First Time Loading...

Gree Inc
TSE:3632

Watchlist Manager
Gree Inc Logo
Gree Inc
TSE:3632
Watchlist
Price: 461 JPY -0.43%
Updated: May 6, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

72.3B
-3%
Revenue
Growth Rates:
1 Year
-3%
3 Years
+15%
5 Years
-1%
7 Years
+15%
10 Years
-49%
11.2B
-8%
Operating Income
Growth Rates:
1 Year
+4%
3 Years
+74%
5 Years
+61%
7 Years
+13%
10 Years
-70%
9.1B
+5%
Net Income
Growth Rates:
1 Year
+22%
3 Years
+165%
5 Years
+197%
7 Years
-44%
10 Years
-36%

Earnings Waterfall
Gree Inc

Revenue
72.3B JPY
Cost of Revenue
-28B JPY
Gross Profit
44.3B JPY
Operating Expenses
-33B JPY
Operating Income
11.2B JPY
Other Expenses
-2.2B JPY
Net Income
9.1B JPY

Income Statement
Gree Inc

Rotate your device to view
Income Statement
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
142 845
N/A
136 025
-5%
125 598
-8%
115 691
-8%
107 194
-7%
98 110
-8%
92 456
-6%
86 343
-7%
80 347
-7%
75 168
-6%
69 878
-7%
65 476
-6%
62 697
-4%
61 768
-1%
65 369
+6%
72 077
+10%
76 188
+6%
78 180
+3%
77 925
0%
74 468
-4%
72 736
-2%
72 503
0%
70 936
-2%
68 578
-3%
67 286
-2%
65 083
-3%
62 665
-4%
62 574
0%
62 678
+0%
63 479
+1%
63 210
0%
61 176
-3%
64 146
+5%
68 756
+7%
74 906
+9%
77 822
+4%
74 891
-4%
76 195
+2%
75 440
-1%
74 637
-1%
72 298
-3%
Gross Profit
Cost of Revenue
(29 105)
(29 540)
(29 401)
(27 728)
(26 050)
(25 083)
(25 326)
(24 309)
(22 313)
(20 396)
(18 754)
(18 166)
(18 535)
(20 106)
(21 938)
(25 445)
(28 212)
(29 437)
(30 824)
(30 596)
(31 256)
(32 077)
(31 400)
(30 645)
(29 769)
(29 020)
(28 602)
(28 253)
(27 236)
(26 484)
(25 632)
(24 807)
(26 691)
(28 015)
(30 054)
(31 170)
(30 062)
(30 027)
(28 831)
(28 805)
(28 041)
Gross Profit
113 740
N/A
106 485
-6%
96 197
-10%
87 963
-9%
81 144
-8%
73 027
-10%
67 130
-8%
62 034
-8%
58 034
-6%
54 772
-6%
51 124
-7%
47 310
-7%
44 162
-7%
41 662
-6%
43 431
+4%
46 632
+7%
47 976
+3%
48 743
+2%
47 101
-3%
43 872
-7%
41 480
-5%
40 426
-3%
39 536
-2%
37 933
-4%
37 517
-1%
36 063
-4%
34 063
-6%
34 321
+1%
35 442
+3%
36 995
+4%
37 578
+2%
36 369
-3%
37 455
+3%
40 741
+9%
44 852
+10%
46 652
+4%
44 829
-4%
46 168
+3%
46 609
+1%
45 832
-2%
44 257
-3%
Operating Income
Operating Expenses
(76 204)
(69 810)
(61 190)
(56 358)
(53 958)
(50 880)
(46 897)
(43 793)
(40 525)
(38 538)
(36 885)
(34 912)
(34 264)
(33 854)
(35 434)
(38 485)
(38 989)
(38 522)
(37 680)
(35 529)
(34 512)
(34 685)
(34 060)
(32 896)
(32 631)
(31 492)
(30 901)
(30 417)
(28 994)
(28 221)
(26 717)
(25 874)
(27 793)
(31 065)
(33 354)
(35 123)
(34 092)
(34 786)
(34 111)
(33 693)
(33 041)
Selling, General & Administrative
(76 203)
(69 810)
(61 189)
(56 359)
(53 957)
(50 879)
(46 896)
(43 790)
(40 524)
(38 538)
(36 885)
(34 913)
(34 264)
(33 853)
(32 543)
(38 484)
(38 989)
(38 520)
(36 858)
(35 528)
(34 510)
(34 685)
(32 888)
(32 896)
(32 629)
(31 490)
(29 804)
(30 415)
(28 994)
(28 222)
(25 150)
(25 873)
(27 791)
(31 062)
(32 177)
(35 122)
(34 092)
(34 787)
(33 343)
(33 692)
(33 039)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2 890)
0
0
0
(821)
0
0
0
(1 171)
0
0
0
(1 096)
0
0
0
(1 565)
0
0
0
(1 177)
0
0
0
(767)
0
0
Other Operating Expenses
(1)
0
(1)
0
(1)
0
(1)
(3)
(1)
0
0
1
0
0
(1)
(1)
0
(2)
(1)
(1)
(2)
0
(1)
0
(2)
0
(1)
(2)
0
1
(2)
0
(2)
(3)
0
(1)
0
1
(1)
(1)
(2)
Operating Income
37 536
N/A
36 675
-2%
35 007
-5%
31 605
-10%
27 186
-14%
22 147
-19%
20 233
-9%
18 241
-10%
17 509
-4%
16 234
-7%
14 239
-12%
12 398
-13%
9 898
-20%
7 808
-21%
7 997
+2%
8 147
+2%
8 987
+10%
10 221
+14%
9 421
