9212.T
Green Earth Institute Co.,Ltd.
グロース · サービス業 · 情報通信・サービスその他 · JP
JPY 265.00
−1.12%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 1.1B | 1.1B | 1.0B | 897.0M | 585.0M |
| Cost of Revenue | 14.3M | 432.9M | 560.7M | 478.1M | 255.4M |
| Gross Profit | 49.5M | 642.5M | 441.8M | 419.3M | 329.7M |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 175.2M | 646.7M | 590.6M | 526.3M | 428.8M |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 175.2M | 646.7M | 590.6M | 526.3M | 428.8M |
| Cost and Expenses | 1.1B | 1.1B | 1.1B | 1.0B | 684.0M |
| Operating Income (EBIT) | (8.0M) | (4.0M) | (148.0M) | (106.0M) | (99.0M) |
| Non-Operating | |||||
| Interest Income | — | 3.0M | 228.0K | 28.0K | 20.0K |
| Interest Expense | 334.0K | 1.4M | 2.0M | 1.4M | 869.0K |
| Net Interest Income | — | 1.5M | (1.8M) | (1.4M) | (849.0K) |
| Other Non-Op Income/Expense | 1.2M | 161.2M | 10.7M | (1.2M) | (14.8M) |
| Non-Operating Income (excl Interest) | 8.0K | 159.7M | 12.5M | 656.0K | 12.4M |
| EBT (Pre-Tax Income) | (124.6M) | 157.0M | (131.6M) | (108.2M) | (223.6M) |
| Income Tax Expense | 563.0K | 29.7M | 2.3M | 4.1M | 10.8M |
| Bottom Line | |||||
| Net Income | 123.0M | 127.0M | (133.0M) | (112.0M) | (234.0M) |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 123.0M | 127.0M | (133.0M) | (112.0M) | (234.0M) |
| Per Share | |||||
| Basic EPS | ¥11 | ¥11 | (¥12) | (¥10) | (¥22) |
| Diluted EPS | ¥11 | ¥11 | — | — | — |
| Revenue Per Share | ¥97 | ¥95 | ¥89 | ¥80 | ¥56 |
| Shares | |||||
| Basic Shares Outstanding | 11.4M | 11.3M | 11.3M | 11.3M | 10.5M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | 28.3M | (133.3M) | (98.9M) | (73.9M) |
| D&A | — | 32.3M | 14.7M | 7.1M | 25.1M |
| EBIT | (8.0M) | (4.0M) | (148.0M) | (106.0M) | (99.0M) |
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