株式会社ダルトン

EDINET

1 filing records in this dataset, filed from 2016-12-16 to 2016-12-16. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest fiscal year

Revenue

14.8 billion JPY

2016 · JPY

Exact inputs and evidence
  • Revenue: 14792875000 JPY

Operating margin

-0.14%

2016 · %

Exact inputs and evidence
  • Operating Income: -21037000 JPY
  • Revenue: 14792875000 JPY

Operating cash flow

452 million JPY

2016 · JPY

Exact inputs and evidence
  • Operating Cash Flow: 452419000 JPY

Free cash flow

319 million JPY

2016 · JPY

Exact inputs and evidence
  • Operating Cash Flow: 452419000 JPY
  • Capital Expenditure: 133243000 JPY
Cash and cash equivalents
1.57 billion JPY
Exact value

1571211000 JPY

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2016-12-16.

Financial data available through: 2016-09-30.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2016-09-30
  • Operating income: 2 of 11 periods available· newest 2016-09-30
  • Net income: 5 of 11 periods available· newest 2016-09-30
  • Operating cash flow: 5 of 11 periods available· newest 2016-09-30
  • Capital expenditure: 2 of 11 periods available· newest 2016-09-30
  • Total assets: 5 of 11 periods available· newest 2016-09-30
  • Total liabilities: 2 of 11 periods available· newest 2016-09-30
  • Current assets: 2 of 11 periods available· newest 2016-09-30
  • Current liabilities: 2 of 11 periods available· newest 2016-09-30
  • Cash and cash equivalents: 5 of 11 periods available· newest 2016-09-30
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    -15.2%

    Prior period

    JPY 17.44 billion

    –

    Current period

    JPY 14.79 billion

    –

    Exact inputs and evidence

    14792875000 − 17443639000 = -2650764000 JPY

    17443639000 JPY · 2014-10-01 – 2015-09-30

    Inspect prior input

    14792875000 JPY · 2015-10-01 – 2016-09-30

    Inspect current input
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    -350%

    Prior period

    JPY 89.16 million

    –

    Current period

    −JPY 222.91 million

    –

    Exact inputs and evidence

    -222911000 − 89155000 = -312066000 JPY

    89155000 JPY · 2014-10-01 – 2015-09-30

    Inspect prior input

    -222911000 JPY · 2015-10-01 – 2016-09-30

    Inspect current input
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    +383.2%

    Prior period

    JPY 93.63 million

    –

    Current period

    JPY 452.42 million

    –

    Exact inputs and evidence

    452419000 − 93631000 = 358788000 JPY

    93631000 JPY · 2014-10-01 – 2015-09-30

    Inspect prior input

    452419000 JPY · 2015-10-01 – 2016-09-30

    Inspect current input
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    -42.3%

    Prior period

    JPY 230.85 million

    –

    Current period

    JPY 133.24 million

    –

    Exact inputs and evidence

    133243000 − 230848000 = -97605000 JPY

    230848000 JPY · 2014-10-01 – 2015-09-30

    Inspect prior input

    133243000 JPY · 2015-10-01 – 2016-09-30

    Inspect current input
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2016 2015-10-01 – 2016-09-30

  • Revenue JPY 14.79 billion 100% of revenue
  • Operating costs Derived JPY 14.81 billion 100% of revenue
  • Operating income −JPY 21.04 million −0.1% of revenue
  • Tax, interest and other Derived JPY 201.87 million 1.4% of revenue
  • Net income −JPY 222.91 million −1.5% of revenue

Cash

  • Operating cash flow JPY 452.42 million 3.1% of revenue
  • Capital expenditure JPY 133.24 million 0.9% of revenue
  • Free cash flow Derived JPY 319.18 million 2.2% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2012 Not shown: operating income or net income is not reported.
  • 2013 Not shown: operating income or net income is not reported.
  • 2014 Not shown: operating income or net income is not reported.
  • 2015 97%
  • 2016 Operating loss: operating costs were 100% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2012 2011-10-01 – 2012-09-3017293257000 UnavailableUnavailableUnavailable269706000 Unavailable
Source
2013 2012-10-01 – 2013-09-3015160226000 UnavailableUnavailableUnavailable-202239000 Unavailable
Source
2014 2013-10-01 – 2014-09-3016785472000 UnavailableUnavailableUnavailable239703000 Unavailable
Source
2015 2014-10-01 – 2015-09-3017443639000 16942923000 Derived 500716000 411561000 Derived 89155000 -137217000 Derived
Source
2016 2015-10-01 – 2016-09-3014792875000 14813912000 Derived -21037000 201874000 Derived -222911000 319176000 Derived
Source

