(FY)Sep 30, 2024 | (FY)Sep 30, 2023 | (FY)Sep 30, 2022 | (FY)Sep 30, 2021 | |
---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||
Cash from operating activities | -39.53%358.52M | 303.34%592.91M | -21.13%147M | 186.38M |
Net profit before non-cash adjustment | -55.88%157.1M | 172.65%356.06M | 51.63%130.59M | --86.13M |
Total adjustment of non-cash items | 46.39%178.06M | 1,040.88%121.63M | -53.67%10.66M | --23.01M |
-Depreciation and amortization | 42.36%175.48M | 235.71%123.26M | 11.18%36.72M | --33.03M |
-Reversal of impairment losses recognized in profit and loss | -6.50%19.1M | --20.43M | --0 | --24.8M |
-Assets reserve and write-off | --0 | -1,092.31%-129K | --13K | --0 |
-Disposal profit | 1,158.54%3.1M | --246K | --0 | ---1.35M |
-Net exchange gains and losses | ---- | ---- | ---- | ---56K |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---60.1M |
-Other non-cash items | 11.54%-19.62M | 14.93%-22.18M | -197.72%-26.07M | --26.68M |
Changes in working capital | -79.71%23.37M | 1,905.54%115.22M | -92.56%5.75M | --77.23M |
-Change in receivables | -468.62%-99.2M | -67.90%-17.45M | -1,235.52%-10.39M | --915K |
-Change in inventory | -30.17%-10.99M | -180.87%-8.44M | 59.24%10.44M | --6.56M |
-Change in prepaid assets | -542.29%-13.37M | -149.25%-2.08M | 164.00%4.23M | ---6.6M |
-Change in payables | 424.31%201.36M | 536.91%38.4M | -112.17%-8.79M | --72.24M |
-Change in accrued expense | -200.41%-11.07M | 552.01%11.02M | -137.43%-2.44M | --6.51M |
-Changes in other current assets | -146.25%-43.37M | 638.41%93.76M | 46.02%12.7M | --8.7M |
-Changes in other current liabilities | ---- | ---- | ---- | ---11.08M |
Dividends paid (cash flow from operating activities) | ||||
Dividends received (cash flow from operating activities) | ||||
Interest paid (cash flow from operating activities) | -340.08%-4.59M | 25.02%-1.04M | 25.81%-1.39M | -1.88M |
Interest received (cash flow from operating activities) | 983.33%65K | 50.00%6K | 33.33%4K | 3K |
Tax refund paid | -2,883.31%-154.95M | 81.03%-5.19M | -344.64%-27.38M | 11.19M |
Other operating cash inflow (outflow) | -98.44%878K | 1,638.34%56.44M | -96.64%3.25M | 96.63M |
Operating cash flow | -68.91%199.92M | 429.42%643.12M | -58.44%121.48M | --292.33M |
Investing cash flow | ||||
Net PPE purchase and sale | 11.81%-165.19M | -302.70%-187.3M | -1,951.65%-46.51M | ---2.27M |
Net intangibles purchase and sale | -42.89%-163.54M | -16.11%-114.45M | -876.27%-98.57M | ---10.1M |
Net investment product transactions | ---29.98M | --0 | ---- | ---30K |
Net changes in other investments | -1,699.55%-402M | -272.16%-22.34M | 400.23%12.98M | ---4.32M |
Investing cash flow | -134.72%-760.71M | -145.32%-324.09M | -690.31%-132.11M | ---16.72M |
Financing cash flow | ||||
Net issuance payments of debt | -13.30%-61.89M | 14.78%-54.62M | 9.97%-64.1M | ---71.2M |
Net common stock issuance | -93.37%28.63M | --432M | --0 | --49.97M |
Issuance fees | --0 | ---13.83M | --0 | ---- |
Net other fund-raising expenses | 200.00%1K | ---1K | ---- | --1K |
Financing cash flow | -109.15%-33.26M | 667.19%363.55M | -202.04%-64.1M | ---21.22M |
Net cash flow | ||||
Beginning cash position | 130.90%1.2B | -12.53%521.45M | 74.43%596.17M | --341.78M |
Current changes in cash | -187.03%-594.05M | 1,013.43%682.58M | -129.37%-74.73M | --254.39M |
Cash adjustments other than cash changes | ---- | ---- | 200.00%1K | ---1K |
End cash Position | -49.34%609.97M | 130.90%1.2B | -12.53%521.45M | --596.17M |
Free cash flow | -137.73%-128.81M | 1,546.06%341.37M | -110.16%-23.61M | --232.44M |
Currency Unit | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data