(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 | 141.32%524M | -216.87%-1.27B | 123.25%1.09B | 206.35%486M | -38.07%-457M | 9.81%-331M | -128.97%-367M | 376.03%1.27B | -138.77%-459M | 922.22%1.18B |
Net profit before non-cash adjustment | 9.96%298M | 32.84%271M | 537.50%204M | -66.32%32M | 513.04%95M | -113.07%-23M | -52.17%176M | -18.58%368M | 71.86%452M | 995.83%263M |
Total adjustment of non-cash items | 45.00%29M | 1,900.00%20M | -96.88%1M | -74.40%32M | 268.92%125M | 14.94%-74M | -29.85%-87M | -194.37%-67M | 214.52%71M | -487.50%-62M |
-Depreciation and amortization | -37.50%5M | 14.29%8M | 75.00%7M | 33.33%4M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | -70.00%3M | -54.55%10M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---1M |
-Disposal profit | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-Net exchange gains and losses | 55.56%-4M | -200.00%-9M | -250.00%-3M | -33.33%2M | --3M | --0 | --0 | ---1M | --0 | --0 |
-Other non-cash items | 33.33%28M | 800.00%21M | -111.54%-3M | -78.15%26M | 254.55%119M | 14.44%-77M | -30.43%-90M | -201.47%-69M | 195.77%68M | -1,320.00%-71M |
Changes in working capital | 112.64%197M | -276.84%-1.56B | 110.77%881M | 161.56%418M | -191.42%-679M | 48.90%-233M | -147.20%-456M | 198.37%966M | -199.90%-982M | 634.24%983M |
-Change in receivables | 43.86%-32M | -470.00%-57M | ---10M | --0 | -158.33%-7M | 185.71%12M | -145.16%-14M | 82.35%31M | 466.67%17M | -40.00%3M |
-Change in inventory | 91.84%-100M | -318.75%-1.23B | 241.46%560M | 125.95%164M | -454.39%-632M | 75.32%-114M | ---462M | ---- | ---- | ---- |
-Change in prepaid assets | 215.53%238M | -187.29%-206M | 21.03%236M | 367.12%195M | 30.48%-73M | -652.63%-105M | -65.45%19M | 222.22%55M | -191.84%-45M | 144.55%49M |
-Change in payables | -167.31%-139M | -167.53%-52M | 175.00%77M | --28M | ---- | -78.13%7M | 455.56%32M | 87.50%-9M | -163.16%-72M | 11,300.00%114M |
-Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 120.45%9M | -222.22%-44M | 500.00%36M |
-Provision for loans, leases and other losses | 675.00%23M | -106.67%-4M | 475.00%60M | -200.00%-16M | --16M | ---- | ---- | ---- | ---- | ---- |
-Changes in other current assets | 1,578.57%207M | 66.67%-14M | -189.36%-42M | 176.47%47M | 151.52%17M | -6.45%-33M | -103.52%-31M | 205.01%880M | -207.30%-838M | 881.00%781M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -146.15%-32M | 51.85%-13M | -12.50%-27M | -100.00%-24M | 7.69%-12M | 7.14%-13M | -7.69%-14M | 27.78%-13M | -100.00%-18M | 60.87%-9M |
Interest received (cash flow from operating activities) | 0.00%3M | -25.00%3M | 33.33%4M | 0.00%3M | 0.00%3M | 50.00%3M | -95.74%2M | -29.85%47M | 9.84%67M | 2,950.00%61M |
Tax refund paid | 123.02%29M | -263.64%-126M | 167.54%77M | -128.00%-114M | -179.37%-50M | 125.00%63M | 129.17%28M | 27.82%-96M | -638.89%-133M | -18M |
Other operating cash inflow (outflow) | 0 | 200.00%1M | 0.00%-1M | 0.00%-1M | -200.00%-1M | 200.00%1M | -1M | 0 | 1M | 0 |
