JPX : 3474.T

G-Factory Co.,Ltd.

$573 JPY

$2 (0.35%)

Volume
2.4K
Average Volume
2.53K
Market Capitalization
$3.75B
P/E Ratio
-21.47
Dividend Yield
0.87%
Price Target
Year High
$682.00
Year Low
$526.00
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$1.52
3474.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 6.47B 6.35B 5.6B 4.74B 3.64B 3.96B 3.95B
costOfRevenue 3.41B 3.29B 2.97B 2.52B 2.05B 2.16B 2.23B
grossProfit 3.06B 3.06B 2.63B 2.21B 1.6B 1.8B 1.72B
researchAndDevelopmentExpenses - - - - - - -
generalAndAdministrativeExpenses - - - - - - -
sellingAndMarketingExpenses - - - - - - -
sellingGeneralAndAdministrativeExpenses 3.13B 3.08B 2.67B 2B 1.6B 1.81B 1.72B
otherExpenses - - - 498K 706K 763K 54000
operatingExpenses 3.13B 3.08B 2.67B 2B 1.61B 1.81B 1.72B
costAndExpenses 6.54B 6.37B 5.64B 4.52B 3.65B 3.97B 3.94B
netInterestIncome -1.07M -6.73M -6.06M -6.81M -7.68M -5.52M -3.24M
interestIncome 5.44M 412K 725K 365K 667K 535K 803K
interestExpense 6.51M 7.15M 6.78M 7.17M 8.35M 6.06M 4.04M
depreciationAndAmortization 214.15M 273M 264M 192M 165M 196M 169.87M
ebitda 142.4M 252M 188.62M 624.33M 618.4M -45.78M 119.49M
ebit -71.75M -21M -76.04M 431.79M 452.68M -241.78M -50.38M
nonOperatingIncomeExcludingInterest - 384.34M 36.98M -217.15M -462.66M 232.11M 57.6M
operatingIncome -71.75M -20.8M -39M 214.64M -9.97M -9.66M 7.23M
totalOtherIncomeExpensesNet -138.32M -391.49M -45M 209.98M 454.31M -238.17M -61.64M
incomeBeforeTax -210.07M -412.29M -84M 424.62M 444.34M -247.83M -54.41M
incomeTaxExpense 50.5M -79.18M 108M 150.55M 156.2M 3.53M 63.89M
netIncomeFromContinuingOperations -260.57M -333.11M -191.34M 274.06M 288.13M -251.36M -118.31M
netIncomeFromDiscontinuedOperations - - - - - - -
otherAdjustmentsToNetIncome - 1000 -662K -1000 -1000 -1000 -
netIncome -251.68M -332.89M -194M 271.49M 292.94M -229.08M -106.52M
netIncomeDeductions - -890K - - - - -
bottomLineNetIncome -251.68M -332M -194M 271.49M 292.94M -229.08M -106.52M
eps -38.57 -51.11 -29.94 41.91 45.26 -35.54 -16.55
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
cashAndCashEquivalents 1.23B 1.45B 1.5B 2.13B 2.24B 1.84B 1.07B
shortTermInvestments - 1.33M - 94.17M 149.49M 215.44M 282.94M
cashAndShortTermInvestments 1.23B 1.45B 1.5B 2.22B 2.24B 1.84B 1.35B
netReceivables 204.81M 246.28M 198M 183.42M 244.93M 265.88M 30.36M
accountsReceivables 185.82M 206.56M 198M 89.25M 244M 265.88M 30.36M
otherReceivables 18.99M 39.72M - 94.17M - - -
inventory 74.1M 73.06M 58M 39.59M 27.52M 26.01M 26.48M
prepaids 271.82M 254.84M 237M - - - -
otherCurrentAssets 85.13M 53.74M 45M 154.25M 225.56M 201.53M 184.9M
totalCurrentAssets 1.87B 2.08B 2.04B 2.6B 2.74B 2.34B 1.59B
propertyPlantEquipmentNet 534.1M 709M 1.13B 945.36M 748.75M 614.78M 936.17M
goodwill - - 13M 67.6M 121.68M 175.76M 229.84M
intangibleAssets 20.09M 18M 4M 9.51M 2.25M 1.08M 1.29M
goodwillAndIntangibleAssets 20.09M 18M 17M 77.11M 123.93M 176.84M 231.13M
longTermInvestments 9.82M 1.3B 4.49M -91.96M -148.79M -215.17M -281.91M
taxAssets 225.48M 251.7M 110.25M 130.14M 104.08M 91.53M 68.92M
otherNonCurrentAssets 1.31B 5.72M 1.25B 1.22B 1.11B 1.12B 1.21B
totalNonCurrentAssets 2.1B 2.28B 2.52B 2.28B 1.93B 1.79B 2.17B
otherAssets - 3000 4000 5000 3000 1000 2000
totalAssets 3.97B 4.37B 4.56B 4.88B 4.67B 4.13B 3.76B
