Laxus Technologies Inc.
288A
EUCALIA Inc.
286A
Informetis Co.,Ltd.
281A
TMH
280A
Terra Drone
278A
(Q2)Mar 31, 2024 | (Q1)Dec 31, 2023 | (FY)Sep 30, 2023 | (Q4)Sep 30, 2023 | (Q3)Jun 30, 2023 | (Q2)Mar 31, 2023 | (Q1)Dec 31, 2022 | (FY)Sep 30, 2022 | (Q4)Sep 30, 2022 | (Q3)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -257.53%-143.28M | -9.66%725.56M | 8.11%1.7B | 2.64%249.78M | -12.56%556.56M | 1,325.87%90.96M | 16.96%803.18M | 21.31%1.57B | 1,230.21%243.35M | 50.83%636.48M |
Net profit before non-cash adjustment | -987.43%-198.92M | -34.30%334.79M | -39.62%763.85M | 12.14%80.36M | -42.90%192.21M | -104.48%-18.29M | 13.71%509.57M | 72.01%1.26B | 1,688.49%71.66M | 44.47%336.63M |
Total adjustment of non-cash items | -10.05%211.65M | 14.59%256.16M | 181.14%965.26M | 10.19%241.33M | 31.92%265.11M | 193.99%235.29M | 28.70%223.54M | -46.70%343.34M | 29.81%219.02M | 27.05%200.96M |
-Depreciation and amortization | 3.60%215.23M | 19.09%224.31M | 27.47%826.41M | 19.96%216.67M | 31.62%213.63M | 27.43%207.74M | 32.30%188.36M | 28.95%648.34M | 33.19%180.62M | 29.32%162.31M |
-Disposal profit | --0 | --316K | 100.34%1.48M | -91.67%287K | -9.16%486K | 100.16%703K | --0 | -22,773.24%-432.15M | 187.17%3.45M | 30.49%535K |
-Other non-cash items | -113.33%-3.58M | -10.36%31.53M | 8.03%137.37M | -30.28%24.37M | 33.77%50.99M | 15.94%26.84M | 13.68%35.17M | -8.87%127.16M | 9.57%34.95M | 18.16%38.11M |
Changes in working capital | -23.77%-156M | 92.11%134.61M | 19.18%-28.64M | -51.92%-71.91M | 0.36%99.24M | 17.01%-126.04M | 7.99%70.07M | 57.30%-35.44M | 74.52%-47.33M | 221.16%98.88M |
-Change in receivables | 13.05%-79.32M | 583.86%79.32M | -376.70%-74.66M | -271.73%-29.24M | 89.26%62.2M | -178.09%-91.22M | 49.95%-16.39M | -33.03%-15.66M | 300.58%17.03M | -44.72%32.86M |
-Change in inventory | 3.57%-48.53M | 24.14%42.22M | -152.60%-11.4M | -5,359.77%-13.47M | 3,009.49%18.39M | -53.01%-50.33M | 18.27%34.01M | 51.39%-4.51M | 101.47%256K | -112.17%-632K |
-Change in payables | -880.40%-17.72M | -18.97%14.56M | -12.64%49.26M | 17.43%13.38M | 262.35%15.64M | -85.55%2.27M | -53.84%17.96M | 589.81%56.39M | 206.66%11.4M | -519.22%-9.64M |
-Changes in other current assets | -22.18%49.63M | -1,047.50%-73.37M | 48.79%54.34M | 248.73%24.92M | -2,086.08%-27.96M | 1,135.91%63.77M | -113.69%-6.39M | 102.58%36.52M | -222.30%-16.76M | 114.08%1.41M |
-Changes in other current liabilities | -18.87%-60.06M | 75.85%71.89M | 57.31%-46.18M | -13.93%-67.51M | -58.63%30.98M | 52.79%-50.53M | 343.97%40.88M | -58.04%-108.17M | 63.61%-59.26M | 435.86%74.88M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -7.63%-26.87M | -22.04%-26M | -28.89%-96.93M | -22.07%-26.51M | -37.08%-24.15M | -13.72%-24.97M | -53.11%-21.31M | 8.08%-75.2M | -14.27%-21.71M | -8.34%-17.62M |
Interest received (cash flow from operating activities) | -42.86%4K | 0 | -12.50%14K | -28.57%5K | 0.00%2K | 0.00%7K | 0 | -5.88%16K | -12.50%7K | 0.00%2K |