-8%
8 343
-11%
6 968
-16%
5 741
-18%
5 476
-5%
5 037
-8%
4 886
-3%
4 571
-6%
3 162
-31%
3 904
+23%
6 448
+65%
8 774
+36%
10 861
+24%
10 495
-3%
9 662
-8%
9 676
+0%
11 498
+19%
11 529
+0%
10 737
-7%
11 382
+6%
12 498
+10%
12 139
-3%
11 216
-8%
Pre-Tax Income
Interest Income Expense
8 035
6 134
1 218
2 834
10 047
13 110
14 534
12 524
3 909
834
(1 896)
(2 198)
(1 119)
558
5 561
3 321
1 924
704
858
1 062
523
496
341
45
3 510
3 876
3 797
3 292
(154)
1 828
3 091
3 342
3 772
2 241
2 655
3 430
2 070
1 794
969
471
1 079
Non-Reccuring Items
(19 704)
(15 699)
(6 312)
(3 305)
(21 852)
(21 533)
(33 087)
(30 979)
(12 539)
(12 876)
(3 114)
(821)
(475)
(914)
(6 546)
(6 760)
(6 790)
(6 233)
(3 799)
(3 640)
(3 817)
(3 638)
(1 373)
(1 143)
(1 208)
(1 371)
(967)
(1 049)
(1 326)
(1 311)
(580)
254
695
695
453
(279)
(850)
(823)
(731)
(728)
(112)
Gain/Loss on Disposition of Assets
0
0
58
0
0
0
0
0
0
0
259
626
626
626
626
0
0
307
307
1 319
1 319
1 012
1 012
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
805
871
238
389
268
287
310
377
202
73
(705)
(101)
566
620
575
1 029
512
503
37
61
76
86
75
41
29
13
39
18
10
60
26
20
0
(50)
(8)
(74)
(76)
(32)
(43)
(27)
180
Pre-Tax Income
26 672
N/A
27 981
+5%
30 209
+8%
31 523
+4%
15 649
-50%
14 011
-10%
1 990
-86%
163
-92%
9 081
+5 471%
4 265
-53%
8 783
+106%
9 904
+13%
9 496
-4%
8 698
-8%
8 213
-6%
5 737
-30%
4 633
-19%
5 502
+19%
6 824
+24%
7 145
+5%
5 069
-29%
3 697
-27%
5 531
+50%
3 980
-28%
7 217
+81%
7 089
-2%
6 031
-15%
6 165
+2%
4 978
-19%
9 351
+88%
13 398
+43%
14 111
+5%
14 129
+0%
12 562
-11%
14 598
+16%
14 606
+0%
11 881
-19%
12 321
+4%
12 693
+3%
11 855
-7%
12 363
+4%
Net Income
Tax Provision
(12 427)
(13 713)
(12 856)
(13 105)
(12 311)
(13 741)
(12 312)
(11 566)
(10 285)
(5 708)
(381)
6 925
6 670
7 601
3 902
(2 539)
(1 328)
(1 873)
(2 116)
(2 258)
(2 017)
(1 326)
(2 046)
(1 595)
(2 433)
(2 329)
(3 322)
(3 190)
(1 565)
(2 035)
132
46
(1 181)
(1 751)
(4 474)
(4 540)
(4 475)
(4 632)
(3 416)
(3 216)
(3 322)
Income from Continuing Operations
14 245
14 268
17 353
18 418
3 338
270
(10 322)
(11 403)
(1 204)
(1 443)
8 402
16 829
16 166
16 299
12 115
3 198
3 305
3 629
4 708
4 887
3 052
2 371
3 485
2 385
4 784
4 760
2 709
2 975
3 413
7 316
13 530
14 157
12 948
10 811
10 124
10 066
7 406
7 689
9 277
8 639
9 041
Income to Minority Interest
(21)
(12)
(6)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
1
1
0
1
1
6
2
3
(1)
(5)
2
(2)
(4)
(4)
(5)
0
7
21
Net Income (Common)
14 224
N/A
14 255
+0%
17 347
+22%
18 418
+6%
3 340
-82%
271
-92%
(10 322)
N/A
(11 403)
-10%
(1 206)
+89%
(1 444)
-20%
8 402
N/A
16 831
+100%
16 168
-4%
16 301
+1%
12 116
-26%
3 197
-74%
3 304
+3%
3 628
+10%
4 708
+30%
4 887
+4%
3 054
-38%
2 376
-22%
3 485
+47%
2 387
-32%
4 784
+100%
4 756
-1%
2 709
-43%
2 976
+10%
3 418
+15%
7 317
+114%
13 533
+85%
14 154
+5%
12 942
-9%
10 813
-16%
10 121
-6%
10 061
-1%
7 401
-26%
7 682
+4%
9 278
+21%
8 648
-7%
9 064
+5%
EPS (Diluted)
59.76
N/A
59.89
+0%
72.88
+22%
76.1
+4%
14.09
-81%
1.15
-92%
-43.85
N/A
-48.52
-11%
-5.13
+89%
-6.14
-20%
35.73
N/A
71.62
+100%
68.8
-4%
69.07
+0%
51.44
-26%
13.43
-74%
13.88
+3%
15.63
+13%
19.95
+28%
20.7
+4%
12.92
-38%
10.03
-22%
14.76
+47%
10.33
-30%
20.66
+100%
20.59
0%
11.74
-43%
12.24
+4%
16.48
+35%
33.37
+102%
61.21
+83%
67.52
+10%
68.42
+1%
61.66
-10%
54.01
-12%
57.43
+6%
43.4
-24%
44.19
+2%
53.47
+21%
50.09
-6%
53.06
+6%

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 134,600+ 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.