(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 | -1,023.61%-1.45B | -106.38%-129.15M | 376.56%2.02B | 82.54%424.82M | -83.96%232.73M | 68.62%1.45B | 95.44%860.7M | -45.76%440.39M | 156.29%811.94M | -79.63%316.8M |
Net profit before non-cash adjustment | -374.45%-490.77M | -65.07%178.82M | 138.25%511.93M | -851.18%-1.34B | -47.36%178.16M | 189.14%338.41M | -183.04%-379.64M | -39.09%457.17M | 70.57%750.52M | 36.85%440.01M |
Total adjustment of non-cash items | -39.47%182.68M | 60.51%301.78M | -84.32%188.01M | 324.13%1.2B | -33.86%282.65M | 1.90%427.32M | 32.41%419.34M | 152.00%316.7M | -69.70%125.67M | -14.39%414.79M |
-Depreciation and amortization | -7.06%141.55M | -17.84%152.31M | -9.38%185.38M | -22.80%204.57M | -16.21%264.99M | -16.29%316.25M | 38.38%377.8M | -7.67%273.02M | -23.31%295.71M | -18.24%385.6M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | 85.49%39.77M | --21.44M | ---- | ---- | ---- |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -99.63%691K | 1,458.29%187.24M | 18.16%-13.79M |
-Disposal profit | 65.63%4.56M | 118.76%2.75M | -29.01%1.26M | 187.72%1.77M | -103.89%-2.02M | 1,160.38%51.97M | -327.53%-4.9M | -37.64%2.15M | 61.93%3.45M | -60.62%2.13M |
-Net exchange gains and losses | -66.41%37.37M | 419.92%111.25M | -336.27%-34.78M | -284.68%-7.97M | 2,684.52%4.32M | 104.61%155K | -144.22%-3.36M | -40.07%7.6M | 185.79%12.68M | 70.87%-14.78M |
-Other non-cash items | -102.28%-807K | -1.87%35.47M | -96.39%36.15M | 6,412.27%1B | -19.89%15.36M | -32.39%19.18M | -14.64%28.36M | 108.90%33.23M | -771.33%-373.42M | -25.93%55.62M |
Changes in working capital | -87.46%-1.14B | -146.04%-609.76M | 134.72%1.32B | 347.42%564.3M | -133.27%-228.07M | -16.49%685.58M | 346.19%820.99M | -419.04%-333.48M | 88.06%-64.25M | -171.84%-537.99M |
-Change in receivables | 252.53%211.7M | -307.91%-138.79M | -46.18%66.75M | 188.00%124.03M | 137.02%43.07M | -140.02%-116.33M | 306.95%290.71M | 1,873.46%71.44M | 97.92%-4.03M | -147.62%-193.31M |
-Change in inventory | 12.01%-933.39M | -197.65%-1.06B | 250.72%1.09B | 603.07%309.74M | -109.61%-61.57M | 118.52%640.75M | 190.64%293.23M | -10,458.42%-323.51M | 98.31%-3.06M | -143.58%-180.82M |
-Change in payables | -175.41%-562.38M | 237.29%745.73M | -276.49%-543.18M | 292.11%307.77M | -196.07%-160.2M | 150.19%166.75M | -629.17%-332.23M | 61.02%62.78M | 137.27%38.99M | -395.11%-104.61M |
-Provision for loans, leases and other losses | 102.17%776K | -105.55%-35.7M | 18,059.03%643.56M | 101.97%3.54M | -733.62%-179.94M | -584.15%-21.59M | ---3.16M | ---- | ---- | ---- |
-Changes in other current assets | 195.17%254.02M | -319.68%-266.92M | 176.30%121.5M | -1,430.96%-159.25M | -57.05%11.97M | -94.86%27.86M | 475.82%541.9M | -49.97%-144.19M | -62.27%-96.15M | 44.83%-59.25M |
-Changes in other current liabilities | -177.56%-113.79M | 391.09%146.71M | -134.04%-50.4M | -118.16%-21.54M | 1,099.72%118.61M | -138.84%-11.86M | --30.54M | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -9.96%-44.23M | -5.51%-40.23M | -91.40%-38.12M | -38.02%-19.92M | 23.81%-14.43M | 31.20%-18.94M | 30.31%-27.53M | 27.31%-39.5M | 19.29%-54.34M | 20.65%-67.33M |
Interest received (cash flow from operating activities) | 305.68%20.07M | 193.13%4.95M | -49.20%1.69M | -54.69%3.32M | 87.71%7.33M | -25.44%3.91M | -22.73%5.24M | -27.22%6.78M | -20.35%9.32M | -18.33%11.7M |
Tax refund paid | -181.89%-27.67M | 116.47%33.79M | -280.58%-205.23M | 56.20%-53.92M | -4,481.25%-123.11M | 102.52%2.81M | 55.18%-111.3M | -55.51%-248.33M | -160.17%-159.69M | -82.12%-61.38M |
