JPX : 3261.T

GRANDES, Inc. — Financials

$397 JPY

-$1 (-0.25%)

Volume
200
Average Volume
10.44K
Market Capitalization
$1.63B
P/E Ratio
174.89
Dividend Yield
3.78%
Price Target
Year High
$1215.00
Year Low
$376.00
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$5.14
3261.T Financial Statements
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
revenue 3.43B 4.23B 4.6B 2.66B 2.81B 1.77B 2.59B
costOfRevenue 2.69B 2.97B 3.66B 2.05B 2.19B 1.3B 1.87B
grossProfit 742.78M 1.26B 940M 609.15M 622.47M 474.32M 721.4M
researchAndDevelopmentExpenses - - - - - - -
generalAndAdministrativeExpenses - 59M 62M 58M 59M 58M 53M
sellingAndMarketingExpenses - 680M 750M 321M 289M 23M 23M
sellingGeneralAndAdministrativeExpenses 716.65M 739M 812M 379M 348M 327M 327M
otherExpenses - 39M 2M 3.34M 8.63M 9.46M 8.35M
operatingExpenses 716.65M 778M 814M 382.34M 356.63M 336.46M 335.35M
costAndExpenses 3.4B 3.74B 4.47B 2.43B 2.54B 1.63B 2.2B
netInterestIncome -23.41M -8M -8.34M -10.78M -13.17M -15.93M -13.61M
interestIncome 1.6M 76000 12000 4000 6000 6000 4000
interestExpense 25.01M 8.07M 8.36M 10.78M 13.18M 15.93M 13.61M
depreciationAndAmortization 79.57M 36.94M 32.64M 50.14M 64.24M 87.34M 49.98M
ebitda 105.7M 507.26M 160M 191.81M 352.49M 229.28M 445.22M
ebit 26.13M 470.32M 128M 141.66M 288.26M 141.94M 395.24M
nonOperatingIncomeExcludingInterest - 11.94M -2M 85.14M -22.41M -4.08M -9.2M
operatingIncome 24.61M 482.26M 126M 226.8M 265.84M 137.86M 386.04M
totalOtherIncomeExpensesNet 5.7M -20.01M 170M -95.92M 9.24M -11.85M -4.42M
incomeBeforeTax 30.31M 462.24M 296M 130.88M 275.08M 126.01M 381.63M
incomeTaxExpense 33.42M 211.19M 118M 65.2M 92.42M 41.77M 129.45M
netIncomeFromContinuingOperations -3.11M 251.06M 178M 65.68M 182.66M 84.24M 252.18M
netIncomeFromDiscontinuedOperations - - - - - - -
otherAdjustmentsToNetIncome 999 -1000 - - -1000 - -
netIncome -3.11M 251.05M 178M 65.68M 182.66M 84.24M 252.18M
netIncomeDeductions - 54000 - - - - -
bottomLineNetIncome -3.11M 251M 178M 65.68M 182.66M 84.24M 252.18M
eps -0.76 69.43 50.86 18.77 50.72 23.16 66.46
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
cashAndCashEquivalents 1.01B 1.61B 1.17B 1.64B 703.11M 830.69M 731.75M
shortTermInvestments 41.91M - - - - - -
cashAndShortTermInvestments 1.01B 1.61B 1.17B 1.64B 703.11M 830.69M 731.75M
netReceivables 50.36M 45.04M 76M 107.12M 6.48M 8.46M 5M
accountsReceivables 50.36M 45.04M 76M 107.12M 6.48M 8.46M 5M
otherReceivables - - - - - - -
inventory 3.86B 2.73B 2.71B 2.44B 2.96B 3.52B 3.45B
prepaids - - - - - - -
otherCurrentAssets 357.55M 21.76M 23M 65.54M 15.16M 27.75M 53.42M
totalCurrentAssets 5.27B 4.4B 3.98B 4.26B 3.69B 4.39B 4.24B
propertyPlantEquipmentNet 87.6M 17M 6M 7.68M 11.48M 16.93M 19.38M
goodwill 78.92M - - - 3.54M 10.63M 17.72M
intangibleAssets 1.48M 2.18M 3M 5.58M 7.5M 7.5M 4.13M
goodwillAndIntangibleAssets 80.4M 2.18M 3M 5.58M 11.05M 18.14M 21.85M
longTermInvestments - 80000 38M 32.9M 64M 67M 45M
taxAssets 46.3M - - 50.37M 44.94M -67M -45M
otherNonCurrentAssets 59.81M 101.98M 61M 41.74M -44.93M 67.22M 45.54M
totalNonCurrentAssets 274.1M 121.24M 108M 138.27M 86.53M 102.29M 86.77M
otherAssets 3000 1000 1000 4000 3000 2000 1000
totalAssets 5.55B 4.53B 4.09B 4.4B 3.78B 4.49B 4.33B
