6180.T
GMO Media,Inc.
グロース · サービス業 · 情報通信・サービスその他 · JP
JPY 3,835.00
−1.03%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 7.0B | 7.1B | 6.6B | 6.3B | 5.6B |
| Cost of Revenue | 983.2M | 3.8B | 3.6B | 3.5B | 3.3B |
| Gross Profit | 799.5M | 3.4B | 3.0B | 2.8B | 2.3B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 599.4M | 2.5B | 2.2B | 2.2B | 2.0B |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 599.4M | 2.5B | 2.2B | 2.2B | 2.0B |
| Cost and Expenses | 6.2B | 6.2B | 5.8B | 5.7B | 5.3B |
| Operating Income (EBIT) | 766.0M | 901.0M | 762.0M | 533.0M | 310.0M |
| Non-Operating | |||||
| Interest Income | 4.2M | 10.0M | 3.7M | 752.0K | 827.0K |
| Interest Expense | 100.0K | 799.0K | 102.0K | 226.0K | 368.0K |
| Net Interest Income | 4.1M | 9.2M | 3.6M | 526.0K | 459.0K |
| Other Non-Op Income/Expense | 1.5M | (4.5M) | (3.2M) | 6.4M | (2.9M) |
| Non-Operating Income (excl Interest) | 360.0K | 6.7M | 8.8M | 11.2M | 2.3M |
| EBT (Pre-Tax Income) | 201.6M | 888.6M | 759.4M | 526.6M | 267.9M |
| Income Tax Expense | 52.3M | 241.7M | 188.0M | 165.3M | 84.8M |
| Bottom Line | |||||
| Net Income | 552.0M | 646.0M | 571.0M | 361.0M | 183.0M |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 552.0M | 646.0M | 571.0M | 361.0M | 183.0M |
| Per Share | |||||
| Basic EPS | ¥307 | ¥361 | ¥326 | ¥210 | ¥107 |
| Diluted EPS | ¥307 | ¥354 | ¥317 | ¥205 | ¥106 |
| Revenue Per Share | ¥3,857 | ¥3,966 | ¥3,772 | ¥3,634 | ¥3,262 |
| Shares | |||||
| Basic Shares Outstanding | 1.8M | 1.8M | 1.8M | 1.7M | 1.7M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | 982.4M | 812.8M | 575.2M | 351.7M |
| D&A | — | 81.4M | 50.8M | 42.2M | 41.7M |
| EBIT | 766.0M | 901.0M | 762.0M | 533.0M | 310.0M |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Mar 1, 2026