Other operating cash inflow (outflow) | 64.82%12.16M | 101.78%7.38M | 1.75%-413.8M | -2,929.87%-421.17M | -51.88%14.88M | -55.82%30.93M | 70M | 0 | 41,666,400.00%416.66M | -1K |
Operating cash flow | -1,109.53%-1.49B | -109.00%-123.26M | 2,147.27%1.37B | -156.96%-66.87M | -92.01%117.4M | 84.42%1.47B | 400.26%797.11M | -84.44%159.34M | 412.47%1.02B | -86.23%199.8M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -215.60%-203.62M | -83.42%-64.52M | 87.19%-35.18M | -72.92%-274.63M | 0.44%-158.82M | 59.65%-159.52M | -38.26%-395.39M | -115.29%-285.98M | 14.04%-132.83M | 7.12%-154.52M |
Net intangibles purchase and sale | 54.75%-10.05M | -462.59%-22.21M | -1,498.38%-3.95M | 99.36%-247K | 28.42%-38.36M | 32.52%-53.59M | -9.60%-79.42M | -268.48%-72.47M | -20.15%-19.67M | -16.96%-16.37M |
Net investment product transactions | 18.33%-174.13M | ---213.2M | --0 | --0 | --0 | --0 | --0 | ---- | ---- | ---- |
Net changes in other investments | 1.28%50M | 124.69%49.37M | ---200M | ---- | ---- | ---1K | ---- | ---- | ---- | ---- |
Investing cash flow | -34.82%-337.8M | -4.78%-250.56M | 13.01%-239.12M | -39.40%-274.87M | 7.48%-197.18M | 55.12%-213.12M | -32.46%-474.81M | -135.05%-358.45M | 10.76%-152.5M | 5.10%-170.89M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 184.39%1.3B | 496.26%457.85M | 45.45%-115.54M | 50.36%-211.8M | -334.46%-426.67M | -128.24%-98.21M | -65.39%347.82M | 1,174.50%1B | 75.98%-93.53M | 17.06%-389.41M |
Net common stock issuance | --0 | --0 | ---- | ---- | ---- | ---- | ---41K | ---- | ---212.4M | ---- |
Increase or decrease of lease financing | -11.99%-4.63M | -7.82%-4.14M | -2.37%-3.84M | 6.56%-3.75M | 8.59%-4.01M | 14.58%-4.39M | 56.52%-5.14M | 73.64%-11.82M | 9.04%-44.82M | -34.56%-49.28M |
Cash dividends paid | ---- | ---- | ---- | ---- | 91.34%-11K | 99.59%-127K | -1.41%-31.12M | 6.39%-30.69M | -0.29%-32.78M | 0.62%-32.69M |
Net other fund-raising expenses | 0.00%-1K | ---1K | ---- | ---- | 0.00%-1K | 50.00%-1K | 0.00%-2K | -100.00%-2K | 0.00%-1K | -100.00%-1K |
Financing cash flow | 185.97%1.3B | 480.05%453.71M | 44.62%-119.38M | 49.95%-215.55M | -319.27%-430.7M | -132.98%-102.73M | -67.63%311.51M | 350.94%962.43M | 18.64%-383.53M | -0.54%-471.38M |
Net cash flow | ||||||||||
Beginning cash position | 11.62%6.28B | 27.92%5.63B | -10.05%4.4B | -15.15%4.89B | 24.76%5.76B | 29.14%4.62B | 9.10%3.58B | 19.27%3.28B | -8.92%2.75B | 58.84%3.02B |
Current changes in cash | -764.79%-531.15M | -92.09%79.9M | 281.33%1.01B | -9.17%-557.3M | -144.23%-510.47M | 82.10%1.15B | -16.97%633.81M | 56.46%763.32M | 210.26%487.86M | -155.19%-442.48M |
Effect of exchange rate changes | -58.17%240.04M | 164.02%573.8M | 230.45%217.33M | 118.15%65.77M | -3,229.73%-362.37M | -102.67%-10.88M | 187.81%408.33M | -1,213.37%-464.99M | -75.91%41.76M | -45.13%173.34M |
Cash adjustments other than cash changes | ---- | -200.00%-1K | 200.00%1K | 50.00%-1K | -100.00%-2K | ---1K | ---- | -200.00%-1K | --1K | ---- |
End cash Position | -4.64%5.99B | 11.62%6.28B | 27.92%5.63B | -10.05%4.4B | -15.15%4.89B | 24.76%5.76B | 29.14%4.62B | 9.10%3.58B | 19.27%3.28B | -8.92%2.75B |
Free cash flow | -711.72%-1.7B | -115.79%-209.99M | 489.15%1.33B | -328.38%-341.75M | -106.35%-79.78M | 289.98%1.26B | 261.87%322.3M | -122.85%-199.11M | 2,914.68%871.39M | -97.72%28.91M |
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