totalPayables 229.69M 410.43M 344.07M 331.74M 163.15M 115.41M 195.65M
accountPayables 197.58M 230M 270M 279.11M 106.65M 68.7M 119.68M
otherPayables 32.11M 179.47M 73.75M 52.63M 56.5M 46.71M 75.96M
accruedExpenses - - - - - - -
shortTermDebt 649.69M 231.38M 265M 138.42M 129M 233.04M 463.94M
capitalLeaseObligationsCurrent - - - - - - -
taxPayables - 179.47M 73.75M 52.63M 56.5M 46.71M 75.96M
deferredRevenue 173.85M 76M 220.05M 312.07M 61.96M 50.61M 79.47M
otherCurrentLiabilities 108.67M 122.09M 172.88M 193.36M 36.54M 10.06M -8.56M
totalCurrentLiabilities 1.16B 839.9M 1B 975.58M 390.64M 409.12M 730.5M
longTermDebt 1.6B 807.75M 949M 1.4B 1.47B 2.19B 1.73B
capitalLeaseObligationsNonCurrent - 2.36M - - 4.12M 7.23M 10.48M
deferredRevenueNonCurrent - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - -
otherNonCurrentLiabilities 103.6M 104.3M 74M 86.44M 2001 39.94M 46.56M
totalNonCurrentLiabilities 1.7B 914.41M 1.02B 1.49B 1.47B 2.24B 1.79B
otherLiabilities - - - - - - -
capitalLeaseObligations - 2.36M - - 4.12M 7.23M 10.48M
totalLiabilities 2.86B 1.75B 2.02B 2.46B 1.86B 2.65B 2.52B
treasuryStock -371K -371K -61.23M -61.23M -61.23M -16000 -99.28M
preferredStock - - - - - - -
commonStock 462.49M 462.49M 268.92M 268.92M 268.92M 268.92M 268.92M
retainedEarnings 1.71B 1.79B 1.6B 1.47B 1.45B 1.32B 1.38B
additionalPaidInCapital 514.98M 514M 258.89M 258.89M 258.89M 258.89M 258.89M
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
netIncome -3.11M 251.05M 178M 130.88M 182M 84M 252.18M
depreciationAndAmortization 79.57M 36.94M 32.64M 50.14M 64.24M 87.34M 49.98M
deferredIncomeTax - - - - - - -
stockBasedCompensation - - - - - - -
changeInWorkingCapital -434.65M -204.78M -252M 541.23M 599.54M -187.73M -543.75M
accountsReceivables -5.32M 27.17M 26M -1.55M 12.24M 18.6M -3M
inventory -154.67M -52M -294M 510.67M 508.43M -143.09M -535.6M
accountsPayables -49.97M -39.36M -5.88M -35M 37.95M -50.98M 5.08M
otherWorkingCapital -224.69M -140.45M 21.88M 67.11M 40.93M -12.25M -2M
otherNonCashItems -167.61M 93.45M -180.52M -36.45M -93000 -39.2M -9.02M
netCashProvidedByOperatingActivities -525.79M 176.66M -221.88M 685.81M 845.69M -55.58M -250.62M
investmentsInPropertyPlantAndEquipment -37.89M -11M -8.04M -268K -5.04M -6.3M -3.37M
acquisitionsNet -397.17M - - 362.84M - - -
purchasesOfInvestments -9.8M - - - - -10M -
salesMaturitiesOfInvestments 28.73M - - - 100000 - -
otherInvestingActivities 8.1M -6.39M 133.04M -135K -24.97M -6.98M 668K
netCashProvidedByInvestingActivities -408.03M -17.39M 125M 362.44M -29.92M -23.28M -2.7M
netDebtIssuance 373.16M -176.3M -484M -55M -827.63M 232.13M 405.21M
longTermNetDebtIssuance 605.16M -166.3M -486.52M -55M -827.63M 552.13M 765.21M
shortTermNetDebtIssuance -232M -10M 2.52M - - -320M -360M
netStockIssuance - 508.54M -1.83M - -61.59M -16000 -99.92M
netCommonStockIssuance - 508.54M -1.83M - -61.59M -16000 -99.92M
commonStockIssuance - 508.54M 516K - - - -
commonStockRepurchased - - -2.34M - -61.59M -16000 -99.92M
netPreferredStockIssuance - - - - - - -
netDividendsPaid -81.82M -52.52M -48M -48.82M -50.88M -50.99M -53.53M
commonDividendsPaid -81.82M -52.52M -48.98M -48.82M -50.88M -50.99M -53.53M
preferredDividendsPaid - - 981K - - - -
