TRaaS On Product
6696
CyberStep
3810
GMO AD Partners
4784
Bplats
4381
General Oyster
3224
(FY)Nov 30, 2023 | (FY)Nov 30, 2022 | (FY)Nov 30, 2021 | (FY)Nov 30, 2020 | (FY)Nov 30, 2019 | (FY)Nov 30, 2018 | (FY)Nov 30, 2017 | |
---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | |||||||
Cash from operating activities | 33.65%-516.41M | -432.11%-778.26M | 121.44%234.34M | -221.81%-1.09B | -45.01%897.42M | 48.56%1.63B | 1.1B |
Net profit before non-cash adjustment | 73.28%-436.12M | -1,749.88%-1.63B | 93.83%-88.23M | -249.78%-1.43B | -10.53%955.36M | 120.08%1.07B | --485.18M |
Total adjustment of non-cash items | -98.63%15.48M | 430.88%1.13B | -30.36%213.06M | 196.40%305.92M | -66.48%103.21M | 197.33%307.87M | --103.54M |
-Depreciation and amortization | -98.54%2M | -8.73%136.26M | -18.49%149.3M | 32.39%183.17M | 21.76%138.36M | 10.23%113.63M | --103.08M |
-Reversal of impairment losses recognized in profit and loss | -96.45%41.84M | 2,528.16%1.18B | -82.81%44.81M | 1,534.07%260.62M | -61.93%15.95M | --41.9M | ---- |
-Disposal profit | -192.80%-3.94M | 870.32%4.25M | 1,652.00%438K | -46.81%25K | 102.85%47K | -455.94%-1.65M | --463K |
-Other non-cash items | 86.95%-24.42M | -1,110.58%-187.1M | 113.43%18.51M | -169.63%-137.89M | -133.21%-51.14M | 5,132,866.67%153.98M | ---3K |
Changes in working capital | 65.46%-95.77M | -353.18%-277.25M | 243.98%109.51M | 119.75%31.84M | -162.88%-161.15M | -49.73%256.27M | --509.77M |
-Change in receivables | 208.30%52.1M | -136.57%-48.11M | 548.73%131.53M | 61.38%-29.31M | -1,419.04%-75.89M | 78.34%-5M | ---23.07M |
-Change in inventory | -76.43%4.07M | 254.14%17.28M | -85.19%4.88M | 314.81%32.94M | 76.03%-15.34M | -366.02%-63.99M | ---13.73M |
-Change in payables | 94.62%-5.54M | -204.87%-103M | 221.71%98.22M | -1,504.18%-80.7M | 45.35%5.75M | 103.60%3.95M | --1.94M |
-Provision for loans, leases and other losses | 46.24%-6.23M | 2.92%-11.59M | -129.00%-11.93M | 438.40%41.16M | -79.39%7.64M | 532.44%37.08M | --5.86M |
-Changes in other current assets | -4.92%-139.48M | -17.45%-132.94M | -267.07%-113.18M | 181.31%67.75M | -129.31%-83.31M | -47.24%284.22M | --538.76M |
-Changes in other current liabilities | -163.00%-693K | --1.1M | --0 | ---- | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | |||||||
Dividends received (cash flow from operating activities) | |||||||
Interest paid (cash flow from operating activities) | |||||||
Interest received (cash flow from operating activities) | -41.18%10K | -99.01%17K | 6,233.33%1.71M | 28.57%27K | 90.91%21K | 175.00%11K | 4K |
Tax refund paid | -62.63%-42.51M | -125.92%-26.14M | 132.59%100.86M | 32.60%-309.48M | -138.27%-459.14M | -77.90%-192.7M | -108.32M |
Other operating cash inflow (outflow) | -100.00%-1K | 1,556.50%89.07M | -93.63%5.38M | 8,439,700.00%84.4M | 1K | 0 | 1K |
Operating cash flow | 21.86%-558.91M | -308.98%-715.31M | 125.97%342.28M | -400.76%-1.32B | -69.55%438.3M | 45.35%1.44B | --990.18M |
Investing cash flow | |||||||
Net PPE purchase and sale | -34.92%-81.3M | 33.15%-60.26M | 58.12%-90.14M | 52.38%-215.25M | -94.15%-451.98M | 15.68%-232.8M | ---276.08M |
Net intangibles purchase and sale | --0 | 95.48%-1.69M | 45.49%-37.35M | -7.64%-68.52M | -113.08%-63.65M | 5.13%-29.87M | ---31.49M |
Net business purchase and sale | 174.57%2.24M | ---3M | --0 | ---- | ---- | ---- | ---55M |
Net changes in other investments | 112.73%3.72M | -75.76%-29.18M | 24.25%-16.6M | 78.07%-21.92M | -67.73%-99.96M | -31.29%-59.6M | ---45.39M |
Investing cash flow | 19.95%-75.34M | 34.68%-94.13M | 52.86%-144.09M | 50.34%-305.69M | -91.01%-615.58M | 21.00%-322.27M | ---407.96M |
Financing cash flow | |||||||
Net common stock issuance | 14,281.43%276.41M | 33.29%1.92M | --1.44M | ---- | --1.56B | ---- | ---- |
Issuance fees | ---- | ---- | ---- | ---- | ---10.02M | ---- | ---- |
Interest paid (cash flow from financing activities) | ---11.84M | --0 | ---- | ---- | ---- | ---- | ---- |
Net other fund-raising expenses | ---- | ---- | ---1K | ---- | ---- | -95.05%-12.53M | ---6.42M |
Financing cash flow | 13,665.40%264.57M | 33.38%1.92M | --1.44M | ---- | 12,493.54%1.55B | -95.05%-12.53M | ---6.42M |
Net cash flow | |||||||
Beginning cash position | -42.31%1.1B | 11.68%1.91B | -48.72%1.71B | 70.24%3.33B | 129.44%1.96B | 207.52%853.27M | --277.47M |
Current changes in cash | 54.22%-369.69M | -504.50%-807.52M | 112.29%199.63M | -218.09%-1.62B | 24.51%1.38B | 91.81%1.1B | --575.8M |
Cash adjustments other than cash changes | ---- | --1K | ---- | -200.00%-1K | 200.00%1K | 0.00%-1K | ---1K |
End cash Position | -33.58%731.35M | -42.31%1.1B | 11.68%1.91B | -48.72%1.71B | 70.24%3.33B | 129.44%1.96B | --853.27M |
Free cash flow | 17.63%-640.21M | -461.86%-777.26M | 113.41%214.79M | -1,971.67%-1.6B | -106.57%-77.33M | 72.36%1.18B | --682.61M |
Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |