TRaaS On Product
6696
CyberStep
3810
GMO AD Partners
4784
Bplats
4381
General Oyster
3224
(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 | -2.29%1.54B | 864.09%1.58B | -106.93%-206.36M | 714.34%2.98B | -70.31%365.83M | 306.53%1.23B | -143.94%-596.59M | 1,245.83%1.36B | -92.36%100.89M | 430.50%1.32B |
Net profit before non-cash adjustment | 85.74%1.11B | 3,425.68%597.07M | -97.79%16.94M | -19.30%766.25M | 65.58%949.51M | -1.09%573.45M | 114.86%579.79M | -6.60%269.84M | -63.97%288.92M | 170.65%801.96M |
Total adjustment of non-cash items | -37.37%269.55M | 73.10%430.39M | 12.52%248.64M | -23.11%220.97M | 21.91%287.38M | -31.02%235.74M | 27.53%341.74M | 37.93%267.97M | -44.12%194.29M | -45.07%347.71M |
-Depreciation and amortization | -3.19%385.49M | 9.18%398.19M | 13.83%364.7M | 3.95%320.39M | 5.26%308.22M | 2.86%292.81M | 6.00%284.67M | -5.54%268.55M | -36.76%284.29M | -8.95%449.52M |
-Reversal of impairment losses recognized in profit and loss | --3.67M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --4.59M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 113.00%10.38M | 82.02%-79.89M |
-Disposal profit | 113.38%7.8M | -637.61%-58.29M | 52.02%10.84M | -44.72%7.13M | 279.47%12.9M | 119.92%3.4M | -91.03%1.55M | 605.44%17.23M | 58.95%2.44M | -56.16%1.54M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -296.64%-3.42M | -100.14%-862K |
-Other non-cash items | -240.80%-127.4M | 171.30%90.49M | -19.10%-126.9M | -215.76%-106.56M | 44.20%-33.75M | -208.92%-60.48M | 411.68%55.52M | 82.08%-17.81M | -265.78%-99.41M | 27.27%-27.18M |
Changes in working capital | -70.49%162.11M | 216.39%549.28M | -123.69%-471.93M | 328.67%1.99B | -305.94%-871.06M | 127.86%422.98M | -285.13%-1.52B | 314.50%820.04M | -324.64%-382.31M | 65.70%170.19M |
-Change in receivables | -101.71%-147.67M | -118.30%-73.21M | -29.59%400.15M | 493.08%568.34M | -86.75%95.83M | 147.37%723.35M | -307.01%-1.53B | 234.56%737.62M | -160.59%-548.17M | -180.70%-210.36M |
-Change in inventory | 289.62%539.88M | 22.30%-284.72M | -125.91%-366.45M | 288.06%1.41B | -38.04%-751.9M | -994.99%-544.69M | -49.17%60.86M | -49.62%119.73M | 8.08%237.65M | 268.36%219.88M |
-Change in prepaid assets | ---- | ---- | ---- | 200.00%121.69M | ---121.69M | ---- | ---- | ---- | ---- | ---- |
-Change in payables | -24.84%213.52M | 188.03%284.07M | -577.17%-322.71M | -228.32%-47.66M | -107.28%-14.52M | 701.43%199.44M | 122.61%24.89M | -187.85%-110.05M | 340.59%125.26M | -12.74%-52.07M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -192.63%-197.05M | 1,029.34%212.72M |
-Provision for loans, leases and other losses | -16.02%102.86M | 198.17%122.48M | -21.25%-124.77M | -10.68%-102.9M | -171.29%-92.97M | 203.86%130.42M | -254.77%-125.57M | --81.13M | ---- | ---- |
-Changes in other current assets | -209.15%-546.48M | 960.94%500.65M | -251.73%-58.15M | 170.04%38.33M | 116.59%14.19M | -275.69%-85.54M | 679.99%48.69M | ---8.4M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -4.96%-4.96M | 57.32%-4.72M | -403.00%-11.06M | 18.46%-2.2M | -59.21%-2.7M | -2.98%-1.69M | 73.54%-1.65M | 52.57%-6.22M | 33.54%-13.11M | 11.46%-19.72M |
Interest received (cash flow from operating activities) | -11.62%42.02M | 5.95%47.55M | 47.64%44.88M | -16.48%30.4M | 31.04%36.39M | 35.01%27.77M | 12.26%20.57M | 9.01%18.32M | -19.55%16.81M | 0.71%20.89M |
Tax refund paid | 140.77%210.4M | -104.90%-516.03M | -5.10%-251.84M | 0.30%-239.61M | -131.37%-240.32M | -8.75%-103.87M | -396.66%-95.51M | 85.04%-19.23M | -1,394.86%-128.57M | -107.48%-8.6M |
Other operating cash inflow (outflow) | 520.04%52.23M | -79.78%8.42M | 101.68%41.66M | -30.11%20.66M | 90.75%29.56M | 2,879.62%15.49M | -89.36%520K | -82.02%4.89M | -49.51%27.2M | 39.25%53.87M |
