eXmotioneXmotion Co.,Ltd.4394東証グロース情報・通信業FY ending Nov 2025, consolidated, J-GAAP

What does eXmotion do with its cash?

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

Operating cash flow
¥252.3M
Capex
¥45.1M
of revenue 3.3%
Free cash flow
¥207.2M
Returned to shareholders
¥57.3M
of net income: 45%
Dividend per share
¥20
Payout ratio (reported)
58.2%

Cash flow ratios

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

Net income¥127.5M
Operating cash flow¥252.3M
Cash conversion (operating CF ÷ operating income)
132.8%
Cash vs. profit gap
¥124.8M(純利益の 97.9%)
Shareholder payments — dividends
of net income 44.9% · of FCF 27.6%
CapEx intensity (capex ÷ revenue)
3.3%
Investing CF relative to operating CF
17.9%

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

Five-year trend

Operating cash flow¥252.3M
FY ending Nov 2021: ¥93.8M¥93.8MFY ending Nov 2022: ¥143M¥143MFY ending Nov 2023: ¥24.7M¥24.7MFY ending Nov 2024: ¥86.4M¥86.4MFY ending Nov 2025: ¥252.3M¥252.3MFY21FY22FY23FY24FY25
Free cash flow¥207.2M
FY ending Nov 2021: ¥89.6M¥89.6MFY ending Nov 2022: ¥127.9M¥127.9MFY ending Nov 2023: ¥16.6M¥16.6MFY ending Nov 2024: ¥65.3M¥65.3MFY ending Nov 2025: ¥207.2M¥207.2MFY21FY22FY23FY24FY25
Net income¥127.5M
FY ending Nov 2021: ¥100.2M¥100.2MFY ending Nov 2022: ¥134.5M¥134.5MFY ending Nov 2023: ¥6.7M¥6.7MFY ending Nov 2024: ¥99.2M¥99.2MFY ending Nov 2025: ¥127.5M¥127.5MFY21FY22FY23FY24FY25

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18期(2024/12/01-2025/11/30)

    ID S100XN3A2026-02-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第17期(2023/12/01-2024/11/30)

    ID S100VBMS2025-02-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第16期(2022/12/01-2023/11/30)

    ID S100SZ8N2024-02-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第15期(2021/12/01-2022/11/30)

    ID S100QB7F2023-02-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第14期(令和2年12月1日-令和3年11月30日)

    ID S100NL082022-02-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第13期(令和1年12月1日-令和2年11月30日)

    ID S100KVS32021-02-26Open

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.