G
Gremz Inc
TSE:3150
Gremz Inc
TSE:3150
Price:
2 061 JPY
2.59%
Market Closed
Updated:
Apr 29, 2024
Income Statement
Earnings Waterfall
Gremz Inc
Gremz Inc
|
Revenue
|
30.8B
JPY
|
|
Cost of Revenue
|
-21.1B
JPY
|
|
Gross Profit
|
9.6B
JPY
|
|
Operating Expenses
|
-4.1B
JPY
|
|
Operating Income
|
5.5B
JPY
|
|
Other Expenses
|
-1.8B
JPY
|
|
Net Income
|
3.7B
JPY
|
Income Statement
Gremz Inc
Gremz Inc
Currency: JPY
| Dec-2013 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
5 606
N/A
|
5 782
+3%
|
5 985
+4%
|
6 144
+3%
|
6 013
-2%
|
6 172
+3%
|
6 249
+1%
|
6 390
+2%
|
6 669
+4%
|
6 739
+1%
|
6 973
+3%
|
7 205
+3%
|
7 349
+2%
|
7 110
-3%
|
7 379
+4%
|
7 523
+2%
|
8 083
+7%
|
8 980
+11%
|
9 570
+7%
|
10 449
+9%
|
11 433
+9%
|
12 138
+6%
|
13 109
+8%
|
14 025
+7%
|
14 879
+6%
|
15 490
+4%
|
16 164
+4%
|
16 301
+1%
|
16 589
+2%
|
19 312
+16%
|
20 026
+4%
|
21 396
+7%
|
22 688
+6%
|
23 252
+2%
|
25 195
+8%
|
28 777
+14%
|
31 406
+9%
|
31 392
0%
|
32 016
+2%
|
31 409
-2%
|
30 767
-2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 643)
|
(2 759)
|
(2 885)
|
(2 975)
|
(2 968)
|
(3 043)
|
(3 075)
|
(3 155)
|
(3 369)
|
(3 506)
|
(3 663)
|
(3 825)
|
(3 859)
|
(3 577)
|
(3 678)
|
(3 735)
|
(4 165)
|
(4 922)
|
(5 364)
|
(6 170)
|
(6 822)
|
(7 370)
|
(8 051)
|
(8 697)
|
(9 382)
|
(9 722)
|
(9 998)
|
(9 987)
|
(10 173)
|
(13 979)
|
(14 590)
|
(15 658)
|
(17 175)
|
(17 135)
|
(19 591)
|
(23 475)
|
(24 988)
|
(23 883)
|
(23 122)
|
(21 763)
|
(21 141)
|
|
| Gross Profit |
2 963
N/A
|
3 023
+2%
|
3 099
+3%
|
3 169
+2%
|
3 044
-4%
|
3 129
+3%
|
3 174
+1%
|
3 235
+2%
|
3 301
+2%
|
3 233
-2%
|
3 310
+2%
|
3 380
+2%
|
3 489
+3%
|
3 533
+1%
|
3 701
+5%
|
3 788
+2%
|
3 918
+3%
|
4 058
+4%
|
4 206
+4%
|
4 279
+2%
|
4 611
+8%
|
4 768
+3%
|
5 059
+6%
|
5 328
+5%
|
5 497
+3%
|
5 767
+5%
|
6 166
+7%
|
6 314
+2%
|
6 416
+2%
|
5 333
-17%
|
5 436
+2%
|
5 737
+6%
|
5 513
-4%
|
6 117
+11%
|
5 605
-8%
|
5 302
-5%
|
6 418
+21%
|
7 509
+17%
|
8 894
+18%
|
9 646
+8%
|
9 625
0%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 658)
|
(2 745)
|
(2 811)
|
(2 807)
|
(2 787)
|
(2 773)
|
(2 722)
|
(2 688)
|
(2 668)
|
(2 658)
|
(2 668)
|
(2 665)
|
(2 707)
|
(2 781)
|
(2 790)
|
(2 905)
|
(2 987)
|
(3 040)
|
(3 129)
|
(3 188)
|
(3 264)
|
(3 367)
|
(3 449)
|
(3 548)
|
(3 595)
