1.72B | 210.00%33M | -13.19%-978M | 0.00%-23M | 3.94%-756M | -142.05%-1.7B | -117.05%-30M |
Other operating cash inflow (outflow) | -45.92%106M | 0 | 0 | 19,700.00%196M | 196M | 1M | 0 | 0.00%-1M | 0.00%-1M | 0 |
Operating cash flow | 238.55%13.47B | 156.02%5.94B | 113.33%1.27B | -33.48%3.98B | 215.29%10.41B | -48.89%784M | -58.00%2.32B | -117.96%-9.54B | -53.21%5.98B | -38.70%3.3B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -42.24%-20.51B | -494.10%-7.46B | 51.06%-1.57B | -68.44%-14.42B | -380.02%-5.57B | -1,234.35%-4.39B | 31.79%-1.26B | 38.76%-3.2B | 32.44%-8.56B | 25.00%-1.16B |
Net intangibles purchase and sale | 89.88%-143M | -700.00%-24M | 68.46%-47M | -345.74%-1.41B | -6,760.00%-343M | -407.18%-918M | 90.63%-3M | -50.51%-149M | -74.18%-317M | 94.32%-5M |
Net business purchase and sale | 5.77%275M | ---- | ---- | -96.66%260M | --0 | ---- | ---- | ---- | 1,681.24%7.78B | --0 |
Net investment product transactions | 132.00%2.43B | -100.88%-1M | 99.92%-2M | -297.39%-7.61B | -84.23%-5.29B | -45.71%177M | -81.99%114M | -260,500.00%-2.61B | -557.89%-1.91B | -790.38%-2.87B |
Advance cash and loans provided to other parties | 63.80%-118M | ---2M | 95.00%-15M | 92.36%-326M | -111.68%-25M | 99.97%-1M | --0 | 63.55%-300M | -2.28%-4.27B | 123.41%214M |
Repayment of advance payments to other parties and cash income from loans | -89.98%455M | -75.49%25M | -91.39%268M | -2.30%4.54B | 17.49%1.26B | -93.58%64M | -92.64%102M | 161.38%3.11B | -0.45%4.65B | -8.04%1.08B |
Net changes in other investments | 106.61%8M | 5.26%-36M | 1,562.50%117M | 57.39%-121M | 7.35%-63M | 92.86%-12M | -80.95%-38M | 70.37%-8M | -98.60%-284M | -65.85%-68M |
Investing cash flow | 7.77%-17.6B | -593.89%-7.49B | 60.46%-1.25B | -555.88%-19.09B | -256.12%-10.03B | -97.95%-4.82B | -139.47%-1.08B | -212.93%-3.15B | 75.01%-2.91B | -236.16%-2.82B |
Financing cash flow | ||||||||||
Net issuance payments of debt | -71.57%5.19B | 641.28%931M | -84.08%2.24B | 869.50%18.27B | -95.75%-2.63B | 293.58%6.99B | 95.87%-172M | 941.82%14.08B | -336.40%-2.37B | 71.38%-1.34B |
Net common stock issuance | --0 | --0 | --0 | ---200M | --0 | --0 | ---1M | ---199M | --0 | --0 |
Cash dividends paid | -6.48%-1.45B | -66.67%1M | -8.36%-739M | 0.00%-1.36B | -33.33%2M | 0.15%-681M | 0.00%3M | 0.00%-682M | -0.15%-1.36B | 50.00%3M |
Net other fund-raising expenses | -21.21%-120M | -12.50%-27M | -42.31%-37M | 7.48%-99M | 3.70%-26M | 17.86%-23M | 11.11%-24M | -4.00%-26M | 66.03%-107M | 65.82%-27M |
Financing cash flow | -78.16%3.63B | 566.49%905M | -88.87%1.47B | 532.69%16.61B | -94.07%-2.65B | 489.68%6.29B | 95.36%-194M | 1,944.72%13.17B | -73.32%-3.84B | 71.34%-1.37B |
Net cash flow | ||||||||||
Beginning cash position | 62.74%3.93B | 87.88%5.42B | 62.74%3.93B | -23.64%2.41B | 88.39%6.19B | 26.48%3.93B | 30.34%2.89B | -23.64%2.41B | -23.32%3.16B | -4.76%3.28B |
Current changes in cash | -133.51%-504M | -162.39%-652M | 212.82%1.49B | 296.09%1.5B | -157.91%-2.27B | 1,263.64%2.25B | 17.95%1.05B | 150.69%476M | 28.52%-767M | -314.62%-879M |
Effect of exchange rate changes | 411.11%46M | 5,600.00%55M | 700.00%6M | -52.63%9M | -12.50%7M | -63.64%4M | -116.67%-1M | 83.33%-1M | -83.04%19M | 110.96%8M |
Cash adjustments other than cash changes | 100.00%2M | ---1M | 300.00%2M | 0.00%1M | --2M | --0 | --0 | ---1M | --1M | ---- |
End cash Position | -11.61%3.47B | 22.77%4.83B | 87.88%5.42B | 62.74%3.93B | 62.74%3.93B | 88.39%6.19B | 26.48%3.93B | 30.34%2.89B | -23.64%2.41B | -23.64%2.41B |
Free cash flow | 39.32%-7.2B | -246.18%-1.55B | 97.33%-344M | -309.00%-11.86B | 110.53%4.5B | -541.89%-4.53B | -70.97%1.06B | -32.80%-12.89B | -3,311.76%-2.9B | -43.07%2.14B |
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