GrcsGRCS Inc.9250東証グロースサービス業FY ending Nov 2025, consolidated, J-GAAP

What does Grcs do with its cash?

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

Operating cash flow
¥20.3M
Capex
¥97.5M
of revenue 2.9%
Free cash flow
-¥77.2M
Returned to shareholders
¥0

Cash flow ratios

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

Net income-¥527.9M
Operating cash flow¥20.3M
Cash vs. profit gap
¥548.2M
CapEx intensity (capex ÷ revenue)
2.9%
Investing CF relative to operating CF
1467.6%

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

Five-year trend

Operating cash flow¥20.3M
FY ending Nov 2021: ¥162.3M¥162.3MFY ending Nov 2022: -¥251.9M-¥251.9MFY ending Nov 2023: -¥121.7M-¥121.7MFY ending Nov 2024: ¥312.7M¥312.7MFY ending Nov 2025: ¥20.3M¥20.3MFY21FY22FY23FY24FY25
Free cash flow-¥77.2M
FY ending Nov 2021: ¥158.2M¥158.2MFY ending Nov 2022: -¥282.2M-¥282.2MFY ending Nov 2023: -¥157M-¥157MFY ending Nov 2024: ¥291.8M¥291.8MFY ending Nov 2025: -¥77.2M-¥77.2MFY21FY22FY23FY24FY25
Net income-¥527.9M
FY ending Nov 2021: ¥143.9M¥143.9MFY ending Nov 2022: -¥209M-¥209MFY ending Nov 2023: -¥280.2M-¥280.2MFY ending Nov 2024: ¥112.5M¥112.5MFY ending Nov 2025: -¥527.9M-¥527.9MFY21FY22FY23FY24FY25

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 (5)
  • EDINET (FSA Japan)

    有価証券報告書-第21期(2024/12/01-2025/11/30)

    ID S100XNEI2026-02-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第20期(2023/12/01-2024/11/30)

    ID S100VBQL2025-02-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第19期(2022/12/01-2023/11/30)

    ID S100SZ0L2024-02-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第18期(2021/12/01-2022/11/30)

    ID S100QBCJ2023-02-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第17期(令和2年12月1日-令和3年11月30日)

    ID S100NKU72022-02-28Open

Extracted from XBRL: 43 / 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.