Kyogoku unyu shoji
9073
BlueMeme
4069
Estore
4304
Visumo
303A
D. Western Therapeutics Institute
4576
(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 | -7.79%3.35B | 27.70%3.63B | 7.52%2.85B | 27.21%2.65B | -33.76%2.08B | 7.09%3.14B | -8.09%2.93B | -3.71%3.19B | 23.85%3.31B | 8.30%2.68B |
Net profit before non-cash adjustment | -2.03%2.6B | 29.79%2.66B | 41.83%2.05B | 29.97%1.44B | -67.92%1.11B | 27.22%3.46B | 27.08%2.72B | 2.34%2.14B | 17.78%2.09B | 19.82%1.78B |
Total adjustment of non-cash items | 3.78%905M | 8.05%872M | -17.32%807M | -2.40%976M | 340.96%1B | -278.88%-415M | -78.54%232M | -8.23%1.08B | 16.29%1.18B | 12.81%1.01B |
-Depreciation and amortization | 1.72%532M | -7.27%523M | -6.16%564M | -13.15%601M | -9.54%692M | -4.02%765M | 3.51%797M | 5.34%770M | 10.76%731M | 14.38%660M |
-Reversal of impairment losses recognized in profit and loss | --0 | 170.00%27M | -91.07%10M | --112M | ---- | --94M | ---- | ---- | --51M | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 92.31%25M | 1,200.00%13M |
-Disposal profit | 15.38%30M | 230.00%26M | -183.33%-20M | -69.62%24M | 105.33%79M | -92.97%-1.48B | -3,590.91%-768M | -4.35%22M | 76.92%23M | 316.67%13M |
-Other non-cash items | 15.88%343M | 17.00%296M | 5.86%253M | 4.37%239M | 10.10%229M | 2.46%208M | -29.76%203M | -16.95%289M | 6.42%348M | 0.31%327M |
Changes in working capital | -259.00%-159M | 1,009.09%100M | -104.93%-11M | 819.35%223M | -135.23%-31M | 482.61%88M | 32.35%-23M | -180.95%-34M | 136.52%42M | -229.21%-115M |
-Change in receivables | -75.86%-51M | 23.68%-29M | -1,800.00%-38M | 33.33%-2M | 82.35%-3M | -54.55%-17M | 15.38%-11M | -208.33%-13M | 127.91%12M | -637.50%-43M |
-Change in payables | 56.41%61M | -30.36%39M | 80.65%56M | 444.44%31M | -152.94%-9M | 30.77%17M | 116.67%13M | -72.73%6M | 100.00%22M | -66.67%11M |
-Provision for loans, leases and other losses | -200.00%-1M | 116.67%1M | -154.55%-6M | 320.00%11M | -266.67%-5M | 250.00%3M | -140.00%-2M | --5M | ---- | ---- |
-Changes in other current assets | -334.48%-126M | 59.15%-29M | -210.94%-71M | -43.36%64M | 162.79%113M | 219.44%43M | 51.35%-36M | -10.45%-74M | -52.27%-67M | 45.68%-44M |
-Changes in other current liabilities | -135.59%-42M | 145.83%118M | -59.66%48M | 193.70%119M | -402.38%-127M | 223.08%42M | -69.05%13M | -44.00%42M | 292.31%75M | -130.23%-39M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -10.67%-249M | -6.13%-225M | 0.00%-212M | -3.41%-212M | -5.67%-205M | -1.57%-194M | 9.05%-191M | 12.50%-210M | 3.61%-240M | 3.49%-249M |
Interest received (cash flow from operating activities) | 1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.00%1M | 1M |
Tax refund paid | -24.36%-919M | -12.31%-739M | -8,325.00%-658M | 100.65%8M | -21.76%-1.23B | -53.65%-1.01B | 22.13%-658M | -54.48%-845M | 24.24%-547M | -139.87%-722M |
Other operating cash inflow (outflow) | 0 | -1M | 0 | 1M | 0 | 0 | 0 | 200.00%1M | 50.00%-1M | -2M |
