(FY)Sep 30, 2024 | (FY)Sep 30, 2023 | (FY)Sep 30, 2022 | |
---|---|---|---|
Operating cash flow (Indirect Method) | |||
Cash from operating activities | -90.17%524M | 151.20%5.33B | 2.12B |
Net profit before non-cash adjustment | -61.67%644M | 61.54%1.68B | --1.04B |
Total adjustment of non-cash items | -26.45%873M | 0.17%1.19B | --1.19B |
-Depreciation and amortization | 2.78%1.07B | 2.05%1.04B | --1.02B |
-Reversal of impairment losses recognized in profit and loss | -50.75%33M | -1.47%67M | --68M |
-Share of associates | 20.63%76M | 40.00%63M | --45M |
-Disposal profit | -4,660.00%-228M | -37.50%5M | --8M |
-Net exchange gains and losses | --1M | --0 | ---5M |
-Other non-cash items | -1,000.00%-81M | -80.85%9M | --47M |
Changes in working capital | -140.19%-990M | 2,445.71%2.46B | ---105M |
-Change in receivables | -181.77%-166M | 325.56%203M | ---90M |
-Change in inventory | -108.75%-130M | 1,827.91%1.49B | ---86M |
-Change in prepaid assets | -516.28%-179M | 178.18%43M | ---55M |
-Change in payables | -310.39%-162M | 7,800.00%77M | ---1M |
-Provision for loans, leases and other losses | 100.36%1M | -181.29%-278M | --342M |
-Changes in other current assets | -137.98%-354M | 533.49%932M | ---215M |
Dividends paid (cash flow from operating activities) | |||
Dividends received (cash flow from operating activities) | |||
Interest paid (cash flow from operating activities) | 27.08%-35M | -4.35%-48M | -46M |
Interest received (cash flow from operating activities) | 0 | -98.15%1M | 54M |
Tax refund paid | -29.03%-689M | 8.87%-534M | -586M |
Other operating cash inflow (outflow) | 100.00%4M | -75.00%2M | 8M |
Operating cash flow | -104.12%-196M | 206.12%4.75B | --1.55B |
Investing cash flow | |||
Net PPE purchase and sale | -24.73%-116M | -745.45%-93M | ---11M |
Net intangibles purchase and sale | -40.92%-644M | -105.86%-457M | ---222M |
Net business purchase and sale | -21.77%-481M | ---395M | --0 |
Net investment product transactions | 685.87%723M | 111.90%92M | ---773M |
Net changes in other investments | 160.61%20M | 8.33%-33M | ---36M |
Investing cash flow | 43.79%-498M | 14.97%-886M | ---1.04B |
Financing cash flow | |||
Net issuance payments of debt | -14.84%-1.46B | -114.02%-1.27B | ---592M |
Net common stock issuance | -151.29%-1.17B | -5.94%-464M | ---438M |
Net other fund-raising expenses | 8,038.89%1.43B | -50.00%-18M | ---12M |
Financing cash flow | 31.85%-1.19B | -67.85%-1.75B | ---1.04B |
Net cash flow | |||
Beginning cash position | 29.44%9.37B | -6.61%7.24B | --7.75B |
Current changes in cash | -189.00%-1.89B | 499.06%2.12B | ---531M |
Effect of exchange rate changes | -183.33%-5M | -68.42%6M | --19M |
Cash adjustments other than cash changes | -150.00%-3M | --6M | ---- |
End cash Position | -20.22%7.48B | 29.44%9.37B | --7.24B |
Free cash flow | -122.88%-962M | 225.64%4.2B | --1.29B |
Currency Unit | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data