totalPayables 165.12M 190.72M 148.5M 248.52M 265.33M 75.62M 115.05M
accountPayables 164.67M 168.06M 144.92M 165.24M 104.84M 70.88M 77.05M
otherPayables 451K 22.66M 3.58M 83.28M 160.48M 4.75M 37.99M
accruedExpenses - - - - - - -
shortTermDebt 197.34M 156.97M 195M 273.08M 229.58M 157.6M 224.85M
capitalLeaseObligationsCurrent - - - 345K 3.63M 5.26M 5M
taxPayables - 22.66M 3.58M 83.28M 160.48M 4.75M 37.99M
deferredRevenue 209.25M - - 83.28M 160.48M 4.75M 37.99M
otherCurrentLiabilities 576.71M 760.05M 590.5M 410.81M 378.92M 579M 474.69M
totalCurrentLiabilities 1.15B 1.11B 934M 1.02B 1.04B 822.23M 857.58M
longTermDebt 583.4M 780.74M 928M 1.02B 1.29B 1.21B 508M
capitalLeaseObligationsNonCurrent - - - - 345K 3.98M 9.24M
deferredRevenueNonCurrent 95.74M 98.43M 124.55M 146.99M 140.38M 60.42M 44.16M
deferredTaxLiabilitiesNonCurrent 4.44M 5.87M 4.91M 3.72M 2.27M 908K -
otherNonCurrentLiabilities 958.22M 908.77M 836.73M 789.83M 661.37M 618.27M 660.91M
totalNonCurrentLiabilities 1.64B 1.79B 1.9B 1.96B 2.09B 1.89B 1.22B
otherLiabilities - - - - - - -
capitalLeaseObligations - - - 345K 3.98M 9.24M 14.24M
totalLiabilities 2.79B 2.9B 2.83B 2.98B 3.13B 2.72B 2.08B
treasuryStock -243.93M -243.93M -243.93M -243.93M -243.93M -243.93M -243.93M
preferredStock - - - - - 25M -
commonStock 56.23M 53M 50.36M 50.23M 391.23M 389.51M 388.96M
retainedEarnings 520.53M 772M 1.11B 1.36B 1.09B 799.57M 1.03B
additionalPaidInCapital 636.05M 633M 630.18M 630.06M 288.6M 333.46M 332.9M
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
netIncome -251.68M -332.89M -194.17M 271M 292M -229M -106.52M
depreciationAndAmortization 214.15M 273M 264M 192M 165M 196M 169.87M
deferredIncomeTax - - - - - - -
stockBasedCompensation - - - - - - -
changeInWorkingCapital -81.18M -4.23M 12M 6.64M -85.14M 100.4M 219.55M
accountsReceivables 13.46M -76M -35M 64.44M 24.47M 30.55M 44M
inventory -823K -16.4M -18M -12.3M -1.21M 590K -2.64M
accountsPayables -3.36M 21.2M -24.24M 59.72M 33.3M -6.14M -96.05M
otherWorkingCapital -90.47M 70M 89.24M -105.21M -141.69M 75.4M 199M
otherNonCashItems 111.4M 312.46M 14.81M 63.81M 171.65M 156.82M 25.69M
netCashProvidedByOperatingActivities -7.32M 248.34M 96.64M 533.45M 543.51M 224.22M 308.58M
investmentsInPropertyPlantAndEquipment -132.34M -178.04M -494M -515.58M -260.72M -38.58M -605.12M
acquisitionsNet 15.7M - - 10.74M 20.11M - -272.58M
purchasesOfInvestments -1.44M -1.35M - -1.22M -401K -36.87M -1.86M
salesMaturitiesOfInvestments - 1.59M - - 43.41M - -
otherInvestingActivities 44.5M 16.82M -10M 37.93M 162.58M 42.4M -79.66M
netCashProvidedByInvestingActivities -73.57M -160.98M -504M -468.13M -35.02M -33.06M -959.22M
netDebtIssuance -156.97M -187.13M -167M -226M 150M 635.31M 539.94M
longTermNetDebtIssuance -156.97M -187.13M -167M -226M 150M 635.31M 539.94M
shortTermNetDebtIssuance - - - - - - -
netStockIssuance 5.54M 6.2M 246K 469K 3.43M 1.12M 4.66M
netCommonStockIssuance 5.54M 6.2M 246K 469K 3.43M 1.12M 4.66M
commonStockIssuance 5.54M 6.2M 246K 469K 3.43M 1.12M 4.66M
commonStockRepurchased - - - - - - -
netPreferredStockIssuance - - - - - - -
netDividendsPaid -6000 -3000 -64M - - - -
commonDividendsPaid -6000 -3000 -64M - - - -
preferredDividendsPaid - - - - - - -
otherFinancingActivities - - -3.25M -30.82M -251.55M -72.93M -48.12M