otherFinancingActivities -2000 -634K 156.5M -3.51M -3.24M -3.32M -2000
netCashProvidedByFinancingActivities 291.34M 279.08M -377.33M -107.34M -943.35M 177.8M 251.76M
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
revenue 600.57M 1.1B 871.87M 648.71M 800.73M 1.62B 747M 856.17M 1B 1.06B
costOfRevenue 474.41M 853.28M 690.28M 496.8M 645.35M 907M 584M 674.57M 800.48M 811.54M
grossProfit 126.16M 242.17M 181.59M 151.91M 155.38M 713M 163M 181.6M 202.54M 249.82M
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses - - - - - 59M - - - 62M
sellingAndMarketingExpenses - - - - - 140M - - - 100M
sellingGeneralAndAdministrativeExpenses 143.83M 190.76M 158.16M 198.52M 169.21M 199M 205M 169.71M 165M 162.17M
otherExpenses - - - - - 37M 1M - 25000 -
operatingExpenses 143.83M 190.76M 158.16M 198.52M 169.21M 236M 206M 169.71M 165.02M 162.17M
costAndExpenses 618.24M 1.04B 848.44M 695.32M 814.56M 1.14B 790M 844.28M 965.51M 973.71M
netInterestIncome -6.13M -6.87M -6.23M -4.6M -5.71M -1.79M -2.08M -2.06M -2.06M -2M
interestIncome 715K 176K 684K 159K 582K 10000 60000 3000 3000 3000
interestExpense 6.84M 7.05M 6.91M 4.76M 6.29M 1.8M 2.14M 2.07M 2.06M 2M
depreciationAndAmortization 20.73M 21.42M 33.6M 18M 21.35M 9M 8M 985K 8M 8M
ebitda 3.07M 72.83M 63.52M -28M 10.6M 485M -34M 12.88M 36.23M 96M
ebit -17.67M 51.41M 29.92M -37M -10.74M 476M -42M 12.88M 36.22M 88M
nonOperatingIncomeExcludingInterest - - -6.48M -9.62M -3.08M 1M -1M -985K 1.29M -353K
operatingIncome -17.67M 51.41M 23.44M -46.62M -13.82M 477M -43M 11.89M 37.51M 87.65M
totalOtherIncomeExpensesNet -5.13M 14.68M -427K 4.86M -3.22M -17M 1M -1.08M -3.35M -12.33M
incomeBeforeTax -22.8M 66.1M 23.01M -41.76M -17.04M 460M -42M 10.81M 34.16M 75.31M
incomeTaxExpense -7.41M 7.51M 9.03M 6.12M 10.76M 204M -6M 7.75M 5.44M 2.39M
netIncomeFromContinuingOperations -15.39M 58.59M 13.98M -47.88M -27.8M 256M -36.73M 3.06M 28.73M 72.92M
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome 1000 2000 -1000 1000 -1000 - - -1000 - 1000
netIncome -15.39M 58.59M 13.98M -47.88M -27.8M 256M -36M 3.05M 28.73M 72.92M
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -15.39M 58.59M 13.98M -47.88M -27.8M 256M -36M 3.05M 28.73M 72.92M
eps -3.75 14.29 3.41 -11.68 -6.78 64.64 -10.29 0.87 8.21 20.83
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
cashAndCashEquivalents 699.84M 1.01B 848.16M 1.04B 828.36M 1.61B 659M 842.59M 925.19M 1.17B
shortTermInvestments - - - - - - - - - -
cashAndShortTermInvestments 699.84M 1.01B 848.16M 1.04B 828.36M 1.61B 659M 842.59M 925.19M 1.17B
netReceivables 51.99M 50.36M 85.83M 26.5M 64.76M 45M 104M 121.82M 83.8M 76.69M
accountsReceivables 51.99M 50.36M 85.83M 26.5M 64.76M 45M 104M 121.82M 83.8M 76.69M
otherReceivables - - - - - - - - - -
inventory 3.63B 3.86B 4.42B 4.16B 4.13B 2.73B 2.77B 2.61B 2.62B 2.71B
prepaids - - - - - - - - - -
otherCurrentAssets 360.22M 357.55M 102.39M 44.52M 14.63M 22M 65M 28.82M 17.76M 22.32M
totalCurrentAssets 4.75B 5.27B 5.45B 5.27B 5.04B 4.4B 3.6B 3.61B 3.65B 3.98B
propertyPlantEquipmentNet 423.94M 87.6M 88.86M 89.8M 69.78M 17M 16M 10.52M 5.31M 6.51M
goodwill 72.34M 78.92M 88.02M 97.13M 99.29M - - - - -
intangibleAssets 41.02M 1.48M 1.94M 2.39M 2.85M 2M 2M 2.99M 3.4M 3M
