First Time Loading...

Geo Holdings Corp
TSE:2681

Watchlist Manager
Geo Holdings Corp Logo
Geo Holdings Corp
TSE:2681
Watchlist
Price: 1 822 JPY 4.53% Market Closed
Updated: May 18, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

433.8B
+2%
Revenue
Growth Rates:
1 Year
+15%
3 Years
+32%
5 Years
+48%
7 Years
+62%
10 Years
+65%
16.8B
+33%
Operating Income
Growth Rates:
1 Year
+58%
3 Years
+290%
5 Years
+7%
7 Years
+94%
10 Years
+83%
10.9B
+41%
Net Income
Growth Rates:
1 Year
+92%
3 Years
-
5 Years
+6%
7 Years
+158%
10 Years
+186%

Earnings Waterfall
Geo Holdings Corp

Revenue
433.8B JPY
Cost of Revenue
-274B JPY
Gross Profit
159.8B JPY
Operating Expenses
-143B JPY
Operating Income
16.8B JPY
Other Expenses
-5.9B JPY
Net Income
10.9B JPY

Income Statement
Geo Holdings Corp

Rotate your device to view
Income Statement
Currency: JPY
Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024
Revenue
Revenue
262 324
N/A
263 595
+0%
265 000
+1%
269 076
+2%
270 308
+0%
270 757
+0%
269 922
0%
267 510
-1%
267 910
+0%
269 019
+0%
266 271
-1%
267 493
+0%
268 079
+0%
268 738
+0%
281 314
+5%
291 340
+4%
299 262
+3%
302 280
+1%
295 693
-2%
295 389
0%
292 560
-1%
292 053
0%
298 035
+2%
297 249
0%
305 057
+3%
323 999
+6%
325 587
+0%
326 412
+0%
328 358
+1%
321 586
-2%
321 728
+0%
329 953
+3%
334 788
+1%
340 077
+2%
355 402
+5%
369 493
+4%
377 300
+2%
402 648
+7%
420 499
+4%
425 005
+1%
433 848
+2%
Gross Profit
Cost of Revenue
(152 301)
(154 632)
(155 533)
(158 576)
(157 825)
(156 477)
(154 835)
(151 520)
(151 798)
(153 290)
(151 897)
(154 242)
(156 082)
(156 232)
(166 084)
(173 590)
(179 678)
(181 450)
(174 989)
(174 217)
(170 787)
(169 645)
(175 751)
(175 493)
(181 257)
(196 698)
(198 235)
(199 470)
(203 134)
(198 580)
(197 843)
(202 521)
(203 990)
(206 096)
(218 122)
(227 873)
(234 817)
(255 071)
(270 789)
(271 529)
(274 024)
Gross Profit
110 023
N/A
108 963
-1%
109 467
+0%
110 500
+1%
112 483
+2%
114 280
+2%
115 087
+1%
115 990
+1%
116 112
+0%
115 729
0%
114 374
-1%
113 251
-1%
111 997
-1%
112 506
+0%
115 230
+2%
117 750
+2%
119 584
+2%
120 830
+1%
120 704
0%
121 172
+0%
121 773
+0%
122 408
+1%
122 284
0%
121 756
0%
123 800
+2%
127 301
+3%
127 352
+0%
126 942
0%
125 224
-1%
123 006
-2%
123 885
+1%
127 432
+3%
130 798
+3%
133 981
+2%
137 280
+2%
141 620
+3%
142 483
+1%
147 577
+4%
149 710
+1%
153 476
+3%
159 824
+4%
Operating Income
Operating Expenses
(100 825)
(102 584)
(103 069)
(103 125)
(102 925)
(101 039)
(99 970)
(99 254)
(99 560)
(100 635)
(101 782)
(103 469)
(103 335)
(103 180)
(103 246)
(103 121)
(105 191)
(105 474)
(106 178)
(106 554)
(106 105)
(107 862)
(109 356)
(111 923)
(113 778)
(116 324)
(118 288)
(119 562)
(120 913)
(121 097)
(121 715)
(121 917)
(122 625)
(122 936)
(124 297)
(127 751)
(131 863)
(135 194)
(138 075)
(140 870)
(143 010)
Selling, General & Administrative
(100 823)
(102 581)
(103 067)
(103 124)
(98 695)
(101 039)
(99 969)
(99 254)
(95 325)
(100 634)
(101 782)
(103 468)
(103 334)
(103 179)
(103 246)
(103 120)
(104 915)
(105 472)
(106 176)
(106 553)
(106 104)
(107 862)
(109 355)
(111 922)
(113 778)
(116 325)
(118 288)
(119 562)
(120 911)
(121 093)
(121 714)
(121 914)
(122 624)
(122 936)
(124 295)
(127 752)
(131 862)
(135 193)
(138 074)
(140 868)
(143 009)
Depreciation & Amortization
0
0
0
0
0
0
0
0
(4 234)
0
0
0
0
0
0
0
(275)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
0
(3)
0
0
(4 230)
0
(1)
0
(1)
(1)
0
(1)
(1)
(1)
0
(1)
(1)
(2)
(2)
(1)
(1)
0
(1)
0
0
0
0
0
(2)
(4)
(1)
(3)
(1)
0
0
1
(1)
(1)
(1)
(2)
(1)
Operating Income
9 198
N/A
6 379
-31%