Operating cash flow | 65.50%1.84B | 390.54%1.11B | -113.73%-382.72M | 1,377.20%2.79B | -83.87%188.76M | 273.92%1.17B | -149.62%-672.66M | 42,013.05%1.36B | -99.76%3.22M | 652.85%1.37B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 49.94%-294.7M | -63.60%-588.75M | 22.21%-359.87M | -154.70%-462.64M | -21.08%-181.64M | 29.94%-150.01M | 9.34%-214.12M | -161.11%-236.18M | 39.81%-90.45M | 0.94%-150.28M |
Net intangibles purchase and sale | 60.52%-20.78M | 33.55%-52.64M | -5.57%-79.22M | -84.99%-75.04M | -0.08%-40.57M | 70.35%-40.54M | -177.22%-136.72M | -202.05%-49.32M | 58.51%-16.33M | 25.07%-39.35M |
Net business purchase and sale | ---- | ---- | ---1.02B | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net investment product transactions | --0 | -47.85%342.57M | --656.93M | ---- | ---- | ---360.12M | ---- | ---- | ---- | ---- |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | -1.71%115K | -92.64%117K | -73.52%1.59M | 0.00%6M | 0.00%6M | -14.29%6M |
Net changes in other investments | -41.07%429K | 128.92%728K | -357.10%-2.52M | 101.20%979K | -748.67%-81.68M | -412.98%-9.62M | 296.26%3.08M | -88.07%776K | 146.14%6.5M | 112.94%2.64M |
Investing cash flow | -5.69%-315.06M | 63.03%-298.09M | -50.22%-806.21M | -76.68%-536.71M | 45.77%-303.77M | -61.82%-560.17M | -24.20%-346.18M | -195.64%-278.73M | 47.91%-94.28M | 17.22%-180.99M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -49.09%-181.64M | -134.64%-121.83M | 686.10%351.66M | 17.54%-60M | -139.16%-72.76M | 165.00%185.79M | 47.54%-285.84M | 20.25%-544.9M | -823.40%-683.3M | 83.56%-74M |
Net common stock issuance | 43.62%-53K | ---94K | --0 | -188.41%-199K | 71.95%-69K | 29.51%-246K | 12.53%-349K | 99.40%-399K | -48,182.61%-66.63M | -101.83%-138K |
Increase or decrease of lease financing | -25.41%-55.52M | -32.37%-44.27M | 19.71%-33.44M | -17.37%-41.65M | -101.83%-35.49M | -6.71%-17.58M | 0.00%-16.48M | -102.12%-16.48M | -236.48%-8.15M | 92.37%-2.42M |
Cash dividends paid | -12.23%-105.11M | 9.13%-93.66M | -0.20%-103.07M | -0.22%-102.86M | -28.38%-102.64M | -17.19%-79.95M | -0.10%-68.22M | 46.75%-68.15M | -255.99%-127.97M | 49.01%-35.95M |
Net other fund-raising expenses | -5.25%-1M | -4.61%-953K | 8.81%-911K | -100.20%-999K | 99.30%-499K | -4,645.90%-71.24M | ---1.5M | ---- | 0.00%-1K | ---1K |
Financing cash flow | -31.64%-343.32M | -221.73%-260.8M | 204.15%214.24M | 2.72%-205.71M | -1,360.08%-211.45M | 104.51%16.78M | 40.88%-372.39M | 28.91%-629.93M | -687.55%-886.06M | 79.34%-112.51M |
Net cash flow | ||||||||||
Beginning cash position | 14.08%4.71B | -18.38%4.13B | 68.27%5.06B | -9.78%3B | 22.52%3.33B | -33.86%2.72B | 12.50%4.11B | -21.21%3.65B | 30.14%4.64B | -21.98%3.56B |
Current changes in cash | 113.71%1.18B | 156.74%553.08M | -147.64%-974.69M | 726.69%2.05B | -152.11%-326.46M | 145.03%626.48M | -411.26%-1.39B | 145.74%446.96M | -191.08%-977.12M | 206.17%1.07B |
Effect of exchange rate changes | -127.05%-7.55M | -38.57%27.92M | 765.79%45.45M | 601.87%5.25M | 105.22%748K | -6,386.43%-14.34M | -102.26%-221K | 251.72%9.77M | -747.89%-6.44M | -85.14%994K |
Cash adjustments other than cash changes | ---- | ---- | ---- | 200.00%1K | -200.00%-1K | 133.33%1K | ---3K | ---- | -200.00%-1K | 200.00%1K |
End cash Position | 24.95%5.88B | 14.08%4.71B | -18.38%4.13B | 68.27%5.06B | -9.78%3B | 22.52%3.33B | -33.86%2.72B | 12.50%4.11B | -21.21%3.65B | 30.14%4.64B |
Free cash flow | 224.84%1.52B | 157.10%469.29M | -136.53%-821.92M | 6,728.43%2.25B | -103.47%-33.95M | 195.63%979.28M | -195.79%-1.02B | 1,120.81%1.07B | -108.92%-104.73M | 360.09%1.17B |
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 |