Operating cash flow | -18.18%2.18B | 35.09%2.67B | -19.16%1.98B | 279.35%2.44B | -66.72%644M | -7.11%1.94B | -2.48%2.08B | -15.44%2.14B | 48.33%2.53B | -10.88%1.7B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -74.21%-4.36B | -2.67%-2.5B | -92.11%-2.44B | 54.65%-1.27B | -153.03%-2.8B | 32.00%-1.11B | 17.22%-1.63B | 1.36%-1.96B | 0.70%-1.99B | -162.99%-2B |
Net intangibles purchase and sale | 86.67%-6M | -4,400.00%-45M | 98.00%-1M | 16.67%-50M | -150.00%-60M | -500.00%-24M | 66.67%-4M | -200.00%-12M | 85.71%-4M | -600.00%-28M |
Net investment product transactions | ---- | ---- | ---- | ---- | ---- | -3.45%-30M | ---29M | ---- | ---- | ---- |
Net changes in other investments | -452.63%-105M | -26.67%-19M | -475.00%-15M | 300.00%4M | -166.67%-2M | 106.67%3M | 59.46%-45M | -382.61%-111M | 25.81%-23M | -146.27%-31M |
Investing cash flow | -74.19%-4.47B | -4.61%-2.57B | -86.61%-2.45B | 54.02%-1.31B | -147.23%-2.86B | 32.12%-1.16B | 18.36%-1.7B | -3.42%-2.09B | 2.23%-2.02B | -195.14%-2.06B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 379.58%2.94B | -47.51%612M | 320.42%1.17B | -121.73%-529M | 63.91%2.43B | 3.99%1.49B | 108.47%1.43B | -7.68%685M | -55.30%742M | 556.04%1.66B |
Net common stock issuance | 910.00%101M | -47.37%10M | -69.35%19M | 44.19%62M | -34.85%43M | 24.53%66M | -15.87%53M | 61.54%63M | -54.65%39M | 82.98%86M |
Increase or decrease of lease financing | 7.64%-290M | 14.21%-314M | 13.06%-366M | 13.55%-421M | 9.81%-487M | 3.40%-540M | -3.71%-559M | -8.23%-539M | -11.41%-498M | -18.88%-447M |
Cash dividends paid | -3.15%-655M | -12.79%-635M | -0.72%-563M | -6.48%-559M | -4.37%-525M | -12.03%-503M | -13.38%-449M | -39.44%-396M | -153.57%-284M | -23.08%-112M |
Net other fund-raising expenses | -200.00%-1M | 200.00%1M | -200.00%-1M | 150.00%1M | -100.00%-2M | 0.00%-1M | -114.29%-1M | --7M | ---- | 800.00%7M |
Financing cash flow | 741.10%2.09B | -227.84%-326M | 117.63%255M | -198.84%-1.45B | 188.56%1.46B | 7.42%507M | 362.22%472M | -17,900.00%-180M | -100.08%-1M | 252.10%1.19B |
Net cash flow | ||||||||||
Beginning cash position | -5.67%3.71B | -5.32%3.93B | -7.11%4.15B | -14.38%4.47B | 32.71%5.22B | 27.64%3.93B | -4.05%3.08B | 18.74%3.21B | 44.65%2.71B | 29.59%1.87B |
Current changes in cash | 12.56%-195M | -0.45%-223M | 29.97%-222M | 57.79%-317M | -158.40%-751M | 50.94%1.29B | 755.38%852M | -125.59%-130M | -39.09%508M | 95.32%834M |
Cash adjustments other than cash changes | --1M | ---- | 200.00%1M | ---1M | ---- | --1M | ---- | ---- | -200.00%-1M | --1M |
End cash Position | -5.23%3.51B | -5.67%3.71B | -5.32%3.93B | -7.11%4.15B | -14.38%4.47B | 32.71%5.22B | 27.64%3.93B | -4.05%3.08B | 18.74%3.21B | 44.65%2.71B |
Free cash flow | -1,886.89%-2.18B | 114.72%122M | -173.69%-829M | 144.79%1.13B | -91.03%-2.51B | -125.17%-1.32B | -462.73%-584M | -67.47%161M | 229.92%495M | -136.46%-381M |
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 |