GMO Media Inc.
6180.T · JPX
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | ¥6,606 | ¥6,266 | ¥5,588 | ¥8,576 |
| % Growth | 5.4% | 12.1% | -34.8% | – |
| Cost of Goods Sold | ¥3,637 | ¥3,483 | ¥3,291 | ¥6,417 |
| Gross Profit | ¥2,969 | ¥2,783 | ¥2,296 | ¥2,158 |
| % Margin | 44.9% | 44.4% | 41.1% | 25.2% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥1,780 | ¥1,770 | ¥1,501 | ¥1,334 |
| SG&A Expenses | ¥1,975 | ¥2,021 | ¥1,822 | ¥2,015 |
| Sales & Mktg Exp. | ¥195 | ¥251 | ¥321 | ¥681 |
| Other Operating Expenses | ¥232 | ¥228 | ¥164 | ¥94 |
| Operating Expenses | ¥2,207 | ¥2,249 | ¥1,986 | ¥2,109 |
| Operating Income | ¥763 | ¥534 | ¥310 | ¥49 |
| % Margin | 11.5% | 8.5% | 5.6% | 0.6% |
| Other Income/Exp. Net | -¥3 | -¥7 | -¥42 | ¥12 |
| Pre-Tax Income | ¥759 | ¥527 | ¥268 | ¥61 |
| Tax Expense | ¥188 | ¥165 | ¥85 | ¥54 |
| Net Income | ¥571 | ¥361 | ¥183 | ¥7 |
| % Margin | 8.6% | 5.8% | 3.3% | 0.1% |
| EPS | 326.06 | 209.57 | 106.84 | 4.2 |
| % Growth | 55.6% | 96.2% | 2,443.8% | – |
| EPS Diluted | 316.65 | 204.58 | 105.97 | 4.15 |
| Weighted Avg Shares Out | 2 | 2 | 2 | 2 |
| Weighted Avg Shares Out Dil | 2 | 2 | 2 | 2 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥4 | ¥1 | ¥1 | ¥1 |
| Interest Expense | ¥0 | ¥0 | ¥0 | ¥1 |
| Depreciation & Amortization | ¥54 | ¥47 | ¥45 | ¥37 |
| EBITDA | ¥813 | ¥574 | ¥314 | ¥98 |
| % Margin | 12.3% | 9.2% | 5.6% | 1.1% |