Tax refund paid | 156.21%2.22M | 30.43%-140.82M | -6.35%-367.31M | 24,076.92%3.12M | -40.50%-164.05M | -148.95%-3.95M | 14.47%-202.42M | -1,166.49%-345.36M | -100.09%-13K | -1,847.13%-116.76M |
Other operating cash inflow (outflow) | 1K | -1K | 0 | 200.00%1K | -200.00%-1K | 0 | 0 | 99.49%-1K | 99.61%-1K | 100.01%1K |
Operating cash flow | -370.65%-167.93M | -3.57%558.74M | 7.28%1.24B | 2.15%226.39M | -26.64%368.36M | 927.93%62.05M | 32.87%579.45M | -7.59%1.15B | 955.06%221.62M | 24.07%502.1M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 43.82%-124.73M | 44.22%-49.49M | -268.88%-636.51M | -93.20%-138.84M | -130.30%-186.92M | -140.84%-222.02M | -545.03%-88.72M | 231.16%376.9M | 63.95%-71.87M | -10.21%-81.16M |
Net investment product transactions | 100.45%240K | 87.46%-9.97M | 45.88%-96.33M | -86.54%-8.95M | 221.21%45.23M | 48.99%-53.09M | -149.97%-79.52M | -270.17%-178M | ---4.8M | 11.50%-37.32M |
Net changes in other investments | ---- | ---- | ---- | ---- | --0 | --0 | 0.00%-1K | 100.00%-1K | --1K | ---1K |
Investing cash flow | 54.75%-124.49M | 64.66%-59.46M | -468.46%-732.84M | -92.78%-147.8M | -19.59%-141.69M | -162.58%-275.11M | -269.22%-168.25M | 155.72%198.89M | 61.55%-76.67M | -2.30%-118.48M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 61.55%-118.27M | -10.42%-69.06M | -105.48%-500.37M | -0.63%-64.61M | -7.74%-65.59M | -419.52%-307.62M | -5.63%-62.54M | 67.99%-243.51M | -8.44%-64.21M | -2.81%-60.88M |
Net common stock issuance | ---- | ---- | --0 | --0 | ---- | ---- | ---- | -650.22%-601.88M | --0 | ---205.94M |
Increase or decrease of lease financing | -23.55%-171.73M | -31.57%-162.15M | -23.25%-542.51M | -22.55%-141.76M | -21.56%-138.51M | -28.23%-139M | -20.66%-123.24M | -15.93%-440.15M | -13.26%-115.67M | -33.52%-113.94M |
Net other fund-raising expenses | ---- | ---- | 0.03%-3M | --0 | --0 | --0 | ---3M | 93.28%-3M | --0 | 99.99%-1K |
Financing cash flow | 35.07%-290.01M | -22.47%-231.21M | 18.83%-1.05B | -14.73%-206.37M | 46.40%-204.1M | 21.17%-446.62M | -17.00%-188.79M | -8.29%-1.29B | -1.54%-179.88M | -650.09%-380.77M |
Net cash flow | ||||||||||
Beginning cash position | -31.58%1.08B | -40.15%808.51M | 4.87%1.35B | -32.44%936.29M | -33.93%913.71M | 3.68%1.57B | 4.87%1.35B | -18.88%1.29B | -18.03%1.39B | -4.79%1.38B |
Current changes in cash | 11.71%-582.42M | 20.52%268.07M | -965.45%-542.47M | -265.90%-127.78M | 690.23%22.58M | -390.70%-659.69M | -2.95%222.42M | 120.91%62.68M | 91.32%-34.92M | -98.80%2.86M |
Cash adjustments other than cash changes | ---- | 0.00%-1K | --1K | ---- | ---- | ---- | ---1K | ---- | ---- | ---- |
End cash Position | -45.92%494.16M | -31.58%1.08B | -40.15%808.51M | -40.15%808.51M | -32.44%936.29M | -33.93%913.71M | 3.68%1.57B | 4.87%1.35B | 4.87%1.35B | -18.03%1.39B |
Free cash flow | -82.93%-292.65M | 3.77%509.25M | -34.47%599.74M | -41.54%87.55M | -56.90%181.44M | -105.58%-159.98M | 16.19%490.73M | -4.63%915.23M | 166.47%149.76M | 27.15%420.94M |
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 |