goodwillAndIntangibleAssets 113.36M 80.4M 89.96M 99.52M 102.14M 2M 2M 2.99M 3.4M 3M
longTermInvestments - - - 100M 102M 80000 118M 103M 101M 38M
taxAssets - 46.3M - - - - - - -101M 36.44M
otherNonCurrentAssets 125.8M 59.81M 103.06M 871K 598K 101.92M 1M 555K 101.14M 23.41M
totalNonCurrentAssets 663.1M 274.1M 281.88M 290.19M 274.51M 121M 137M 117.06M 109.86M 107.36M
otherAssets - - - - - - - - 2000 -
totalAssets 5.41B 5.55B 5.73B 5.56B 5.31B 4.52B 3.73B 3.72B 3.76B 4.09B
totalPayables 151.96M 229.69M 284.15M 154.92M 170.98M 410.43M 168.09M 215.54M 221.96M 344.07M
accountPayables 150.28M 197.58M 271.25M 136.39M 163.23M 230M 166.92M 195.69M 213.14M 270.32M
otherPayables 1.68M 32.11M 12.9M 18.53M 7.75M 179.47M 1.18M 19.84M 8.82M 73.75M
accruedExpenses - - - - - - - - - -
shortTermDebt 505.72M 649.69M 1.05B 865.25M 855.65M 231M 106.94M 229.83M 189.39M 267.96M
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - 19.84M 8.82M 73.75M
deferredRevenue 118.27M 173.85M 92.95M 80.15M 60.56M 76M 138.84M 66.46M 122.57M 220.05M
otherCurrentLiabilities 148.16M 108.67M 135.86M 142.04M 107.58M 121.57M 90.14M 159.67M 83.01M 170.84M
totalCurrentLiabilities 924.1M 1.16B 1.56B 1.24B 1.19B 839M 504M 605.04M 616.93M 1B
longTermDebt 1.76B 1.6B 1.44B 1.59B 1.34B 807M 1.11B 1.01B 1.03B 949.79M
capitalLeaseObligationsNonCurrent - - - - - - - - - 1.99M
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities 115.77M 105.18M 107.92M 115.59M 116.32M 108M 112M 66.72M 66.94M 69.39M
totalNonCurrentLiabilities 1.88B 1.7B 1.55B 1.71B 1.45B 915M 1.22B 1.08B 1.1B 1.02B
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - 1.99M
totalLiabilities 2.8B 2.86B 3.11B 2.95B 2.65B 1.75B 1.73B 1.68B 1.72B 2.02B
treasuryStock -371K -371K -371K -371K -371K -371K -61.23M -61.23M -61.23M -61.23M
preferredStock - - - - - - - - - -
commonStock 462.49M 462.49M 337.49M 462.49M 462.49M 462M 268.92M 268.92M 268.92M 268.92M
retainedEarnings 1.63B 1.71B 1.83B 1.64B 1.68B 1.79B 1.54B 1.58B 1.57B 1.6B
additionalPaidInCapital 514.98M 514.98M 464.98M 514.98M 514.98M 514M 258M 258.89M 258.89M 258M
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
netIncome -15M 58M 14M -48M -27M 256M -36M 3M 28M 73M
depreciationAndAmortization - - - - - - - - - -
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - - - - - - - - - -
changeInWorkingCapital - - - - - - - - - -
accountsReceivables - - - - - - - - - -
inventory - - - - - - - - - -
accountsPayables - - - - - - - - - -
otherWorkingCapital - - - - - - - - - -
otherNonCashItems 15M -58M -14M 48M 27M -256M 36M -3M -28M -73M
netCashProvidedByOperatingActivities - - - - - - - - - -
investmentsInPropertyPlantAndEquipment - - - - - - - - - -
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - - - - - - - - - -
netCashProvidedByInvestingActivities - - - - - - - - - -
netDebtIssuance - - - - - - - - - -
longTermNetDebtIssuance - - - - - - - - - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance - - - - - - - - - -
netCommonStockIssuance - - - - - - - - - -
commonStockIssuance - - - - - - - - - -
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - - - - - - - - - -
netCashProvidedByFinancingActivities - - - - - - - - - -