ElementsELEMENTS, Inc.5246東証グロース情報・通信業FY ending Nov 2025, consolidated, J-GAAP

What does Elements do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥497.7M
Capex
¥955.6M
of revenue 24.5%
Free cash flow
-¥1.45B
Returned to shareholders
¥0

Cash flow ratios

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

Net income-¥700.7M
Operating cash flow-¥497.7M
Cash vs. profit gap
¥202.9M
CapEx intensity (capex ÷ revenue)
24.5%

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

Five-year trend

Operating cash flow-¥497.7M
FY ending Nov 2021: -¥757.8M-¥757.8MFY ending Nov 2022: -¥567M-¥567MFY ending Nov 2023: -¥341.4M-¥341.4MFY ending Nov 2024: ¥222.7M¥222.7MFY ending Nov 2025: -¥497.7M-¥497.7MFY21FY22FY23FY24FY25
Free cash flow-¥1.45B
FY ending Nov 2021: -¥770.7M-¥770.7MFY ending Nov 2022: -¥577.6M-¥577.6MFY ending Nov 2023: -¥505.5M-¥505.5MFY ending Nov 2024: -¥314.2M-¥314.2MFY ending Nov 2025: -¥1.45B-¥1.45BFY21FY22FY23FY24FY25
Net income-¥700.7M
FY ending Nov 2021: -¥569M-¥569MFY ending Nov 2022: -¥561.6M-¥561.6MFY ending Nov 2023: -¥338.7M-¥338.7MFY ending Nov 2024: -¥132.9M-¥132.9MFY ending Nov 2025: -¥700.7M-¥700.7MFY21FY22FY23FY24FY25

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 (4)
  • EDINET (FSA Japan)

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

    ID S100XMUN2026-02-25Open
  • EDINET (FSA Japan)

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

    ID S100VJO22025-04-04Open
  • EDINET (FSA Japan)

    有価証券報告書-第10期(2022/12/01-2023/11/30)

    ID S100SYSN2024-02-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第9期(2021/12/01-2022/11/30)

    ID S100QAQC2023-02-24Open

Extracted from XBRL: 47 / 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.