(FY)Nov 30, 2023 | (FY)Nov 30, 2022 | |
---|---|---|
Operating cash flow (Indirect Method) | ||
Cash from operating activities | -8.94%279.38M | 306.82M |
Net profit before non-cash adjustment | -11.93%109.47M | --124.31M |
Total adjustment of non-cash items | -92.77%4.7M | --65.09M |
-Depreciation and amortization | 193.90%24.91M | --8.47M |
-Reversal of impairment losses recognized in profit and loss | --0 | --8.16M |
-Disposal profit | --482K | --0 |
-Net exchange gains and losses | 67.14%-23K | ---70K |
-Other non-cash items | -142.58%-20.66M | --48.53M |
Changes in working capital | 40.68%165.2M | --117.43M |
-Change in receivables | 109.12%2.55M | ---27.92M |
-Change in inventory | -121.90%-815K | --3.72M |
-Change in prepaid assets | -314.89%-46.24M | ---11.15M |
-Change in payables | 230.96%46.91M | --14.18M |
-Provision for loans, leases and other losses | -69.59%16.65M | --54.74M |
-Changes in other current assets | 74.29%146.16M | --83.86M |
Dividends paid (cash flow from operating activities) | ||
Dividends received (cash flow from operating activities) | ||
Interest paid (cash flow from operating activities) | 70.79%-177K | -606K |
Interest received (cash flow from operating activities) | 25.00%5K | 4K |
Tax refund paid | 0.00%-530K | -530K |
Other operating cash inflow (outflow) | 0 | 0 |
Operating cash flow | -8.84%278.68M | --305.69M |
Investing cash flow | ||
Net PPE purchase and sale | -782.81%-57.77M | ---6.54M |
Net intangibles purchase and sale | -35.83%-36.7M | ---27.02M |
Net investment product transactions | --0 | ---1.2M |
Net changes in other investments | 137.08%34.03M | ---91.79M |
Investing cash flow | 52.24%-60.44M | ---126.55M |
Financing cash flow | ||
Net issuance payments of debt | 12.63%-55.42M | ---63.44M |
Financing cash flow | 12.63%-55.42M | ---63.44M |
Net cash flow | ||
Beginning cash position | 33.28%463.67M | --347.9M |
Current changes in cash | 40.72%162.82M | --115.7M |
Effect of exchange rate changes | -67.14%23K | --70K |
Cash adjustments other than cash changes | 0.00%1K | --1K |
End cash Position | 35.12%626.52M | --463.67M |
Free cash flow | -37.42%170.3M | --272.13M |
Currency Unit | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP |
No Data
No Data