6 398
+0%
7 375
+15%
9 558
+30%
13 241
+39%
15 117
+14%
16 736
+11%
16 552
-1%
15 094
-9%
12 592
-17%
9 782
-22%
8 662
-11%
9 326
+8%
11 984
+29%
14 629
+22%
14 393
-2%
15 356
+7%
14 526
-5%
14 618
+1%
15 668
+7%
14 546
-7%
12 928
-11%
9 833
-24%
10 022
+2%
10 977
+10%
9 064
-17%
7 380
-19%
4 311
-42%
1 909
-56%
2 170
+14%
5 515
+154%
8 173
+48%
11 045
+35%
12 983
+18%
13 869
+7%
10 620
-23%
12 383
+17%
11 635
-6%
12 606
+8%
16 814
+33%
Pre-Tax Income
Interest Income Expense
(332)
0
0
0
(117)
(59)
(117)
(175)
(181)
0
0
(8)
(112)
0
0
0
(130)
0
0
0
(120)
(36)
0
0
(118)
(41)
0
0
(168)
(11)
146
93
515
936
1 120
538
500
919
455
475
888
Non-Reccuring Items
(1 618)
(1 780)
(1 812)
(2 014)
(1 543)
(1 323)
(1 048)
(648)
(1 333)
(1 305)
(1 733)
(1 923)
(2 024)
(2 297)
(2 084)
(1 883)
(2 470)
(2 469)
(2 293)
(2 120)
(952)
(901)
(918)
(912)
(2 781)
(2 766)
(2 869)
(3 666)
(2 803)
(2 710)
(2 556)
(1 769)
(2 016)
(1 739)
(1 730)
(1 771)
(1 250)
(1 285)
(1 359)
(1 365)
(1 788)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
344
345
Total Other Income
478
249
177
527
588
569
1 024
1 102
1 453
1 211
935
752
538
515
518
531
709
1 100
1 026
886
2 084
1 399
1 424
1 561
860
667
690
520
804
597
826
1 307
1 429
1 320
1 139
859
805
962
936
997
1 047
Pre-Tax Income
7 726
N/A
4 848
-37%
4 763
-2%
5 888
+24%
8 486
+44%
12 428
+46%
14 976
+21%
17 015
+14%
16 491
-3%
15 000
-9%
11 794
-21%
8 603
-27%
7 064
-18%
7 544
+7%
10 418
+38%
13 277
+27%
12 502
-6%
13 987
+12%
13 259
-5%
13 384
+1%
16 680
+25%
15 008
-10%
13 434
-10%
10 482
-22%
7 983
-24%
8 837
+11%
6 885
-22%
4 234
-39%
2 144
-49%
(215)
N/A
586
N/A
5 146
+778%
8 101
+57%
11 562
+43%
13 512
+17%
13 495
0%
10 675
-21%
12 979
+22%
11 667
-10%
13 057
+12%
17 306
+33%
Net Income
Tax Provision
(3 987)
(1 003)
(930)
(1 167)
(1 149)
(4 261)
(5 104)
(5 649)
(5 927)
(5 128)
(4 231)
(3 095)
(2 841)
(3 255)
(4 243)
(5 263)
(5 888)
(6 435)
(6 032)
(6 191)
(6 378)
(5 983)
(5 417)
(4 456)
(4 139)
(4 105)
(4 509)
(3 590)
(2 896)
(2 404)
(1 841)
(2 608)
(2 115)
(3 067)
(3 726)
(4 585)
(4 994)
(5 504)
(4 795)
(5 280)
(6 356)
Income from Continuing Operations
3 739
3 845
3 833
4 721
7 337
8 167
9 872
11 366
10 564
9 872
7 563
5 508
4 223
4 289
6 175
8 014
6 614
7 552
7 227
7 193
10 302
9 025
8 017
6 026
3 844
4 732
2 376
644
(752)
(2 619)
(1 255)
2 538
5 986
8 495
9 786
8 910
5 681
7 475
6 872
7 777
10 950
Income to Minority Interest
70
78
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(20)
(47)
Net Income (Common)
3 808
N/A
3 924
+3%
3 841
-2%
4 719
+23%
7 337
+55%
8 166
+11%
9 871
+21%
11 367
+15%
10 563
-7%
9 870
-7%
7 563
-23%
5 507
-27%
4 223
-23%
4 289
+2%
6 175
+44%
8 014
+30%
6 614
-17%
7 552
+14%
7 226
-4%
7 193
0%
10 301
+43%
9 025
-12%
8 016
-11%
6 024
-25%
3 844
-36%
4 731
+23%
2 377
-50%
644
-73%
(752)
N/A
(2 618)
-248%
(1 256)
+52%
2 538
N/A
5 985
+136%
8 493
+42%
9 785
+15%
8 909
-9%
5 681
-36%
7 475
+32%
6 873
-8%
7 757
+13%
10 902
+41%
EPS (Diluted)
70.51
N/A
72.66
+3%
71.12
-2%
89.03
+25%
137.68
+55%
154.07
+12%
186.24
+21%
214.47
+15%
204.62
-5%
205.62
+0%
157.56
-23%
114.72
-27%
87.19
-24%
89.35
+2%
128.64
+44%
166.95
+30%
137.24
-18%
157.33
+15%
164.22
+4%
163.06
-1%
228.61
+40%
205.23
-10%
184.12
-10%
140.94
-23%
89.02
-37%
111.39
+25%
56.06
-50%
15.18
-73%
-17.74
N/A
-61.63
-247%
-29.56
+52%
59.75
N/A
140.9
+136%
199.95
+42%
230.37
+15%
208.22
-10%
135.34
-35%
188.21
+39%
172.32
-8%
194.11
+13%
273.43
+41%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 138,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.