TiemcoTIEMCO LTD.7501東証スタンダード卸売業FY ending Nov 2025, non-consolidated, J-GAAP

What does Tiemco do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥247.6M
Capex
¥49.1M
of revenue 1.5%
Free cash flow
-¥296.7M
Returned to shareholders
¥29.7M
Dividend per share
¥12

Cash flow ratios

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

Net income-¥128.9M
Operating cash flow-¥247.6M
Cash vs. profit gap
-¥118.7M
CapEx intensity (capex ÷ revenue)
1.5%

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

Five-year trend

Operating cash flow-¥247.6M
FY ending Nov 2021: ¥195.7M¥195.7MFY ending Nov 2022: ¥221M¥221MFY ending Nov 2023: ¥140.6M¥140.6MFY ending Nov 2024: -¥118M-¥118MFY ending Nov 2025: -¥247.6M-¥247.6MFY21FY22FY23FY24FY25
Free cash flow-¥296.7M
FY ending Nov 2021: ¥165.5M¥165.5MFY ending Nov 2022: ¥188.5M¥188.5MFY ending Nov 2023: ¥104.4M¥104.4MFY ending Nov 2024: -¥218.4M-¥218.4MFY ending Nov 2025: -¥296.7M-¥296.7MFY21FY22FY23FY24FY25
Net income-¥128.9M
FY ending Nov 2021: -¥9.7M-¥9.7MFY ending Nov 2022: ¥126M¥126MFY ending Nov 2023: ¥108.7M¥108.7MFY ending Nov 2024: -¥109.3M-¥109.3MFY ending Nov 2025: -¥128.9M-¥128.9MFY21FY22FY23FY24FY25

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 (6)
  • EDINET (FSA Japan)

    有価証券報告書-第56期(2024/12/01-2025/11/30)

    ID S100XMV52026-02-26Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第55期(2023/12/01-2024/11/30)

    ID S100X6XJ2025-11-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第54期(2022/12/01-2023/11/30)

    ID S100SYOB2024-02-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第53期(2021/12/01-2022/11/30)

    ID S100QA642023-02-27Open
  • EDINET (FSA Japan)

    有価証券報告書-第52期(令和2年12月1日-令和3年11月30日)

    ID S100NJW62022-02-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第51期(令和1年12月1日-令和2年11月30日)

    ID S100KUV32021-02-25Open

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.