(FY)Nov 30, 2023 | (FY)Nov 30, 2022 | (FY)Nov 30, 2021 | (FY)Nov 30, 2020 | (FY)Nov 30, 2019 | |
---|---|---|---|---|---|
Operating cash flow (Indirect Method) | |||||
Cash from operating activities | 1.71%368.85M | 21.08%362.66M | 374.29%299.52M | -162.72%-109.2M | 174.12M |
Net profit before non-cash adjustment | 24.92%332.68M | 18.31%266.32M | 350.00%225.1M | -158.89%-90.04M | --152.89M |
Total adjustment of non-cash items | -45.42%7.3M | -81.31%13.38M | 341.17%71.57M | -157.11%-29.68M | --51.97M |
-Depreciation and amortization | 16.62%32.89M | 24.54%28.21M | 3.05%22.65M | -10.67%21.98M | --24.6M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | --2.22M |
-Disposal profit | --0 | 418.55%1.15M | --221K | --0 | --455K |
-Remuneration paid in stock | 185.15%9.85M | --3.45M | --0 | ---- | ---- |
-Other non-cash items | -82.42%-35.44M | -139.89%-19.43M | 194.29%48.71M | -309.16%-51.66M | --24.7M |
Changes in working capital | -65.21%28.86M | 2,824.07%82.96M | -73.05%2.84M | 134.23%10.53M | ---30.75M |
-Change in receivables | 10.76%-43.78M | 59.60%-49.05M | -224.61%-121.41M | 232.24%97.43M | ---73.68M |
-Change in inventory | 117.48%4.48M | -67.22%-25.61M | -247.54%-15.32M | 174.88%10.38M | ---13.86M |
-Change in payables | -74.53%8.32M | -31.52%32.68M | 254.50%47.71M | -431.00%-30.88M | ---5.82M |
-Change in accrued expense | -24.50%8.84M | 402.06%11.71M | 131.69%2.33M | -160.03%-7.36M | --12.26M |
-Provision for loans, leases and other losses | -51.43%55M | 26.50%113.23M | 251.61%89.52M | -217.26%-59.04M | --50.35M |
-Changes in other current assets | ---4M | --0 | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | |||||
Dividends received (cash flow from operating activities) | |||||
Interest paid (cash flow from operating activities) | 87.11%-37K | 80.82%-287K | 18.43%-1.5M | -45.90%-1.83M | -1.26M |
Interest received (cash flow from operating activities) | 40.00%7K | 0.00%5K | 25.00%5K | 33.33%4K | 3K |
Tax refund paid | -72.87%-153.65M | -396.32%-88.88M | 151.31%30M | -420.44%-58.46M | -11.23M |
Other operating cash inflow (outflow) | 956.62%56.58M | -334.64%-6.61M | 27.26%2.82M | -74.22%2.21M | 8.58M |
Operating cash flow | 1.82%271.75M | -19.33%266.89M | 297.78%330.84M | -198.27%-167.27M | --170.21M |
Investing cash flow | |||||
Net PPE purchase and sale | -245.46%-20.71M | -22.68%-5.99M | -231.70%-4.89M | 93.60%-1.47M | ---23.03M |
Net intangibles purchase and sale | -16.32%-46.6M | -31.55%-40.06M | -2,751.50%-30.45M | 27.49%-1.07M | ---1.47M |
Net investment product transactions | --0 | --28.55M | --0 | --2.53M | ---- |
Net changes in other investments | -46.58%-12.36M | -75.63%-8.43M | -480,200.00%-4.8M | -100.00%1K | --39.66M |
Investing cash flow | -207.08%-79.67M | 35.37%-25.94M | -286,621.43%-40.14M | -100.09%-14K | --15.16M |
Financing cash flow | |||||
Net issuance payments of debt | 51.57%-34.04M | 74.67%-70.29M | -199.44%-277.5M | 587.56%279.07M | ---57.24M |
Financing cash flow | 51.57%-34.04M | 74.67%-70.29M | -199.44%-277.5M | 587.56%279.07M | ---57.24M |
Net cash flow | |||||
Beginning cash position | 30.13%737.08M | 2.39%566.43M | 25.32%553.23M | 40.90%441.45M | --313.32M |
Current changes in cash | -7.39%158.04M | 1,193.29%170.65M | -88.20%13.2M | -12.76%111.79M | --128.13M |
Cash adjustments other than cash changes | ---- | ---1K | ---- | -200.00%-1K | --1K |
End cash Position | 21.44%895.11M | 30.13%737.08M | 2.39%566.43M | 25.32%553.23M | --441.45M |
Free cash flow | -7.42%204.44M | -25.27%220.83M | 274.01%295.5M | -216.54%-169.81M | --145.71M |
Currency Unit | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data
No Data