Operating cash flow | 137.35%524M | -223.29%-1.4B | 225.14%1.14B | 167.70%350M | -86.64%-517M | 21.31%-277M | -129.21%-352M | 322.32%1.21B | -144.50%-542M | 838.18%1.22B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 50.00%-1M | 71.43%-2M | -75.00%-7M | 42.86%-4M | ---7M | --0 | -5,300.00%-54M | 99.50%-1M | -29.87%-200M | ---154M |
Net intangibles purchase and sale | --0 | 75.00%-1M | ---4M | ---- | ---- | ---- | ---- | --0 | --0 | ---2M |
Net business purchase and sale | ---- | ---- | ---265M | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Net investment product transactions | ---10M | --0 | ---- | ---- | ---- | 195.50%191M | -1,052.38%-200M | 320.00%21M | 600.00%5M | -150.00%-1M |
Advance cash and loans provided to other parties | --0 | 45.95%-20M | 93.25%-37M | -1,511.76%-548M | ---34M | ---- | ---- | ---- | ---- | ---50M |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | 10.21%259M | --235M | ---- | ---- | ---- | 533.33%65M | ---15M | ---- |
Net changes in other investments | -735.29%-284M | -3,500.00%-34M | -87.50%1M | --8M | ---- | -80.00%-9M | -150.00%-5M | -90.29%10M | 10,400.00%103M | ---1M |
Investing cash flow | -417.54%-295M | -7.55%-57M | 82.85%-53M | -653.66%-309M | -122.53%-41M | 170.27%182M | -372.63%-259M | 188.79%95M | 48.56%-107M | ---208M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -55.64%535M | 263.41%1.21B | -858.44%-738M | -112.52%-77M | 372.12%615M | -197.84%-226M | 208.45%231M | -140.04%-213M | 153.41%532M | -3,588.89%-996M |
Net common stock issuance | ---- | ---- | --0 | --15M | ---- | -92.86%1M | --14M | ---- | 368.75%75M | --16M |
Issuance fees | -75.00%-21M | -100.00%-12M | 62.50%-6M | -33.33%-16M | ---12M | --0 | ---- | ---- | ---- | ---- |
Cash dividends paid | 0.00%-37M | 0.00%-37M | 0.00%-37M | 0.00%-37M | 0.00%-37M | 0.00%-37M | 0.00%-37M | -2.78%-37M | ---36M | ---- |
Net other fund-raising expenses | 40.00%-3M | -66.67%-5M | -200.00%-3M | 50.00%-1M | -300.00%-2M | 125.00%1M | ---4M | ---- | ---- | ---19M |
Financing cash flow | -58.85%474M | 246.94%1.15B | -575.86%-784M | -120.57%-116M | 316.09%564M | -227.94%-261M | 181.60%204M | -143.78%-250M | 157.16%571M | -3,600.00%-999M |
Net cash flow | ||||||||||
Beginning cash position | -26.47%828M | 37.15%1.13B | -8.57%821M | 0.56%898M | -28.56%893M | -27.75%1.25B | 152.19%1.73B | -12.50%686M | 1.42%784M | -17.85%773M |
Current changes in cash | 328.25%703M | -202.33%-308M | 501.33%301M | -1,350.00%-75M | 101.69%6M | 12.53%-356M | -138.76%-407M | 1,446.15%1.05B | -809.09%-78M | 105.73%11M |
Effect of exchange rate changes | -55.56%4M | 200.00%9M | 250.00%3M | 33.33%-2M | ---3M | --0 | --0 | --0 | --0 | --0 |
Cash adjustments other than cash changes | ---- | 0.00%1M | --1M | ---- | 300.00%2M | 98.63%-1M | -1,116.67%-73M | 70.00%-6M | ---20M | ---- |
End cash Position | 85.39%1.54B | -26.47%828M | 37.15%1.13B | -8.57%821M | 0.56%898M | -28.56%893M | -27.75%1.25B | 152.19%1.73B | -12.50%686M | 1.42%784M |
Free cash flow | 137.20%523M | -225.42%-1.41B | 223.99%1.12B | 166.03%346M | -89.17%-524M | 31.77%-277M | -133.72%-406M | 262.26%1.2B | -169.87%-742M | 743.64%1.06B |
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