(FY)Nov 30, 2022 | (FY)Nov 30, 2021 | |
---|---|---|
Operating cash flow (Indirect Method) | ||
Cash from operating activities | -3,944.11%-1.21B | -29.96M |
Net profit before non-cash adjustment | 93.79%325.75M | --168.1M |
Total adjustment of non-cash items | 25.17%184.13M | --147.11M |
-Depreciation and amortization | 23.05%112.63M | --91.53M |
-Reversal of impairment losses recognized in profit and loss | -71.70%11.97M | --42.31M |
-Share of associates | --1.58M | --0 |
-Disposal profit | 123.83%7.69M | ---32.28M |
-Pension and employee benefit expenses | -196.60%-21.5M | --22.25M |
-Other non-cash items | 207.91%71.76M | --23.31M |
Changes in working capital | -398.74%-1.72B | ---345.17M |
-Change in receivables | 10.40%-3.82M | ---4.26M |
-Change in inventory | -444.67%-1.87B | ---342.53M |
-Change in payables | 1,937.45%33.03M | --1.62M |
-Provision for loans, leases and other losses | --54.41M | --0 |
-Changes in other current assets | --60.54M | --0 |
Dividends paid (cash flow from operating activities) | ||
Dividends received (cash flow from operating activities) | ||
Interest paid (cash flow from operating activities) | -27.59%-70.24M | -55.05M |
Interest received (cash flow from operating activities) | -5.74%1.72M | 1.83M |
Tax refund paid | -305.88%-130.91M | -32.25M |
Other operating cash inflow (outflow) | 1K | 0 |
Operating cash flow | -1,122.34%-1.41B | ---115.44M |
Investing cash flow | ||
Net PPE purchase and sale | -11.86%-242.65M | ---216.93M |
Net intangibles purchase and sale | ---3.54M | --0 |
Net investment product transactions | -2,519.37%-67.31M | --2.78M |
Net changes in other investments | 88.34%-4.08M | ---34.95M |
Investing cash flow | -27.49%-317.58M | ---249.1M |
Financing cash flow | ||
Net issuance payments of debt | 254.63%1.78B | --502.86M |
Increase or decrease of lease financing | -41.52%-2.38M | ---1.68M |
Net other fund-raising expenses | -100.00%-2K | ---1K |
Financing cash flow | 255.35%1.78B | --501.18M |
Net cash flow | ||
Beginning cash position | 32.99%550.87M | --414.23M |
Current changes in cash | -61.71%52.32M | --136.65M |
Effect of exchange rate changes | --0 | --0 |
End cash Position | 9.50%603.19M | --550.87M |
Free cash flow | -392.45%-1.66B | ---336.53M |
Currency Unit | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP |
No Data
No Data