netCashProvidedByFinancingActivities -151.44M -180.93M -234M -256.35M -98.12M 563.49M 496.48M
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 1.59B 1.62B 1.63B 1.63B 1.58B 1.58B 1.6B 1.61B 1.56B 1.44B
costOfRevenue 856.55M 859.09M 874.99M 845.34M 829.86M 819M 842M 829.76M 797.02M 758.17M
grossProfit 730.73M 764.44M 752.6M 785.04M 753.96M 757M 758M 782.51M 763.22M 679.43M
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses - - - - - - - - - -
sellingAndMarketingExpenses - - - - - - - - - -
sellingGeneralAndAdministrativeExpenses 770.99M 746.25M 786.1M 786.44M 809.01M 791M 794M 768.53M 728M 718.63M
otherExpenses - - - - - -2M - - 275K -
operatingExpenses 770.99M 746.25M 786.1M 786.44M 809.01M 789M 794M 768.53M 728.28M 718.63M
costAndExpenses 1.63B 1.61B 1.66B 1.63B 1.64B 1.61B 1.64B 1.6B 1.53B 1.48B
netInterestIncome -497K 716K 421K -1.16M -1.04M -1.54M -1.66M -1.7M -1.83M -1.75M
interestIncome 867K 2.48M 1.96M 419K 581K 151K 109K 113K 39000 232K
interestExpense 1.36M 1.76M 1.54M 1.58M 1.62M 1.69M 1.77M 1.81M 1.87M 1.98M
depreciationAndAmortization 30.15M 68.59M 51.23M 38.28M 41.48M 68.25M 30.1M 15.33M 99.95M 72.32M
ebitda -10.11M 86.78M 13.55M 15.83M -75.56M 34.25M -50.5M 49.26M 158.88M -21.54M
ebit -40.26M 18.2M -37.68M -22.45M -117.05M -34M -80.6M 33.93M 58.93M -93.86M
nonOperatingIncomeExcludingInterest - - 4.18M 21.05M 62M 2M 44.6M -19.95M -23.99M 54.66M
operatingIncome -40.26M 18.2M -33.5M -1.4M -55.05M -32M -36M 13.98M 34.94M -39.2M
totalOtherIncomeExpensesNet 6.89M -46.34M -5.72M -22.64M -63.62M -385M -47M 18.14M 22.12M -56.64M
incomeBeforeTax -33.37M -28.14M -39.23M -24.03M -118.67M -417M -83M 32.12M 57.06M -95.84M
incomeTaxExpense 1.72M 20.92M 10.72M 25.32M -6.46M -80.23M 6M -58.18M 52.31M 12.45M
netIncomeFromContinuingOperations -35.09M -49.06M -49.95M -49.35M -112.2M -337M -89M 90.31M 4.76M -108.29M
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome -1000 1000 -1000 -1000 1000 - -1000 1000 -1000 -1000
netIncome -34.57M -41.67M -49.09M -48.96M -111.95M -337M -89M 89.92M 4.73M -108.46M
netIncomeDeductions -1000 1000 - -1000 - - - - - -
bottomLineNetIncome -34.57M -41.68M -49.09M -48.96M -111.95M -337M -89M 89.92M 4.73M -108.46M
eps -5.29 -6.37 -7.52 -7.51 -17.18 -51.82 -13.69 13.84 0.73 -16.74
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 1.1B 1.23B 1.17B 1.26B 1.29B 1.45B 1.39B 1.56B 1.55B 1.5B
shortTermInvestments - - - - - - - - - 2.74M
cashAndShortTermInvestments 1.1B 1.23B 1.17B 1.26B 1.29B 1.45B 1.39B 1.56B 1.55B 1.5B
netReceivables 185.87M 204.81M 179.02M 206.34M 223.26M 245M 162.85M 191M 198.32M 199.02M
accountsReceivables 171.45M 185.82M 154.63M 181.39M 192.11M 245M 115.55M 136.1M 198M 129.54M
otherReceivables 14.41M 18.99M 24.39M 24.95M 31.15M - 47.3M 55.3M - 69.48M
inventory 60.44M 74.1M 58.63M 59.66M 55.05M 73M 56M 52.04M 55.05M 58.82M
prepaids - 271.82M - - - 254M - 240K - 237.6M
otherCurrentAssets 465.57M 85.13M 348.18M 329.36M 342.7M 55M 317.15M 294.69M 311.02M 42.27M
totalCurrentAssets 1.81B 1.87B 1.75B 1.86B 1.92B 2.08B 1.92B 2.1B 2.11B 2.04B
propertyPlantEquipmentNet 517.13M 534.1M 676.08M 704.56M 723.59M 709.68M 1.14B 1.18B 1.18B 1.13B
goodwill - - - - - - - - - 13.52M
intangibleAssets 19.18M 20.09M 18.04M 19M 19.9M 18M 14M 12.6M 3.21M 3.5M
