AmazeAmaze Co.,Ltd.6076福岡証券取引所サービス業FY ending Nov 2025, non-consolidated, J-GAAP

What does Amaze do with its cash?

How cash from operations was spent on investment, dividends, buybacks and more.

Operating cash flow
¥3.1B
Capex
¥4.97B
of revenue 25.4%
Free cash flow
-¥1.87B
Returned to shareholders
¥402M
of net income: 19%
Dividend per share
¥35
Payout ratio (reported)
22.5%

Cash flow ratios

Cash conversion, investment and shareholder payments calculated from disclosed figures.

Net income¥2.08B
Operating cash flow¥3.1B
Cash conversion (operating CF ÷ operating income)
97.0%
Cash vs. profit gap
¥1.02B(純利益の 49.1%)
Shareholder payments — dividends
of net income 19.3%
CapEx intensity (capex ÷ revenue)
25.4%
Investing CF relative to operating CF
160.3%

Nonpositive profit and free cash flow are omitted as ratio denominators. Amounts use the period's reported currency.

Five-year trend

Operating cash flow¥3.1B
FY ending Nov 2021: ¥2.04B¥2.04BFY ending Nov 2022: ¥4.23B¥4.23BFY ending Nov 2023: ¥3.51B¥3.51BFY ending Nov 2024: ¥3.24B¥3.24BFY ending Nov 2025: ¥3.1B¥3.1BFY21FY22FY23FY24FY25
Free cash flow-¥1.87B
FY ending Nov 2021: ¥595M¥595MFY ending Nov 2022: ¥3.37B¥3.37BFY ending Nov 2023: ¥2.32B¥2.32BFY ending Nov 2024: ¥1.88B¥1.88BFY ending Nov 2025: -¥1.87B-¥1.87BFY21FY22FY23FY24FY25
Net income¥2.08B
FY ending Nov 2021: ¥389M¥389MFY ending Nov 2022: ¥1.74B¥1.74BFY ending Nov 2023: ¥2.32B¥2.32BFY ending Nov 2024: ¥2.24B¥2.24BFY ending Nov 2025: ¥2.08B¥2.08BFY21FY22FY23FY24FY25

How to read this

  • Operating cash flow is the cash the core business actually brought in, including changes in receivables and inventory.
  • Free cash flow = operating cash flow − capital expenditure: a gauge of cash available for other uses.
  • Large "borrowing" or "cash drawdown" flows mean the company spent more than it generated that year.

Sources

Show source documents (7)
  • EDINET (FSA Japan)

    有価証券報告書-第100期(2024/12/01-2025/11/30)

    ID S100XMEJ2026-02-20Open
  • EDINET (FSA Japan)

    有価証券報告書-第99期(2023/12/01-2024/11/30)

    ID S100VAHA2025-02-26Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第98期(2022/12/01-2023/11/30)

    ID S100UBJ52024-09-20Open
  • EDINET (FSA Japan)

    有価証券報告書-第98期(2022/12/01-2023/11/30)

    ID S100SXGY2024-02-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第97期(2021/12/01-2022/11/30)

    ID S100Q9VR2023-02-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第96期(令和2年12月1日-令和3年11月30日)

    ID S100NJ5V2022-02-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第95期(令和1年12月1日-令和2年11月30日)

    ID S100KVED2021-02-26Open

Extracted from XBRL: 45 / Derived from other figures: 1

Spotted an error? Report it (corrections keep the original record)

Analyze this page with AI

Markdown with figures, units, periods and sources, ready to paste into ChatGPT or Claude.