(FY)Sep 30, 2024 | (FY)Sep 30, 2023 | (FY)Sep 30, 2022 | (FY)Sep 30, 2021 | (FY)Sep 30, 2020 | (FY)Sep 30, 2019 | |
---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||
Cash from operating activities | -140.78%-32.63M | 58.66%79.99M | -61.61%50.42M | 104.75%131.33M | -6.53%64.14M | 68.63M |
Net profit before non-cash adjustment | -100.15%-92K | 36.22%60.68M | -60.58%44.55M | 150.71%113M | 24.10%45.07M | --36.32M |
Total adjustment of non-cash items | -136.13%-8.73M | 42.74%24.17M | -36.85%16.93M | 294.21%26.81M | -162.47%-13.81M | --22.1M |
-Depreciation and amortization | 13.25%5.87M | 72.81%5.18M | 9.82%3M | -19.33%2.73M | -25.63%3.38M | --4.55M |
-Reversal of impairment losses recognized in profit and loss | 766.67%1.3M | -97.52%150K | --6.05M | ---- | ---- | --5.73M |
-Disposal profit | -29.23%4.59M | --6.49M | --0 | ---- | --1.3M | ---- |
-Other non-cash items | -265.81%-20.49M | 56.60%12.36M | -67.24%7.89M | 230.26%24.08M | -256.45%-18.49M | --11.82M |
Changes in working capital | -389.21%-23.8M | 56.03%-4.87M | -30.39%-11.06M | -125.81%-8.49M | 222.14%32.87M | --10.21M |
-Change in receivables | -488.56%-18.32M | 58.13%-3.11M | -45.60%-7.43M | 8.61%-5.11M | -356.00%-5.59M | ---1.23M |
-Change in inventory | -401.82%-2.98M | 44.30%987K | -58.70%684K | -69.84%1.66M | 49.47%5.49M | --3.67M |
-Change in prepaid assets | -89.87%-21.9M | ---11.53M | ---- | ---- | -501.50%-4.01M | --998K |
-Change in payables | 867.15%19.49M | 129.74%2.02M | 50.94%-6.78M | -175.54%-13.81M | 201.95%18.28M | --6.06M |
-Provision for loans, leases and other losses | -101.43%-97K | 175.38%6.78M | -71.95%2.46M | -53.06%8.78M | 2,555.40%18.69M | --704K |
Dividends paid (cash flow from operating activities) | ||||||
Dividends received (cash flow from operating activities) | ||||||
Interest paid (cash flow from operating activities) | -1.74%-468K | -34.11%-460K | 27.94%-343K | 46.40%-476K | 36.21%-888K | -1.39M |
Interest received (cash flow from operating activities) | 766.67%52K | 20.00%6K | 150.00%5K | 0.00%2K | -33.33%2K | 3K |
Tax refund paid | -423.05%-27.9M | 116.26%8.64M | -4,690.26%-53.12M | 0.00%-1.11M | -7.77%-1.11M | -1.03M |
Other operating cash inflow (outflow) | 2,452,400.00%24.52M | -100.04%-1K | -55.28%2.42M | 5.4M | 0 | 1.77M |
Operating cash flow | -141.30%-36.42M | 14,162.84%88.17M | -100.46%-627K | 117.46%135.15M | -8.58%62.15M | --67.98M |
Investing cash flow | ||||||
Net PPE purchase and sale | 73.72%-8M | -24,264.00%-30.46M | 89.21%-125K | 74.87%-1.16M | -2,379.57%-4.61M | ---186K |
Net intangibles purchase and sale | -415.63%-1.65M | 94.41%-320K | -484.29%-5.73M | 85.81%-980K | -170.76%-6.91M | ---2.55M |
Net investment product transactions | -3.69%-10.4M | 44.28%-10.03M | ---18M | ---- | ---- | --20.01M |
Net changes in other investments | -82.33%-7.13M | ---3.91M | ---- | ---- | 130.34%1.3M | ---4.28M |
Investing cash flow | 39.21%-27.18M | -87.48%-44.72M | -1,015.05%-23.85M | 79.07%-2.14M | -178.67%-10.22M | --12.99M |
Financing cash flow | ||||||
Net issuance payments of debt | -116.73%-2.42M | 1,419.37%14.43M | 101.71%950K | -60.27%-55.7M | 24.44%-34.76M | ---46M |
Net common stock issuance | --0 | -302.28%-11.07M | -98.07%5.47M | --283.74M | ---- | ---- |
Issuance fees | ---- | ---- | ---- | ---10.9M | ---- | ---- |
Net other fund-raising expenses | ---- | ---- | -100.67%-1K | --150K | ---- | ---- |
Financing cash flow | -171.77%-2.42M | -47.59%3.37M | -97.04%6.42M | 725.18%217.29M | 24.44%-34.76M | ---46M |
Net cash flow | ||||||
Beginning cash position | 7.85%643.43M | -2.94%596.6M | 132.51%614.66M | 6.95%264.36M | 16.48%247.19M | --212.21M |
Current changes in cash | -240.99%-66.02M | 359.31%46.82M | -105.15%-18.06M | 1,939.83%350.3M | -50.90%17.17M | --34.98M |
Cash adjustments other than cash changes | -200.00%-1K | --1K | ---- | ---- | ---- | --1K |
End cash Position | -10.26%577.41M | 7.85%643.43M | -2.94%596.6M | 132.51%614.66M | 6.95%264.36M | --247.19M |
Free cash flow | -180.26%-46.07M | 986.06%57.4M | -104.87%-6.48M | 162.72%133.01M | -22.40%50.63M | --65.25M |
Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data