|
(3 661)
|
(3 612)
|
(3 602)
|
(3 634)
|
(3 682)
|
(3 795)
|
(3 782)
|
(3 721)
|
(3 666)
|
(3 607)
|
(3 569)
|
(3 598)
|
(3 908)
|
(3 977)
|
(4 047)
|
(4 125)
|
|
| Selling, General & Administrative |
(2 658)
|
(2 744)
|
(2 811)
|
(2 807)
|
(2 787)
|
(2 773)
|
(2 722)
|
(2 687)
|
(2 668)
|
(2 658)
|
(2 668)
|
(2 665)
|
(2 707)
|
(2 781)
|
(2 790)
|
(2 905)
|
(2 987)
|
(3 040)
|
(3 129)
|
(3 188)
|
(3 264)
|
(3 367)
|
(3 450)
|
(3 548)
|
(3 595)
|
(3 661)
|
(3 612)
|
(3 602)
|
(3 634)
|
(3 682)
|
(3 795)
|
(3 782)
|
(3 721)
|
(3 666)
|
(3 607)
|
(3 569)
|
(3 598)
|
(3 908)
|
(3 977)
|
(4 047)
|
(4 125)
|
|
| Other Operating Expenses |
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)
|
0
|
(0)
|
|
| Operating Income |
305
N/A
|
278
-9%
|
289
+4%
|
362
+25%
|
258
-29%
|
356
+38%
|
452
+27%
|
547
+21%
|
633
+16%
|
575
-9%
|
642
+12%
|
715
+11%
|
783
+9%
|
752
-4%
|
911
+21%
|
883
-3%
|
931
+5%
|
1 019
+9%
|
1 077
+6%
|
1 091
+1%
|
1 347
+23%
|
1 401
+4%
|
1 609
+15%
|
1 780
+11%
|
1 903
+7%
|
2 107
+11%
|
2 554
+21%
|
2 713
+6%
|
2 782
+3%
|
1 651
-41%
|
1 641
-1%
|
1 955
+19%
|
1 792
-8%
|
2 451
+37%
|
1 998
-18%
|
1 733
-13%
|
2 820
+63%
|
3 601
+28%
|
4 917
+37%
|
5 598
+14%
|
5 500
-2%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(17)
|
4
|
(6)
|
(7)
|
(5)
|
(6)
|
(3)
|
(3)
|
79
|
80
|
78
|
77
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(3)
|
40
|
41
|
43
|
43
|
0
|
1
|
3
|
8
|
12
|
21
|
20
|
13
|
9
|
368
|
377
|
379
|
381
|
34
|
44
|
30
|
35
|
27
|
|
| Non-Reccuring Items |
(71)
|
1
|
(8)
|
(10)
|
(14)
|
(29)
|
(30)
|
(27)
|
(31)
|
(56)
|
(43)
|
(38)
|
(33)
|
(6)
|
(10)
|
(15)
|
(24)
|
(23)
|
(23)
|
(18)
|
(5)
|
(6)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(7)
|
(11)
|
(12)
|
(12)
|
337
|
340
|
340
|
340
|
(6)
|
(6)
|
(6)
|
(45)
|
|
| Gain/Loss on Disposition of Assets |
210
|
2
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Total Other Income |
16
|
4
|
23
|
16
|
17
|
19
|
29
|
30
|
38
|
34
|
43
|
54
|
55
|
56
|
50
|
57
|
87
|
86
|
81
|
83
|
49
|
47
|
59
|
46
|
59
|
59
|
46
|
48
|
47
|
75
|
84
|
85
|
87
|
55
|
47
|
37
|
42
|
43
|
71
|
71
|
39
|
|
| Pre-Tax Income |
444
N/A
|
289
-35%
|
299
+4%
|
360
+20%
|
256
-29%
|
340
+33%
|
448
+32%
|
547
+22%
|
719
+31%
|
632
-12%
|
719
+14%
|
808
+12%
|
797
