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 | (FY)Nov 30, 2016 | (FY)Nov 30, 2015 | (FY)Nov 30, 2014 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 35.91%-1.11B | 38.76%-1.73B | 18.01%-2.83B | -283.85%-3.45B | -9.89%1.88B | 284.84%2.08B | 48.22%541M | -59.44%365M | -41.10%900M | 155.30%1.53B |
Net profit before non-cash adjustment | 55.19%-1.09B | 43.47%-2.44B | 3.92%-4.31B | -1,441.92%-4.49B | -135.62%-291M | 138.89%817M | -40.63%342M | 229.73%576M | 61.42%-444M | -88.07%-1.15B |
Total adjustment of non-cash items | -38.25%1.01B | -6.01%1.64B | 41.34%1.75B | 45.07%1.24B | -29.12%852M | -17.95%1.2B | 328.36%1.47B | -70.34%342M | 38.75%1.15B | -53.96%831M |
-Depreciation and amortization | -16.48%1.05B | -4.34%1.26B | 15.07%1.31B | 7.54%1.14B | 3.71%1.06B | 2.30%1.02B | 5.26%1B | -8.83%950M | -8.11%1.04B | -4.87%1.13B |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | 2,120.00%333M | --15M | ---- | --23M | ---- | ---- | --58M | ---- |
-Share of associates | ---- | ---- | -85.71%28M | 5,000.00%196M | -104.49%-4M | -70.03%89M | 162.83%297M | 34.52%113M | -42.07%84M | --145M |
-Disposal profit | ---- | ---- | 1,646.88%559M | --32M | --0 | --0 | --0 | --0 | --0 | --0 |
-Pension and employee benefit expenses | --0 | --170M | --0 | ---- | ---- | ---- | ---- | -340.00%-176M | -566.67%-40M | ---6M |
-Other non-cash items | -116.20%-35M | 144.44%216M | -228.38%-486M | 27.80%-148M | -405.97%-205M | -60.12%67M | 130.83%168M | -6,155.56%-545M | 102.04%9M | -190.20%-442M |
Changes in working capital | -9.93%-1.03B | -250.94%-937M | -35.53%-267M | -114.97%-197M | 2,057.38%1.32B | 104.82%61M | -128.93%-1.27B | -389.53%-553M | -89.66%191M | 146.71%1.85B |
-Change in receivables | -203.95%-1.34B | 137.08%1.29B | -184.98%-3.48B | 25.51%4.09B | 468.29%3.26B | 130.50%574M | -154.67%-1.88B | -341.50%-739M | -95.11%306M | 169.33%6.26B |
-Change in inventory | 140.42%1.55B | -6,836.84%-3.84B | 115.04%57M | -166.96%-379M | 152.70%566M | -434.33%-1.07B | -118.48%-201M | 75.14%-92M | -70.51%-370M | 71.18%-217M |
-Change in payables | -129.80%-760M | -19.23%2.55B | 184.41%3.16B | -61.28%-3.74B | -445.09%-2.32B | -21.31%672M | 207.19%854M | 9.02%278M | 106.07%255M | -172.01%-4.2B |
-Provision for loans, leases and other losses | 48.67%-481M | -46,750.00%-937M | 98.84%-2M | 10.88%-172M | -73.87%-193M | -200.00%-111M | ---37M | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -21.43%-187M | -27.27%-154M | -14.15%-121M | -41.33%-106M | 2.60%-75M | -5.48%-77M | 8.75%-73M | 10.11%-80M | -9.88%-89M | 0.00%-81M |
Interest received (cash flow from operating activities) | -19.44%29M | -54.43%36M | 71.74%79M | -9.80%46M | 2.00%51M | 6.38%50M | 9.30%47M | 13.16%43M | 8.57%38M | 2.94%35M |
Tax refund paid | 32.00%-17M | 26.47%-25M | -183.33%-34M | 89.38%-12M | -59.15%-113M | 33.02%-71M | -165.00%-106M | -33.33%-40M | 11.76%-30M | -47.83%-34M |
Other operating cash inflow (outflow) | 0 | 0 | 0.00%-1M | 0.00%-1M | 0.00%-1M | 0.00%-1M | -1M | 0 | -1M | 0 |
