GrandesGRANDES,Inc.3261東証グロース不動産業FY ending Dec 2025, consolidated, J-GAAP

What does Grandes do with its cash?

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

※ Operating cash flow is negative

Operating cash flow
-¥525.8M
Capex
¥23.8M
of revenue 0.7%
Free cash flow
-¥549.6M
Returned to shareholders
¥81.8M
Dividend per share
¥15

Cash flow ratios

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

Net income-¥3.1M
Operating cash flow-¥525.8M
Cash conversion (operating CF ÷ operating income)
-4079.4%
Cash vs. profit gap
-¥522.7M
CapEx intensity (capex ÷ revenue)
0.7%

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

Five-year trend

Operating cash flow-¥525.8M
FY ending Dec 2021: ¥845.7M¥845.7MFY ending Dec 2022: ¥685.8M¥685.8MFY ending Dec 2023: -¥221.9M-¥221.9MFY ending Dec 2024: ¥176.7M¥176.7MFY ending Dec 2025: -¥525.8M-¥525.8MFY21FY22FY23FY24FY25
Free cash flow-¥549.6M
FY ending Dec 2021: ¥840.6M¥840.6MFY ending Dec 2022: ¥685.5M¥685.5MFY ending Dec 2023: -¥229.9M-¥229.9MFY ending Dec 2024: ¥165.7M¥165.7MFY ending Dec 2025: -¥549.6M-¥549.6MFY21FY22FY23FY24FY25
Net income-¥3.1M
FY ending Dec 2021: ¥182.7M¥182.7MFY ending Dec 2022: ¥65.7M¥65.7MFY ending Dec 2023: ¥178.7M¥178.7MFY ending Dec 2024: ¥251.1M¥251.1MFY ending Dec 2025: -¥3.1M-¥3.1MFY21FY22FY23FY24FY25

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20期(2025/01/01-2025/12/31)

    ID S100XTGC2026-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第19期(2024/01/01-2024/12/31)

    ID S100VHVC2025-03-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第18期(2023/01/01-2023/12/31)

    ID S100T5ZQ2024-03-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第17期(2022/01/01-2022/12/31)

    ID S100QIAK2023-03-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第16期(令和3年1月1日-令和3年12月31日)

    ID S100NQ442022-03-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第15期(令和2年1月1日-令和2年12月31日)

    ID S100L13W2021-03-26Open

Extracted from XBRL: 47 / 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.