Amounts are exact, in JPY.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

JPY 14.8B 2016
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.18.8B14.1B9.4B4.7B0.020122013201420152016
Values and sources
Revenue values and source evidence
PeriodSeriesValue(JPY)Source evidence
2012Revenue17293257000
  • Revenue: 17293257000
2013Revenue15160226000
  • Revenue: 15160226000
2014Revenue16785472000
  • Revenue: 16785472000
2015Revenue17443639000
  • Revenue: 17443639000
2016Revenue14792875000
  • Revenue: 14792875000

Revenue growth

Change in revenue from the same financial period one year earlier.

-15.2% 2016
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.12.8%5.3%-2.2%-9.8%-17.3%20122013201420152016
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2012Year over yearNo prior comparable period
  • Revenue: 17293257000
2013Year over year-12.3%
  • Revenue: 15160226000
  • Revenue: 17293257000
2014Year over year10.7%
  • Revenue: 16785472000
  • Revenue: 15160226000
2015Year over year3.9%
  • Revenue: 17443639000
  • Revenue: 16785472000
2016Year over year-15.2%
  • Revenue: 14792875000
  • Revenue: 17443639000

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin -0.1% 2016
Net margin -1.5% 2016
Free cash flow margin 2.2% 2016
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.3.2%2.0%0.7%-0.6%-1.9%2012-09-302013-09-302014-09-3020152016
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2012-09-30Operating marginNot reported
  • Revenue: 17293257000
2013-09-30Operating marginNot reported
  • Revenue: 15160226000
2014-09-30Operating marginNot reported
  • Revenue: 16785472000
2015Operating margin2.9%
  • Operating Income: 500716000
  • Revenue: 17443639000
2016Operating margin-0.1%
  • Operating Income: -21037000
  • Revenue: 14792875000
2012Net margin1.6%
  • Net Income: 269706000
  • Revenue: 17293257000
2013Net margin-1.3%
  • Net Income: -202239000
  • Revenue: 15160226000
2014Net margin1.4%
  • Net Income: 239703000
  • Revenue: 16785472000
2015Net margin0.5%
  • Net Income: 89155000
  • Revenue: 17443639000
2016Net margin-1.5%
  • Net Income: -222911000
  • Revenue: 14792875000
2012Free cash flow marginNot reported
  • Revenue: 17293257000
  • Operating Cash Flow: 424489000
2013Free cash flow marginNot reported
  • Revenue: 15160226000
  • Operating Cash Flow: -448278000
2014Free cash flow marginNot reported
  • Revenue: 16785472000
  • Operating Cash Flow: 797396000
2015Free cash flow margin-0.8%
  • Revenue: 17443639000
  • Operating Cash Flow: 93631000
  • Capital Expenditure: 230848000
2016Free cash flow margin2.2%
  • Revenue: 14792875000
  • Operating Cash Flow: 452419000
  • Capital Expenditure: 133243000

Operating cash flow

Cash generated by the company’s normal business operations.

JPY 452.4M 2016
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.897.0M535.8M174.6M-186.7M-547.9M20122013201420152016
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(JPY)Source evidence
2012Operating cash flow424489000
  • Operating Cash Flow: 424489000
2013Operating cash flow-448278000
  • Operating Cash Flow: -448278000
2014Operating cash flow797396000
  • Operating Cash Flow: 797396000
2015Operating cash flow93631000
  • Operating Cash Flow: 93631000
2016Operating cash flow452419000
  • Operating Cash Flow: 452419000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

JPY 319.2M 2016
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.355.7M223.3M91.0M-41.4M-173.7M20122013201420152016
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(JPY)Source evidence
2012Free cash flowUnavailable
  • Operating Cash Flow: 424489000
2013Free cash flowUnavailable
  • Operating Cash Flow: -448278000
2014Free cash flowUnavailable
  • Operating Cash Flow: 797396000
2015Free cash flow-137217000
  • Operating Cash Flow: 93631000
  • Capital Expenditure: 230848000
2016Free cash flow319176000
  • Operating Cash Flow: 452419000
  • Capital Expenditure: 133243000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

77.4% 2016
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.84%63%42%21%0%2012-09-302013-09-302014-09-3020152016
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2012-09-30Liabilities / assetsNot reported
  • Total Assets: 13457448000
2013-09-30Liabilities / assetsNot reported
  • Total Assets: 15025107000
2014-09-30Liabilities / assetsNot reported
  • Total Assets: 15089463000
2015Liabilities / assets76.6%
  • Total Liabilities: 11589045000
  • Total Assets: 15138991000
2016Liabilities / assets77.4%
  • Total Liabilities: 11271125000
  • Total Assets: 14562292000

Current assets to current liabilities

Current assets divided by current liabilities.