Operating cash flow | 31.47%-1.29B | 35.46%-1.88B | 17.52%-2.91B | -302.65%-3.52B | -12.36%1.74B | 386.03%1.98B | 41.67%408M | -64.79%288M | -43.51%818M | 151.09%1.45B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 58.51%-217M | 34.71%-523M | 29.30%-801M | 4.63%-1.13B | -83.62%-1.19B | 43.93%-647M | -117.33%-1.15B | 15.45%-531M | -11.74%-628M | 30.70%-562M |
Net intangibles purchase and sale | 70.45%-13M | 53.68%-44M | 76.60%-95M | -40.97%-406M | -329.85%-288M | ---67M | ---- | ---- | ---- | ---- |
Net business purchase and sale | ---- | ---- | ---- | ---36M | ---- | ---- | ---- | ---- | ---- | ---- |
Net investment product transactions | -26.77%361M | 77.98%493M | -31.94%277M | 8,040.00%407M | 600.00%5M | -104.55%-1M | 143.14%22M | -363.64%-51M | -1,000.00%-11M | 99.85%-1M |
Net changes in other investments | 1,207.14%183M | 300.00%14M | -16.67%-7M | 84.62%-6M | 2.50%-39M | -73.91%-40M | 73.26%-23M | -177.42%-86M | 65.56%-31M | -63.64%-90M |
Investing cash flow | 623.33%314M | 90.42%-60M | 46.68%-626M | 22.25%-1.17B | -100.00%-1.51B | 34.63%-755M | -72.90%-1.16B | 0.30%-668M | -2.60%-670M | 57.29%-653M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -64.20%126M | -76.93%352M | -67.46%1.53B | 2,202.69%4.69B | 23.10%-223M | -186.83%-290M | 120.30%334M | -294.91%-1.65B | 242.81%844M | -136.64%-591M |
Net common stock issuance | --0 | --0 | --0 | --0 | 0.00%-1M | ---1M | --0 | --0 | --0 | --0 |
Cash dividends paid | ---- | ---- | ---- | ---- | ---94M | ---- | ---- | ---- | ---- | ---- |
Cash dividends for minorities | ---- | ---- | ---- | 0.00%-2M | 0.00%-2M | 0.00%-2M | 0.00%-2M | 0.00%-2M | 0.00%-2M | 0.00%-2M |
Net other fund-raising expenses | ---2M | ---- | 99.69%-1M | -15,950.00%-321M | -100.00%-2M | 0.00%-1M | 0.00%-1M | 0.00%-1M | ---1M | ---- |
Financing cash flow | -64.77%124M | -76.92%352M | -65.07%1.53B | 1,455.90%4.37B | -9.52%-322M | -188.82%-294M | 120.08%331M | -295.96%-1.65B | 241.82%841M | -136.83%-593M |
Net cash flow | ||||||||||
Beginning cash position | -30.40%3.39B | -28.99%4.87B | -4.42%6.86B | -1.55%7.18B | 14.39%7.29B | -6.20%6.37B | -23.59%6.79B | 12.63%8.89B | 2.71%7.89B | -24.42%7.69B |
Current changes in cash | 46.49%-847M | 21.09%-1.58B | -507.88%-2.01B | -251.06%-330M | -110.06%-94M | 324.52%934M | 79.49%-416M | -305.06%-2.03B | 389.60%989M | 107.34%202M |
Effect of exchange rate changes | --0 | 500.00%102M | 41.67%17M | 170.59%12M | -6.25%-17M | -300.00%-16M | 94.20%-4M | -1,085.71%-69M | 16.67%7M | -90.91%6M |
Cash adjustments other than cash changes | --1M | ---- | ---- | 150.00%1M | -100.00%-2M | 0.00%-1M | ---1M | ---- | --1M | ---- |
End cash Position | -24.96%2.54B | -30.40%3.39B | -28.99%4.87B | -4.42%6.86B | -1.55%7.18B | 14.39%7.29B | -6.20%6.37B | -23.59%6.79B | 12.63%8.89B | 2.71%7.89B |
Free cash flow | 37.77%-1.53B | 35.71%-2.45B | 24.98%-3.81B | -2,320.09%-5.08B | -81.68%229M | 263.83%1.25B | -193.46%-763M | -244.44%-260M | -78.70%180M | 123.09%845M |
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 |