-1%
|
796
0%
|
945
+19%
|
919
-3%
|
989
+8%
|
1 076
+9%
|
1 130
+5%
|
1 195
+6%
|
1 429
+20%
|
1 483
+4%
|
1 706
+15%
|
1 822
+7%
|
1 959
+8%
|
2 165
+11%
|
2 606
+20%
|
2 770
+6%
|
2 848
+3%
|
1 738
-39%
|
1 725
-1%
|
2 037
+18%
|
2 234
+10%
|
3 218
+44%
|
2 763
-14%
|
2 490
-10%
|
3 234
+30%
|
3 682
+14%
|
5 012
+36%
|
5 696
+14%
|
5 521
-3%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(104)
|
(132)
|
(141)
|
(170)
|
(110)
|
(147)
|
(185)
|
(213)
|
(270)
|
(233)
|
(287)
|
(299)
|
(313)
|
(291)
|
(316)
|
(315)
|
(328)
|
(373)
|
(379)
|
(400)
|
(473)
|
(481)
|
(555)
|
(588)
|
(623)
|
(682)
|
(838)
|
(865)
|
(896)
|
(617)
|
(582)
|
(716)
|
(790)
|
(1 059)
|
(944)
|
(876)
|
(1 102)
|
(1 216)
|
(1 624)
|
(1 834)
|
(1 779)
|
|
| Income from Continuing Operations |
339
|
157
|
159
|
191
|
146
|
193
|
263
|
334
|
449
|
400
|
432
|
509
|
485
|
506
|
629
|
605
|
660
|
703
|
752
|
795
|
956
|
1 002
|
1 152
|
1 234
|
1 336
|
1 484
|
1 767
|
1 905
|
1 951
|
1 121
|
1 143
|
1 320
|
1 444
|
2 159
|
1 819
|
1 615
|
2 132
|
2 465
|
3 388
|
3 863
|
3 742
|
|
| Income to Minority Interest |
(10)
|
(3)
|
(4)
|
(6)
|
(2)
|
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
|
|
| Net Income (Common) |
329
N/A
|
154
-53%
|
154
+0%
|
186
+20%
|
145
-22%
|
194
+34%
|
264
+36%
|
337
+28%
|
451
+34%
|
400
-11%
|
432
+8%
|
509
+18%
|
485
-5%
|
506
+4%
|
629
+24%
|
605
-4%
|
660
+9%
|
703
+6%
|
752
+7%
|
795
+6%
|
956
+20%
|
1 002
+5%
|
1 152
+15%
|
1 234
+7%
|
1 336
+8%
|
1 484
+11%
|
1 767
+19%
|
1 905
+8%
|
1 951
+2%
|
1 121
-43%
|
1 143
+2%
|
1 320
+15%
|
1 444
+9%
|
2 159
+49%
|
1 819
-16%
|
1 615
-11%
|
2 132
+32%
|
2 465
+16%
|
3 388
+37%
|
3 863
+14%
|
3 742
-3%
|
|
| EPS (Diluted) |
31.05
N/A
|
15.4
-50%
|
14.97
-3%
|
17.01
+14%
|
12.46
-27%
|
17.54
+41%
|
22.99
+31%
|
29.33
+28%
|
38.86
+32%
|
17.3
-55%
|
37.22
+115%
|
43.89
+18%
|
41.79
-5%
|
21.82
-48%
|
53.75
+146%
|
52.11
-3%
|
56.44
+8%
|
30.14
-47%
|
63.68
+111%
|
67.36
+6%
|
81.43
+21%
|
42.87
-47%
|
50.36
+17%
|
53.91
+7%
|
58.35
+8%
|
64.83
+11%
|
77.09
+19%
|
82.9
+8%
|
84.09
+1%
|
48.74
-42%
|
49.65
+2%
|
57.26
+15%
|
62.57
+9%
|
93.66
+50%
|
79.02
-16%
|
70.13
-11%
|
92.61
+32%
|
107.04
+16%
|
146.73
+37%
|
167.23
+14%
|
161.96
-3%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
