(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 | (FY)Nov 30, 2016 | (FY)Nov 30, 2015 | (FY)Nov 30, 2014 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 21.42%975.39M | 60.92%803.34M | -41.56%499.2M | 2.47%854.19M | 197.63%833.59M | -61.47%280.08M | 156.52%726.83M | 181.74%283.34M | -87.91%100.57M | 185.81%832.15M |
Net profit before non-cash adjustment | 19.35%656.05M | 18.66%549.68M | 45.31%463.24M | 29.73%318.79M | 15.95%245.73M | -31.18%211.92M | 250.01%307.92M | -51.46%87.97M | 27.62%181.25M | -28.75%142.02M |
Total adjustment of non-cash items | 47.67%108.49M | -49.97%73.46M | 64.46%146.84M | -59.93%89.29M | 24.41%222.83M | 889.02%179.1M | -89.95%18.11M | 107.71%180.22M | -72.18%86.77M | 194.54%311.86M |
-Depreciation and amortization | 4.92%75.98M | -9.98%72.42M | 9.00%80.44M | -5.39%73.79M | -1.55%78M | 3.44%79.23M | 10.21%76.6M | 9.05%69.5M | -13.22%63.73M | -4.06%73.44M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -33.02%7.32M | -77.44%10.94M | 415.31%48.47M |
-Disposal profit | ---- | ---- | ---- | ---- | ---- | 219.24%812K | -1,274.14%-681K | 48.72%58K | -99.63%39K | 29,871.43%10.49M |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---58.38M |
-Other non-cash items | 2,998.57%32.5M | -98.42%1.05M | 328.60%66.4M | -89.30%15.49M | 46.20%144.82M | 271.36%99.06M | -155.94%-57.81M | 756.72%103.34M | -94.93%12.06M | 1,674.85%237.85M |
Changes in working capital | 17.02%210.86M | 262.51%180.2M | -124.85%-110.88M | 22.21%446.11M | 429.02%365.03M | -127.68%-110.94M | 2,546.09%400.8M | 109.05%15.15M | -144.27%-167.45M | 2,790.50%378.26M |
-Change in receivables | 178.27%117.71M | 144.13%42.3M | -139.48%-95.86M | 202.49%242.8M | 15.66%80.27M | -83.87%69.4M | 1,223.27%430.21M | 141.77%32.51M | -117.41%-77.83M | 10,713.25%446.92M |
-Change in inventory | -93.87%6.9M | 743.61%112.66M | 55.70%-17.5M | -8.34%-39.52M | 57.04%-36.47M | 18.78%-84.91M | -66.05%-104.54M | -528.06%-62.96M | 91.48%-10.02M | -1,424.55%-117.62M |
-Change in payables | 116.08%18.28M | -283.58%-113.72M | 190.01%61.94M | -228.35%-68.82M | 221.98%53.62M | 43.48%-43.96M | -270.58%-77.77M | 157.28%45.59M | -262.60%-79.6M | 2,395.03%48.95M |
-Provision for loans, leases and other losses | 4,404.06%25.49M | -97.89%566K | 327.10%26.84M | 118.94%6.29M | -423.76%-33.19M | 352.03%10.25M | --2.27M | ---- | ---- | ---- |
-Changes in other current assets | -69.31%42.47M | 260.35%138.39M | -128.26%-86.3M | 1.51%305.36M | 587.30%300.81M | -140.98%-61.73M | --150.64M | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 9.36%-24.52M | 11.24%-27.05M | 0.47%-30.48M | 9.84%-30.62M | 0.27%-33.96M | 13.08%-34.06M | 7.52%-39.18M | 9.24%-42.37M | 16.98%-46.68M | -0.63%-56.22M |
Interest received (cash flow from operating activities) | 12.43%1.51M | 14.29%1.34M | -1.42%1.18M | 9.45%1.19M | 18.35%1.09M | 7.09%921K | -11.25%860K | -9.27%969K | -1.02%1.07M | -3.49%1.08M |
Tax refund paid | -67.67%-357.07M | -36.80%-212.96M | -30.56%-155.67M | -9.11%-119.24M | 23.65%-109.29M | -99.16%-143.15M | 7.69%-71.88M | -12.05%-77.86M | 9.35%-69.49M | -48.82%-76.66M |
Other operating cash inflow (outflow) | 0 | -84.25%164K | -91.11%1.04M | 490.40%11.71M | -149.98%-3M | -75.36%6M | 160.89%24.35M | -2,000,100.00%-40M | 100.00%2K | -44.04M |
