Axel Mark
3624
DREAM VISION
3185
MarketEnterprise
3135
Beauty Kadan Holdings
3041
Seed
7743
(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 | 17.34%10.47B | 0.86%8.93B | -26.08%8.85B | 19.58%11.97B | 3.02%10.01B | 1.07%9.72B | 23.79%9.62B | -30.11%7.77B | 25.47%11.11B | -12.51%8.86B |
Net profit before non-cash adjustment | -3.68%9.8B | 3.73%10.18B | 7.52%9.81B | 22.12%9.13B | -25.88%7.47B | -14.46%10.08B | 26.66%11.79B | -0.58%9.31B | -17.96%9.36B | 18.47%11.41B |
Total adjustment of non-cash items | 1,195.77%920M | -83.25%71M | 249.82%424M | -132.79%-283M | 22.41%863M | 177.56%705M | -270.86%-909M | -56.39%532M | 63.54%1.22B | 10,557.14%746M |
-Depreciation and amortization | -2.49%1.41B | 1.12%1.44B | 6.89%1.43B | -0.07%1.34B | 7.05%1.34B | 11.42%1.25B | 21.19%1.12B | 28.83%925M | 1.84%718M | 21.34%705M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --433M | ---- | ---- |
-Disposal profit | 96.19%-17M | -284.48%-446M | 89.64%-116M | -1,798.31%-1.12B | ---59M | --0 | -293.85%-252M | 47.73%130M | 1,660.00%88M | 350.00%5M |
-Net exchange gains and losses | 31.88%-47M | 80.40%-69M | -496.61%-352M | 43.27%-59M | -152.00%-104M | 814.29%200M | 86.47%-28M | -166.35%-207M | 2,328.57%312M | 96.46%-14M |
-Other non-cash items | 50.58%-424M | -60.07%-858M | -21.82%-536M | -41.48%-440M | 58.20%-311M | 57.49%-744M | -133.64%-1.75B | -834.31%-749M | 104.00%102M | 124.88%50M |
Changes in working capital | 80.98%-252M | 4.61%-1.33B | -144.45%-1.39B | 87.01%3.13B | 256.17%1.67B | 15.28%-1.07B | 39.10%-1.26B | -495.80%-2.07B | 115.86%524M | -779.63%-3.3B |
-Change in receivables | -96.89%53M | 75.33%1.71B | -39.68%973M | 72.51%1.61B | 134.34%935M | 140.36%399M | 121.04%166M | -103.35%-789M | -176.23%-388M | 131.52%509M |
-Change in inventory | -235.26%-1.33B | 89.38%-397M | -740.99%-3.74B | -35.29%583M | 315.55%901M | 79.73%-418M | -1.03%-2.06B | -164.92%-2.04B | 389.50%3.14B | -0.56%-1.09B |
-Change in payables | 173.35%677M | -119.76%-923M | -184.34%-420M | 144.50%498M | -115.61%-1.12B | -664.13%-519M | -78.75%92M | -44.91%433M | 161.74%786M | -251.66%-1.27B |
-Provision for loans, leases and other losses | 58.06%-39M | 72.16%-93M | -127.21%-334M | -1,125.00%-147M | 67.57%-12M | 75.17%-37M | -413.79%-149M | -110.74%-29M | 33.66%270M | 45.32%202M |
-Changes in other current assets | 123.98%388M | -176.00%-1.62B | 268.34%2.13B | -40.17%578M | 295.15%966M | -171.74%-495M | 96.02%690M | 110.71%352M | -98.67%-3.29B | -148.62%-1.66B |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 25.00%-18M | 11.11%-24M | 20.59%-27M | -6.25%-34M | -60.00%-32M | -25.00%-20M | 15.79%-16M | 44.12%-19M | 27.66%-34M | 0.00%-47M |
Interest received (cash flow from operating activities) | -48.16%450M | 66.28%868M | 29.85%522M | -19.60%402M | 8.70%500M | 15.58%460M | 28.80%398M | -3.74%309M | 5.25%321M | 38.01%305M |
Tax refund paid | 42.88%-2.55B | -66.13%-4.46B | -6.75%-2.69B | -5.36%-2.52B | 23.11%-2.39B | -6.59%-3.11B | -18.54%-2.92B | 17.21%-2.46B | 0.83%-2.97B | -55.83%-3B |
Other operating cash inflow (outflow) | 0 | 0 | -101.69%-1M | 59M | 0 | -100.10%-1M | 92.61%1.02B | 528M | 0 | 0 |
Operating cash flow | 57.49%8.36B | -20.30%5.31B | -32.64%6.66B | 22.14%9.88B | 14.75%8.09B | -12.95%7.05B | 32.21%8.1B | -27.33%6.13B | 37.75%8.43B | -26.93%6.12B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -266.23%-3.08B | 47.54%-841M | -32.26%-1.6B | 7.34%-1.21B | 0.53%-1.31B | -146.72%-1.32B | 84.58%-533M | -78.75%-3.46B | -43.90%-1.93B | -186.57%-1.34B |
