Silicon StudioSilicon Studio Corporation3907東証スタンダード情報・通信業FY ending Nov 2025, non-consolidated, J-GAAP

What does Silicon Studio do with its cash?

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

Operating cash flow
¥322M
Capex
¥46M
of revenue 1.1%
Free cash flow
¥276M
Returned to shareholders
¥0
of net income: 0%
Dividend per share
¥10
Payout ratio (reported)
13.4%

Cash flow ratios

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

Net income¥206M
Operating cash flow¥322M
Cash conversion (operating CF ÷ operating income)
219.0%
Cash vs. profit gap
¥116M(純利益の 56.3%)
CapEx intensity (capex ÷ revenue)
1.1%
Investing CF relative to operating CF
14.3%

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

Five-year trend

Operating cash flow¥322M
FY ending Nov 2022: ¥566M¥566MFY ending Nov 2023: ¥121M¥121MFY ending Nov 2024: ¥92M¥92MFY ending Nov 2024: ¥92M¥92MFY ending Nov 2025: ¥322M¥322MFY22FY23FY24FY24FY25
Free cash flow¥276M
FY ending Nov 2022: ¥527M¥527MFY ending Nov 2023: ¥93M¥93MFY ending Nov 2024: ¥4M¥4MFY ending Nov 2025: ¥276M¥276MFY22FY23FY24FY24FY25
Net income¥206M
FY ending Nov 2022: ¥254M¥254MFY ending Nov 2023: ¥200M¥200MFY ending Nov 2024: ¥87M¥87MFY ending Nov 2024: ¥87M¥87MFY ending Nov 2025: ¥206M¥206MFY22FY23FY24FY24FY25

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27期(2024/12/01-2025/11/30)

    ID S100XNL32026-02-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第26期(2023/12/01-2024/11/30)

    ID S100VB2F2025-02-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第25期(2022/12/01-2023/11/30)

    ID S100SY5X2024-02-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第24期(2021/12/01-2022/11/30)

    ID S100QANK2023-02-24Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第23期(令和2年12月1日-令和3年11月30日)

    ID S100NLR52022-03-02Open
  • EDINET (FSA Japan)

    有価証券報告書-第22期(令和1年12月1日-令和2年11月30日)

    ID S100KVO42021-02-26Open

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.