1.4× 2016
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1.52×1.14×0.76×0.38×0.00×2012-09-302013-09-302014-09-3020152016
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2012-09-30Current assets / current liabilitiesNot reportedNo source recorded
2013-09-30Current assets / current liabilitiesNot reportedNo source recorded
2014-09-30Current assets / current liabilitiesNot reportedNo source recorded
2015Current assets / current liabilities1.41×
  • Current Assets: 8459061000
  • Current Liabilities: 6000035000
2016Current assets / current liabilities1.4×
  • Current Assets: 8124391000
  • Current Liabilities: 5816849000

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2012 2011-10-01 – 2012-09-30
JPY 269.71 million
Exact value

Exact value: 269706000 JPY

2011-10-01 – 2012-09-30: 269706000 JPY Inspect Net Income
Share or cite

The citation records this snapshot. The page link may show a newer release later.

JPY 424.49 million
Exact value

Exact value: 424489000 JPY

2011-10-01 – 2012-09-30: 424489000 JPY Inspect Operating Cash Flow
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2013 2012-10-01 – 2013-09-30
−JPY 202.24 million
Exact value

Exact value: -202239000 JPY

2012-10-01 – 2013-09-30: -202239000 JPY Inspect Net Income
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−JPY 448.28 million
Exact value

Exact value: -448278000 JPY

2012-10-01 – 2013-09-30: -448278000 JPY Inspect Operating Cash Flow
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2014 2013-10-01 – 2014-09-30
JPY 239.7 million
Exact value

Exact value: 239703000 JPY

2013-10-01 – 2014-09-30: 239703000 JPY Inspect Net Income
Share or cite

The citation records this snapshot. The page link may show a newer release later.

JPY 797.4 million
Exact value

Exact value: 797396000 JPY

2013-10-01 – 2014-09-30: 797396000 JPY Inspect Operating Cash Flow
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2015 2014-10-01 – 2015-09-30
JPY 89.16 million
Exact value

Exact value: 89155000 JPY

2014-10-01 – 2015-09-30: 89155000 JPY Inspect Net Income
Share or cite

The citation records this snapshot. The page link may show a newer release later.

JPY 93.63 million
Exact value

Exact value: 93631000 JPY

2014-10-01 – 2015-09-30: 93631000 JPY Inspect Operating Cash Flow
Share or cite

The citation records this snapshot. The page link may show a newer release later.

JPY 230.85 million
Exact value

Exact value: 230848000 JPY

2014-10-01 – 2015-09-30: 230848000 JPY Inspect Capital Expenditure
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−JPY 137.22 million
Calculation and evidence

93631000 − 230848000 JPY

Exact free cash flow: -137217000 JPY

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2016 2015-10-01 – 2016-09-30
−JPY 222.91 million
Exact value

Exact value: -222911000 JPY

2015-10-01 – 2016-09-30: -222911000 JPY Inspect Net Income
Share or cite

The citation records this snapshot. The page link may show a newer release later.

JPY 452.42 million
Exact value

Exact value: 452419000 JPY

2015-10-01 – 2016-09-30: 452419000 JPY Inspect Operating Cash Flow
Share or cite

The citation records this snapshot. The page link may show a newer release later.

JPY 133.24 million
Exact value

Exact value: 133243000 JPY

2015-10-01 – 2016-09-30: 133243000 JPY Inspect Capital Expenditure
Share or cite

The citation records this snapshot. The page link may show a newer release later.

JPY 319.18 million
Calculation and evidence

452419000 − 133243000 JPY

Exact free cash flow: 319176000 JPY

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Fund valuations

Fund series are shown separately from the manager’s corporate statements. The selected latest surface applies to both.

0 extracted fund blocks have no usable identified valuation.

No fund valuations are available for this selection.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

1 filings · 117 latest values · 117 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 8011101012660, E02799, edinet:E02799

Also known as 株式会社ダルトン