Net intangibles purchase and sale | -51.85%-123M | -52.83%-81M | -6.00%-53M | 32.43%-50M | 8.64%-74M | -8.00%-81M | 43.18%-75M | -116.39%-132M | -48.78%-61M | 86.42%-41M |
Net business purchase and sale | ---- | ---- | ---- | --799M | ---- | ---- | ---1.72B | ---- | ---1.15B | ---- |
Net investment product transactions | -114.51%-905M | 3,683.91%6.24B | -8.75%-174M | 96.25%-160M | -5,298.78%-4.26B | -42.25%82M | 176.34%142M | -2,557.14%-186M | 98.33%-7M | -1,147.50%-419M |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | 54.05%-17M | -76.19%-37M | 63.16%-21M | -338.46%-57M |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | ---- | 42.11%27M | 11.76%19M | -62.22%17M | 800.00%45M |
Net changes in other investments | 311.96%390M | -109.69%-184M | 2,364.94%1.9B | -97.22%77M | 1,144.15%2.77B | 79.00%-265M | -1,620.48%-1.26B | 103.63%83M | -41.94%-2.29B | -116.38%-1.61B |
Investing cash flow | -172.48%-3.72B | 7,444.12%5.13B | 112.45%68M | 81.03%-546M | -82.27%-2.88B | 54.01%-1.58B | 7.47%-3.43B | 31.83%-3.71B | -58.75%-5.44B | -64.81%-3.43B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 3,860.20%7.37B | -43.07%-196M | 62.57%-137M | 44.88%-366M | -1,802.56%-664M | 103.13%39M | -20,666.67%-1.25B | 98.69%-6M | -106.50%-459M | 1,629.00%7.06B |
Net common stock issuance | ---5.33B | --0 | 69.75%-1.09B | -9.64%-3.62B | -1,683.24%-3.3B | 84.61%-185M | -120,100.00%-1.2B | 99.92%-1M | 76.12%-1.2B | -901.20%-5.03B |
Cash dividends paid | -11.68%-2.63B | -34.59%-2.35B | 4.79%-1.75B | 7.36%-1.84B | 0.15%-1.98B | 9.48%-1.99B | -33.29%-2.19B | 11.12%-1.65B | -20.57%-1.85B | -32.19%-1.54B |
Cash dividends for minorities | 7.14%-13M | 26.32%-14M | 38.71%-19M | -416.67%-31M | -100.00%-6M | 0.00%-3M | 0.00%-3M | 25.00%-3M | 98.12%-4M | -5.45%-213M |
Net other fund-raising expenses | -3,261.11%-1.21B | -5.88%-36M | 2.86%-34M | -52.17%-35M | 80.00%-23M | ---115M | ---- | 99.80%-12M | -295,350.00%-5.91B | 0.00%-2M |
Financing cash flow | 30.50%-1.81B | 14.28%-2.6B | 48.47%-3.03B | 1.49%-5.89B | -165.56%-5.98B | 51.56%-2.25B | -178.48%-4.65B | 82.30%-1.67B | -3,383.62%-9.42B | 112.32%287M |
Net cash flow | ||||||||||
Beginning cash position | 31.42%34.7B | 28.45%26.4B | 26.71%20.55B | -3.23%16.22B | 16.15%16.76B | 0.06%14.43B | 16.20%14.42B | -39.92%12.41B | 19.43%20.66B | 42.64%17.3B |
Current changes in cash | -63.88%2.83B | 112.27%7.84B | 7.02%3.69B | 552.03%3.45B | -123.69%-763M | 15,238.10%3.22B | -97.19%21M | 111.62%748M | -316.05%-6.44B | -24.89%2.98B |
Effect of exchange rate changes | -127.33%-126M | -78.63%461M | 144.28%2.16B | 295.96%883M | 125.08%223M | -7,981.82%-889M | -100.87%-11M | 169.76%1.26B | -576.05%-1.81B | -68.46%380M |
Cash adjustments other than cash changes | ---- | ---- | ---- | 200.00%1M | 0.00%-1M | 0.00%-1M | -200.00%-1M | 150.00%1M | -300.00%-2M | --1M |
End cash Position | 7.79%37.4B | 31.42%34.7B | 28.45%26.4B | 26.71%20.55B | -3.23%16.22B | 16.15%16.76B | 0.06%14.43B | 16.20%14.42B | -39.92%12.41B | 19.43%20.66B |
Free cash flow | 17.41%5.13B | -12.53%4.37B | -39.85%4.99B | 24.15%8.3B | 19.34%6.68B | -19.96%5.6B | 183.08%7B | -61.44%2.47B | 36.63%6.41B | -38.23%4.69B |
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 |