FunPep
4881
SMN
6185
Leoclan
7681
AR Advanced Technology
5578
Migalo Holdings
5535
(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 | (FY)Sep 30, 2014 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 60.36%378.31M | 7.99%235.92M | 10.56%218.45M | -47.08%197.59M | -24.56%373.38M | 100.03%494.91M | -21.22%247.42M | -23.14%314.07M | -20.00%408.64M | 217.18%510.8M |
Net profit before non-cash adjustment | -34.11%170.28M | 13.06%258.44M | 1,213.70%228.59M | -107.25%-20.53M | -25.67%283.02M | -1.48%380.78M | 215.84%386.49M | -70.72%122.37M | 51.49%417.86M | 154.65%275.83M |
Total adjustment of non-cash items | 43.12%173.34M | 671.81%121.12M | -113.14%-21.18M | 126.19%161.24M | -38.29%71.28M | 60.07%115.51M | -61.05%72.16M | 56.94%185.25M | -24.93%118.04M | 9.29%157.25M |
-Depreciation and amortization | 4.18%180.49M | 14.47%173.24M | 4.84%151.34M | 6.00%144.35M | 4.07%136.18M | -7.44%130.85M | -7.47%141.37M | 6.68%152.79M | 16.72%143.22M | -20.13%122.71M |
-Reversal of impairment losses recognized in profit and loss | --25.25M | --0 | ---- | ---- | ---- | ---- | ---- | --5.45M | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%6.5M | 147.55%6.5M | -172.76%-13.67M |
-Share of associates | 143.82%3M | 28.70%-6.84M | -585.48%-9.59M | 896.77%1.98M | 12.37%-248K | -843.33%-283K | -100.14%-30K | 1,290.80%21.74M | ---1.83M | ---- |
-Disposal profit | 441.23%389K | -118.81%-114K | 373.44%606K | 100.72%128K | ---17.84M | --0 | --5.58M | --0 | 77.62%-1.65M | 56.08%-7.36M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 571.67%27.27M | -165.97%-5.78M | --8.77M |
-Other non-cash items | 20.78%-35.78M | 72.38%-45.17M | -1,206.25%-163.54M | 131.58%14.78M | -210.78%-46.81M | 79.85%-15.06M | -162.27%-74.76M | -27.12%-28.51M | -147.91%-22.43M | 497.47%46.8M |
Changes in working capital | 124.15%34.69M | -1,400.26%-143.64M | -80.58%11.05M | 198.06%56.88M | 1,493.94%19.08M | 99.35%-1.37M | -3,376.49%-211.24M | 105.07%6.45M | -263.73%-127.26M | 185.27%77.73M |
-Change in receivables | 270.68%150.74M | 116.39%40.67M | -230.16%-248.05M | 128.01%190.57M | 1,698.52%83.58M | 102.09%4.65M | -214.02%-222.18M | -857.96%-70.76M | -124.79%-7.39M | 160.08%29.79M |
-Change in inventory | -8.77%-82.91M | -117.70%-76.22M | -183.39%-35.01M | 264.46%41.98M | 39.46%-25.53M | -12.04%-42.17M | -2.06%-37.64M | -88.17%-36.88M | -175.76%-19.6M | 166.14%25.87M |
-Change in payables | -58.08%-162.09M | -136.01%-102.54M | 250.64%284.74M | -249.79%-189.02M | -440.84%-54.04M | -72.39%15.85M | -49.66%57.43M | 213.76%114.08M | -554.37%-100.28M | 143.03%22.07M |
-Provision for loans, leases and other losses | 2,424.28%128.95M | -159.26%-5.55M | -29.86%9.36M | -11.43%13.35M | -25.75%15.07M | 329.44%20.3M | ---8.85M | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 12.43%-1.61M | -27.12%-1.84M | 12.55%-1.45M | 20.07%-1.66M | 10.76%-2.07M | 8.22%-2.32M | 36.39%-2.53M | 23.74%-3.98M | 26.54%-5.22M | 24.89%-7.1M |
Interest received (cash flow from operating activities) | -46.13%1.01M | -44.44%1.88M | -27.54%3.38M | 15.78%4.66M | 77.22%4.02M | 132.82%2.27M | 9.30%975K | 10.95%892K | -54.96%804K | -52.46%1.79M |
Tax refund paid | 18.89%-90.94M | -423.05%-112.13M | 153.98%34.71M | 2.38%-64.3M | 42.11%-65.87M | -319.47%-113.78M | 86.87%-27.12M | -357.81%-206.52M | -185.31%-45.11M | 35.51%-15.81M |