Operating cash flow | 5.40%595.32M | 79.16%564.84M | -56.04%315.27M | 4.18%717.23M | 527.00%688.43M | -82.87%109.8M | 416.58%640.99M | 954.09%124.08M | -102.21%-14.53M | 254.98%656.3M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 52.92%-4.16M | -86.86%-8.83M | 82.40%-4.73M | -164.39%-26.84M | -47.32%-10.15M | -228.83%-6.89M | 213.16%5.35M | 21.63%-4.73M | -92.10%-6.03M | 62.99%-3.14M |
Net intangibles purchase and sale | -452.68%-23.7M | 3.18%-4.29M | 83.71%-4.43M | -33.60%-27.2M | -112.94%-20.36M | -517.17%-9.56M | 96.67%-1.55M | -196.58%-46.55M | -119.23%-15.7M | -11.03%-7.16M |
Net investment product transactions | 342.98%34.57M | 151.15%7.8M | 19.62%-15.26M | -25.68%-18.98M | 11.42%-15.1M | -10.55%-17.05M | 26.38%-15.42M | 1.89%-20.95M | -210.98%-21.35M | 207.61%19.24M |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | -252.11%-3.5M | ---994K | ---- | ---- | 31.10%-1.44M |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | 7,042.86%3.5M | -97.33%49K | 17.87%1.83M | -29.47%1.56M | -76.30%2.21M | 59.75%9.31M |
Net changes in other investments | 208.19%383K | -122.82%-354K | -27.22%1.55M | 117.88%2.13M | -766.91%-11.92M | 61.58%-1.38M | 58.93%-3.58M | -106.86%-8.72M | -171.24%-4.21M | -91.83%5.91M |
Investing cash flow | 225.14%7.09M | 75.20%-5.67M | 67.75%-22.86M | -31.19%-70.89M | -40.98%-54.03M | -166.86%-38.33M | 81.91%-14.36M | -76.07%-79.38M | -298.43%-45.09M | -47.52%22.72M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -7,900.00%-400M | 97.73%-5M | -1,000.00%-220M | 0.00%-20M | 91.30%-20M | -70.37%-230M | -268.75%-135M | 122.93%80M | -35.40%-348.91M | -254.29%-257.68M |
Net common stock issuance | ---- | ---- | ---- | ---- | ---- | ---- | ---150K | ---- | -87.50%-225K | ---120K |
Increase or decrease of lease financing | -1.90%-41.54M | 4.73%-40.77M | -2.63%-42.79M | 11.33%-41.69M | 3.81%-47.02M | -7.72%-48.89M | -4.52%-45.38M | -10.94%-43.42M | 6.73%-39.14M | 2.69%-41.97M |
Cash dividends paid | 0.01%-17.54M | 0.01%-17.55M | 0.01%-17.55M | 0.00%-17.55M | 0.00%-17.55M | 0.02%-17.55M | 0.00%-17.55M | 0.02%-17.55M | 0.01%-17.55M | 0.00%-17.56M |
Cash dividends for minorities | 0.00%-6.28M | 0.00%-6.28M | 0.00%-6.28M | -100.00%-6.28M | 0.00%-3.14M | 0.00%-3.14M | 60.00%-3.14M | 0.00%-7.86M | 0.00%-7.86M | 0.00%-7.86M |
Net other fund-raising expenses | ---- | -13.66%-183K | -151.56%-161K | -6,300.00%-64K | 0.00%-1K | 0.00%-1K | 0.00%-1K | 50.00%-1K | -100.00%-2K | 0.00%-1K |
Financing cash flow | -566.92%-465.37M | 75.67%-69.78M | -235.07%-286.78M | 2.42%-85.59M | 70.72%-87.71M | -48.87%-299.58M | -1,901.33%-201.23M | 102.70%11.17M | -27.22%-413.69M | -430.22%-325.18M |
Net cash flow | ||||||||||
Beginning cash position | 17.09%3.35B | 0.20%2.86B | 24.41%2.86B | 31.23%2.3B | -11.53%1.75B | 27.38%1.98B | 3.73%1.55B | -24.01%1.5B | 21.88%1.97B | 25.31%1.62B |
Current changes in cash | -72.00%137.04M | 8,595.59%489.39M | -99.00%5.63M | 2.57%560.76M | 339.66%546.69M | -153.62%-228.11M | 661.40%425.4M | 111.80%55.87M | -233.76%-473.3M | 8.33%353.85M |
Cash adjustments other than cash changes | 200.00%1K | 0.00%-1K | 0.00%-1K | 0.00%-1K | -200.00%-1K | --1K | ---- | 150.00%1K | ---2K | ---- |
End cash Position | 4.09%3.49B | 17.09%3.35B | 0.20%2.86B | 24.41%2.86B | 31.23%2.3B | -11.53%1.75B | 27.38%1.98B | 3.73%1.55B | -24.01%1.5B | 21.88%1.97B |
Free cash flow | 2.85%567.46M | 80.23%551.72M | -53.84%306.12M | 0.80%663.2M | 604.82%657.92M | -85.27%93.35M | 770.13%633.51M | 300.82%72.81M | -105.61%-36.26M | 280.11%646M |
Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data
No Data