goodwillAndIntangibleAssets 19.18M 20.09M 18.04M 19M 19.9M 18M 14M 12.6M 3.21M 17M
longTermInvestments - 9.82M - 1.58B 1.59B 1.3B 1.45B 53.96M 1.37B 4.49M
taxAssets - 225.48M - - - - - - -1.37B 110.25M
otherNonCurrentAssets 1.56B 1.31B 1.57B 247K 799K 257.32M 1.58M 1.39B 1.37B 1.25B
totalNonCurrentAssets 2.1B 2.1B 2.27B 2.3B 2.34B 2.28B 2.61B 2.63B 2.55B 2.51B
otherAssets - - - - - - - - 2000 -
totalAssets 3.91B 3.97B 4.02B 4.16B 4.25B 4.36B 4.53B 4.73B 4.67B 4.56B
totalPayables 143.68M 165.12M 114.64M 134.07M 144.17M 190.72M 121M 176.08M 190.69M 148.5M
accountPayables 142.56M 164.67M 114.64M 131.61M 141.55M 168M 121M 152.05M 130.83M 144.92M
otherPayables 1.12M 451K - 2.46M 2.62M 22.66M - 24.03M 59.86M 3.58M
accruedExpenses 25.26M - 27.97M - 28.07M - 17M - 15.36M -
shortTermDebt 196.01M 197.34M 198.01M 187.99M 172.48M 156M 141M 145.05M 158.38M 195.88M
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - 24.03M 59.86M 3.58M
deferredRevenue - 209.25M - - - 374.95M - - 75.23M 3.58M
otherCurrentLiabilities 826.8M 576.71M 690.18M 767.1M 747.56M 385.33M 624M 669.87M 562.7M 586.42M
totalCurrentLiabilities 1.19B 1.15B 1.03B 1.09B 1.09B 1.11B 903M 990.99M 1B 934.37M
longTermDebt 526.39M 583.4M 623.56M 672.83M 722.41M 780M 821M 860.81M 892.05M 928.96M
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - 95.74M - - - - - - - 124.55M
deferredTaxLiabilitiesNonCurrent - 4.44M - - - - - - - 4.91M
otherNonCurrentLiabilities 1.08B 958.22M 1.06B 1.05B 1.06B 1.02B 1.01B 1B 1.01B 836.73M
totalNonCurrentLiabilities 1.61B 1.64B 1.68B 1.72B 1.79B 1.8B 1.83B 1.86B 1.91B 1.9B
otherLiabilities - - - - - - - 3000 - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 2.8B 2.79B 2.71B 2.81B 2.88B 2.9B 2.74B 2.86B 2.91B 2.83B
treasuryStock -243.93M -243.93M -243.93M -243.93M -243.93M -243M -243.93M -243.93M -243.93M -243.93M
preferredStock - - - - - - - - - -
commonStock 56.23M 56.23M 55.3M 55.3M 53.46M 53M 51.31M 51.31M 51.31M 50.36M
retainedEarnings 453.26M 520.53M 562.2M 611.3M 660.26M 772M 1.11B 1.2B 1.11B 1.11B
additionalPaidInCapital 636.05M 636.05M 635.13M 635.13M 633.28M 633M 631.13M 631.13M 631.13M 630.18M
date 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31
netIncome -49M -111M -337M -89M 90M 4M -109M -30M -29M -26M
depreciationAndAmortization - - - - - - - - - -
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - - - - - - - - - -
changeInWorkingCapital - - - - - - - - - -
accountsReceivables - - - - - - - - - -
inventory - - - - - - - - - -
accountsPayables - - - - - - - - - -
otherWorkingCapital - - - - - - - - - -
otherNonCashItems 49M 111M 337M 89M -90M -4M 109M 30M 29M 26M
netCashProvidedByOperatingActivities - - - - - - - - - -
investmentsInPropertyPlantAndEquipment - - - - - - - - - -
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - - - - - - - - - -
netCashProvidedByInvestingActivities - - - - - - - - - -
netDebtIssuance - - - - - - - - - -
longTermNetDebtIssuance - - - - - - - - - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance - - - - - - - - - -
netCommonStockIssuance - - - - - - - - - -
commonStockIssuance - - - - - - - - - -
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - - - - - - - - - -
netCashProvidedByFinancingActivities - - - - - - - - - -