Other operating cash inflow (outflow) | 1,997.34%61.47M | -88.37%2.93M | -72.49%25.19M | 9,159,000.00%91.59M | -1K | 0 | -100.01%-1K | 999,900.00%10M | -100.01%-1K | 10M |
Operating cash flow | 174.74%348.24M | -54.78%126.75M | 22.99%280.28M | -26.36%227.88M | -18.79%309.46M | 74.22%381.08M | 91.10%218.74M | -68.13%114.46M | -28.13%359.12M | 281.93%499.67M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 49.67%-89.11M | -113.41%-177.04M | 44.59%-82.96M | -97.03%-149.72M | 4.73%-75.99M | 1.56%-79.76M | 34.47%-81.03M | -53.78%-123.66M | 22.80%-80.41M | -78.91%-104.16M |
Net intangibles purchase and sale | 41.35%-3.21M | 90.69%-5.48M | ---58.83M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---37.91M | ---- | ---- |
Net investment product transactions | -107.38%-10M | 1,344.14%135.56M | 145.32%9.39M | -232.65%-20.71M | 94.37%-6.23M | ---110.54M | ---- | 482.02%40.31M | -111.31%-10.55M | 213.74%93.33M |
Net changes in other investments | 40.04%-1.28M | -111.57%-2.14M | 147.35%18.48M | -2,553.05%-39.03M | -28.59%1.59M | 941.12%2.23M | -96.30%214K | 210.76%5.78M | -183.63%-5.22M | -10.04%6.24M |
Investing cash flow | -111.04%-103.6M | 56.91%-49.09M | 45.61%-113.92M | -159.80%-209.46M | 57.13%-80.62M | -132.72%-188.08M | 30.02%-80.82M | -20.06%-115.48M | -1,993.71%-96.19M | 78.67%-4.59M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -4,859.05%-238.81M | -92.23%5.02M | 63.33%64.59M | 143.66%39.55M | 21.77%-90.58M | -531.80%-115.79M | 205.99%26.82M | -190.07%-25.3M | 125.14%28.09M | -14.44%-111.74M |
Net common stock issuance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --6.9M | ---- | --8.53M |
Increase or decrease of lease financing | 44.79%-1.52M | 14.86%-2.74M | 14.40%-3.22M | 20.35%-3.77M | 59.11%-4.73M | -2.16%-11.56M | 12.08%-11.32M | 25.38%-12.87M | -17.12%-17.25M | 25.97%-14.73M |
Cash dividends paid | -33.33%-46.46M | -200.02%-34.84M | 75.00%-11.61M | 9.09%-46.46M | 8.33%-51.1M | -71.43%-55.75M | 36.15%-32.52M | -11.01%-50.93M | -66.93%-45.88M | 19.26%-27.48M |
Net other fund-raising expenses | ---1K | ---- | ---1K | ---- | ---1K | ---- | -142.50%-97K | -3,900.00%-40K | -200.00%-1K | 200.00%1K |
Financing cash flow | -780.58%-286.78M | -165.45%-32.57M | 566.13%49.76M | 92.71%-10.67M | 20.04%-146.41M | -969.69%-183.1M | 79.19%-17.12M | -134.72%-82.24M | 75.90%-35.04M | 4.06%-145.42M |
Net cash flow | ||||||||||
Beginning cash position | 6.44%1.84B | 15.68%1.73B | 0.36%1.49B | 4.30%1.49B | 0.45%1.43B | 11.49%1.42B | -8.77%1.27B | 20.38%1.4B | 47.30%1.16B | 2.22%787.32M |
Current changes in cash | -193.46%-42.14M | -79.14%45.09M | 2,688.63%216.12M | -90.60%7.75M | 731.79%82.43M | -91.80%9.91M | 245.08%120.8M | -136.54%-83.26M | -34.83%227.89M | 927.09%349.66M |
Effect of exchange rate changes | -64.25%23.63M | 267.54%66.1M | 844.06%17.98M | 88.51%-2.42M | -504.51%-21.04M | -113.61%-3.48M | 165.32%25.56M | -560.57%-39.13M | -62.64%8.5M | -61.71%22.74M |
Cash adjustments other than cash changes | ---- | 0.00%1K | 200.00%1K | 0.00%-1K | 66.67%-1K | ---3K | ---- | ---1K | ---- | ---- |
End cash Position | -1.01%1.82B | 6.44%1.84B | 15.68%1.73B | 0.36%1.49B | 4.30%1.49B | 0.45%1.43B | 11.49%1.42B | -8.77%1.27B | 20.38%1.4B | 47.30%1.16B |
Free cash flow | 557.85%255.88M | -140.40%-55.89M | 76.97%138.33M | -65.42%78.17M | -24.93%226.02M | 125.56%301.07M | 1,551.49%133.48M | -103.38%-9.2M | -31.08%272.35M | 444.24%395.15M |
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 |