E-SupportlinkE-SUPPORTLINK,Ltd.2493東証スタンダードサービス業FY ending Nov 2025, consolidated, J-GAAP

What does E-Supportlink do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥225.9M
Capex
¥152.7M
of revenue 2.4%
Free cash flow
-¥378.6M
Returned to shareholders
¥22.1M
of net income: 15%
Dividend per share
¥5
Payout ratio (reported)
17.0%

Cash flow ratios

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

Net income¥146.8M
Operating cash flow-¥225.9M
Cash conversion (operating CF ÷ operating income)
-159.6%
Cash vs. profit gap
-¥372.6M(純利益の -253.9%)
Shareholder returns
of net income 15.1%
Shareholder payments — dividends
of net income 15.1%
CapEx intensity (capex ÷ revenue)
2.4%

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

Five-year trend

Operating cash flow-¥225.9M
FY ending Nov 2021: ¥288.6M¥288.6MFY ending Nov 2022: -¥504.6M-¥504.6MFY ending Nov 2023: ¥246.7M¥246.7MFY ending Nov 2024: -¥219.9M-¥219.9MFY ending Nov 2025: -¥225.9M-¥225.9MFY21FY22FY23FY24FY25
Free cash flow-¥378.6M
FY ending Nov 2021: ¥132M¥132MFY ending Nov 2022: -¥667.7M-¥667.7MFY ending Nov 2023: -¥33.9M-¥33.9MFY ending Nov 2025: -¥378.6M-¥378.6MFY21FY22FY23FY24FY25
Net income¥146.8M
FY ending Nov 2021: -¥942M-¥942MFY ending Nov 2022: ¥155.4M¥155.4MFY ending Nov 2023: ¥47M¥47MFY ending Nov 2024: ¥135.3M¥135.3MFY ending Nov 2025: ¥146.8M¥146.8MFY21FY22FY23FY24FY25

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 (6)
  • EDINET (FSA Japan)

    有価証券報告書-第28期(2024/12/01-2025/11/30)

    ID S100XNBS2026-02-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第27期(2023/12/01-2024/11/30)

    ID S100VAS72025-02-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第26期(2022/12/01-2023/11/30)

    ID S100SYT62024-02-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第25期(2021/12/01-2022/11/30)

    ID S100QAKC2023-02-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第24期(令和2年12月1日-令和3年11月30日)

    ID S100NK9G2022-02-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第23期(令和1年12月1日-令和2年11月30日)

    ID S100KVFZ2021-02-26Open

Extracted from XBRL: 51 / 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.