FunPep
4881
Liberta
4935
True Data
4416
AR Advanced Technology
5578
Leoclan
7681
(FY)Nov 30, 2023 | (FY)Nov 30, 2022 | (FY)Nov 30, 2021 | (FY)Nov 30, 2020 | (FY)Nov 30, 2019 | (FY)Nov 30, 2018 | |
---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||
Cash from operating activities | 1.40%577.99M | 76.09%570.01M | 10.50%323.7M | 14.88%292.94M | 68.55%254.99M | 151.28M |
Net profit before non-cash adjustment | 3.60%648.46M | 49.27%625.92M | 37.74%419.33M | 12.82%304.43M | 33.30%269.85M | --202.44M |
Total adjustment of non-cash items | -95.22%-5.72M | -146.30%-2.93M | -126.68%-1.19M | 20.70%4.46M | 11.77%3.7M | --3.31M |
-Depreciation and amortization | 5.91%4.82M | 15.51%4.55M | 26.90%3.94M | 15.13%3.1M | 2.67%2.7M | --2.63M |
-Disposal profit | --0 | --321K | --0 | ---- | ---- | ---- |
-Other non-cash items | -35.11%-10.54M | -52.12%-7.8M | -478.24%-5.13M | 35.74%1.36M | 46.91%999K | --680K |
Changes in working capital | -22.18%-64.74M | 43.89%-52.99M | -491.96%-94.44M | 14.03%-15.95M | 65.93%-18.56M | ---54.47M |
-Change in receivables | -453.40%-112.44M | 130.72%31.82M | -590.61%-103.58M | 2.52%-15M | 54.05%-15.39M | ---33.49M |
-Change in inventory | 463.93%9.62M | 109.41%1.71M | -1,166.96%-18.12M | -83.96%1.7M | 2,208.76%10.59M | ---502K |
-Change in payables | 13.60%34.79M | -25.31%30.62M | 1,447.75%41M | 112.59%2.65M | -274.95%-21.05M | --12.03M |
-Change in accrued expense | -163.18%-5.15M | 13.07%8.15M | 111.32%7.21M | 120.42%3.41M | -1,456.70%-16.7M | --1.23M |
-Provision for loans, leases and other losses | -765.60%-53.12M | -87.86%7.98M | 283.02%65.73M | -204.06%-35.92M | 105.69%34.51M | --16.78M |
-Changes in other current assets | 153.32%76.99M | -74.35%-144.39M | -404.34%-82.81M | 151.29%27.21M | -49.57%-53.05M | ---35.47M |
-Changes in other current liabilities | -238.66%-15.43M | 387.72%11.13M | -48,237.50%-3.87M | -100.02%-8K | 382.48%42.53M | ---15.06M |
Dividends paid (cash flow from operating activities) | ||||||
Dividends received (cash flow from operating activities) | ||||||
Interest paid (cash flow from operating activities) | -146K | 0 | 83.86%-108K | -669K | ||
Interest received (cash flow from operating activities) | 150.00%5K | -60.00%2K | 400.00%5K | 0.00%1K | 0.00%1K | 1K |
Tax refund paid | -10.22%-209.95M | -229.80%-190.49M | 47.58%-57.76M | -26.87%-110.19M | -23,825.34%-86.85M | -363K |
Other operating cash inflow (outflow) | -33.98%5.2M | 20.14%7.87M | 118.26%6.55M | 3M | 0 | -1K |
Operating cash flow | -3.62%373.24M | 42.11%387.24M | 46.70%272.5M | 10.55%185.76M | 11.84%168.03M | --150.25M |
Investing cash flow | ||||||
Net PPE purchase and sale | -1.06%-3.15M | -200.68%-3.12M | 83.41%-1.04M | -605.42%-6.24M | 95.45%-885K | ---19.47M |
Net intangibles purchase and sale | --0 | -54.43%-1.64M | -125.96%-1.06M | ---470K | ---- | ---- |
Net investment product transactions | 80.16%-10M | ---50.4M | --0 | ---- | ---- | ---- |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | --975K |
Net changes in other investments | -37.97%-218K | ---158K | ---- | -1,678.36%-3.04M | -102.90%-171K | --5.89M |
Investing cash flow | 75.84%-13.37M | -2,536.46%-55.31M | 78.49%-2.1M | -823.67%-9.75M | 91.62%-1.06M | ---12.6M |
Financing cash flow | ||||||
Net issuance payments of debt | ---- | ---- | ---- | ---- | 48.57%-44.44M | ---86.4M |
Net common stock issuance | --0 | -1,535.03%-174.87M | -97.65%12.19M | --517.64M | ---- | --10.12M |
Cash dividends paid | -48.45%-45.21M | -26.13%-30.46M | ---24.15M | ---- | ---- | ---- |
Net other fund-raising expenses | -67.42%1.14M | --3.5M | ---- | --109K | ---- | --1K |
Financing cash flow | 78.16%-44.07M | -1,587.40%-201.83M | -102.31%-11.96M | 1,265.10%517.75M | 41.74%-44.44M | ---76.28M |
Net cash flow | ||||||
Beginning cash position | 10.20%1.41B | 25.41%1.28B | 214.67%1.02B | 61.07%323.18M | 44.07%200.64M | --139.27M |
Current changes in cash | 142.74%315.8M | -49.66%130.1M | -62.75%258.44M | 466.15%693.75M | 99.67%122.54M | --61.37M |
Cash adjustments other than cash changes | ---- | ---1K | ---- | ---- | ---- | ---- |
End cash Position | 22.47%1.72B | 10.20%1.41B | 25.41%1.28B | 214.67%1.02B | 61.07%323.18M | --200.64M |
Free cash flow | -3.24%370.09M | 41.45%382.49M | 51.03%270.4M | 7.12%179.04M | 27.81%167.15M | --130.78M |
Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |