GMO Media Inc.
6180.T · JPX
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Revenue | ¥1,730,934 | ¥1,741,331 | ¥1,926,326 | ¥1,697,000 |
| % Growth | -0.6% | -9.6% | 13.5% | – |
| Cost of Goods Sold | ¥898,117 | ¥888,108 | ¥1,006,448 | ¥930,000 |
| Gross Profit | ¥832,817 | ¥853,223 | ¥919,878 | ¥767,000 |
| % Margin | 48.1% | 49% | 47.8% | 45.2% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥0 | ¥0 | ¥0 | ¥171,000 |
| SG&A Expenses | ¥591,897 | ¥627,812 | ¥583,896 | ¥366,000 |
| Sales & Mktg Exp. | ¥0 | ¥0 | ¥0 | ¥195,000 |
| Other Operating Expenses | ¥0 | ¥0 | ¥0 | ¥231,000 |
| Operating Expenses | ¥591,897 | ¥627,812 | ¥583,896 | ¥597,000 |
| Operating Income | ¥240,920 | ¥225,411 | ¥335,982 | ¥170,000 |
| % Margin | 13.9% | 12.9% | 17.4% | 10% |
| Other Income/Exp. Net | ¥4,465 | -¥1,740 | -¥1,845 | -¥2,000 |
| Pre-Tax Income | ¥245,385 | ¥223,671 | ¥334,137 | ¥168,000 |
| Tax Expense | ¥81,904 | ¥38,511 | ¥90,717 | ¥24,000 |
| Net Income | ¥163,481 | ¥185,159 | ¥243,420 | ¥144,000 |
| % Margin | 9.4% | 10.6% | 12.6% | 8.5% |
| EPS | 91.16 | 103.28 | 135.77 | 79.13 |
| % Growth | -11.7% | -23.9% | 71.6% | – |
| EPS Diluted | 89.48 | 101.6 | 133.57 | 78.94 |
| Weighted Avg Shares Out | 1,793 | 1,793 | 1,793 | 1,820 |
| Weighted Avg Shares Out Dil | 1,827 | 1,822 | 1,822 | 1,824 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥2,795 | ¥2,188 | ¥2,244 | ¥1,657 |
| Interest Expense | ¥287 | ¥231 | ¥107 | ¥16 |
| Depreciation & Amortization | ¥31,533 | ¥28,096 | ¥22,240 | ¥17,177 |
| EBITDA | ¥277,203 | ¥252,285 | ¥356,485 | ¥185,203 |
| % Margin | 16% | 14.5% | 18.5% | 10.9% |