First Time Loading...

GMO Internet Inc
TSE:9449

Watchlist Manager
GMO Internet Inc Logo
GMO Internet Inc
TSE:9449
Watchlist
Price: 2 584.5 JPY -0.23% Market Closed
Updated: Jul 16, 2024
Have any thoughts about
GMO Internet Inc?
Write Note

Income Statement

Earnings Waterfall
GMO Internet Inc

Revenue
261.9B JPY
Cost of Revenue
-106.7B JPY
Gross Profit
155.2B JPY
Operating Expenses
-109.3B JPY
Operating Income
45.9B JPY
Other Expenses
-30.1B JPY
Net Income
15.8B JPY

Income Statement
GMO Internet Inc

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
97 920
N/A
99 475
+2%
103 620
+4%
109 368
+6%
114 925
+5%
120 485
+5%
124 294
+3%
126 337
+2%
126 927
+0%
129 473
+2%
131 386
+1%
135 026
+3%
137 893
+2%
142 659
+3%
147 551
+3%
154 256
+5%
161 921
+5%
171 186
+6%
179 011
+5%
185 177
+3%
188 335
+2%
189 945
+1%
195 026
+3%
196 171
+1%
203 007
+3%
206 633
+2%
206 469
0%
210 559
+2%
218 106
+4%
224 539
+3%
230 199
+3%
241 612
+5%
236 431
-2%
246 688
+4%
247 795
+0%
245 696
-1%
255 224
+4%
250 183
-2%
255 107
+2%
258 643
+1%
261 911
+1%
Gross Profit
Cost of Revenue
(44 600)
(46 159)
(48 471)
(50 830)
(53 820)
(55 821)
(57 887)
(60 068)
(60 858)
(62 714)
(64 800)
(66 778)
(68 820)
(72 955)
(75 356)
(78 336)
(81 272)
(85 250)
(89 727)
(94 896)
(97 579)
(99 378)
(100 553)
(100 378)
(102 318)
(102 261)
(103 185)
(104 883)
(106 871)
(109 333)
(111 165)
(112 729)
(106 208)
(101 776)
(98 655)
(95 809)
(101 201)
(104 641)
(106 639)
(105 512)
(106 736)
Gross Profit
53 320
N/A
53 316
0%
55 149
+3%
58 538
+6%
61 105
+4%
64 664
+6%
66 407
+3%
66 269
0%
66 069
0%
66 759
+1%
66 586
0%
68 248
+2%
69 073
+1%
69 704
+1%
72 195
+4%
75 920
+5%
80 649
+6%
85 936
+7%
89 284
+4%
90 281
+1%
90 756
+1%
90 567
0%
94 473
+4%
95 793
+1%
100 689
+5%
104 372
+4%
103 284
-1%
105 676
+2%
111 235
+5%
115 206
+4%
119 034
+3%
128 883
+8%
130 223
+1%
144 912
+11%
149 140
+3%
149 887
+1%
154 023
+3%
145 542
-6%
148 468
+2%
153 131
+3%
155 175
+1%
Operating Income
Operating Expenses
(42 959)
(43 217)
(44 198)
(45 679)
(46 651)
(48 278)
(50 037)
(51 521)
(51 459)
(51 757)
(50 877)
(51 231)
(52 176)
(53 880)
(56 170)
(58 278)
(61 275)
(64 008)
(66 313)
(68 494)
(69 238)
(69 606)
(70 074)
(70 514)
(72 127)
(73 630)
(75 417)
(77 783)
(79 146)
(81 113)
(83 026)
(87 719)
(90 410)
(95 427)
(100 599)
(106 141)
(110 415)
(112 119)
(112 647)
(110 660)
(109 258)
Selling, General & Administrative
(42 957)
(43 215)
(44 196)
(42 416)
(46 577)
(48 204)
(49 962)
(48 358)
(51 458)
(51 757)
(50 877)
(48 757)
(52 177)
(53 879)
(56 170)
(55 273)
(61 274)
(64 008)
(66 313)
(64 963)
(69 237)
(69 605)
(70 074)
(66 216)
(72 127)
(73 630)
(75 416)
(72 553)
(79 146)
(81 112)
(83 026)
(81 416)
(90 408)
(95 426)
(100 597)
(96 642)
(110 412)
(112 117)
(112 645)
(102 019)
(109 257)
Research & Development
0
0
0
(1)
0
0
0
(1)
0
0
0
0
0
0
0
(66)
0
0
0
(203)
0
0
0
(248)
0
0
0
(152)
0
0
0
(273)
0
0
0
(197)
0
0
0
(257)
0
Depreciation & Amortization
0
0
0
(3 260)
0
0
0
(3 161)
0
0
0
(2 474)
0
0
0
(2 938)
0
0
0
(3 328)
0
0
0
(4 050)
0
0
0
(5 077)
0
0
0
(6 029)
0
0
0
(9 300)
0
0
0
(8 382)
0
Other Operating Expenses
(2)
(2)
(2)
0
(74)
(74)
(75)
(1)
(1)
0
0
0
0
(1)
0
(1)
0
0
0
0
(1)
0
0
0
0
0
0
(1)
0
(1)
0
(1)
(2)
0
(2)
(2)
(3)
(2)
0
(2)
(1)
Operating Income
10 361
N/A
10 099
-3%
10 951
+8%
12 859
+17%
14 454
+12%
16 386
+13%
16 370
0%
14 748
-10%
14 610
-1%
15 002
+3%
15 709
+5%
17 017
+8%
16 897
-1%
15 824
-6%
16 025
+1%
17 642
+10%
19 374
+10%
21 928
+13%
22 971
+5%
21 787
-5%
21 518
-1%
20 961
-3%
24 399
+16%
25 279
+4%
28 562
+13%
30 742
+8%
27 867
-9%
27 893
+0%
32 089
+15%
34 093
+6%
36 008
+6%
41 164
+14%
39 813
-3%
49 485
+24%
48 541
-2%
43 746
-10%
43 608
0%
33 423
-23%
35 821
+7%
42 471
+19%
45 917
+8%
Pre-Tax Income
Interest Income Expense
487
720
768
(141)
(147)
(138)
(144)
236
110
(376)
(228)
(82)
(194)
(41)
(283)
(376)
(671)
115
(71)
(1 561)
(1 528)
(2 517)
(2 608)
(960)
(1 230)
(1 230)
(1 219)
6 648
7 585
7 915
8 998
2 446
4 619
23 375
23 862
22 392
19 461
1 836
674
4 219
3 644
Non-Reccuring Items
(843)
(652)
(813)
(643)
(1 216)
(1 146)
(1 000)
(2 115)
(2 212)
(1 940)
(1 312)
(174)
68
(491)
(1 090)
(1 270)
(1 164)
(679)
(676)
(36 850)
(36 548)
(36 369)
(37 232)
(1 886)
(2 535)
(2 795)
(1 655)
(4 544)
(4 141)
(4 007)
(4 299)
(328)
(512)
(1 182)
(7 914)
(9 492)
(9 478)
(10 088)
(3 100)
(3 068)
(3 369)
Gain/Loss on Disposition of Assets
0
0
0
0
0
5 227
5 227
12 241
12 315
7 529
7 560
105
0
0
0
78
0
0
0
0
0
0
0
0
0
(370)
(352)
(462)
(306)
157
163
0
114
19
(36)
0
0
0
0
24
0
Total Other Income
323
291
273
500
474
(139)
(96)
38
39
199
196
(40)
50
179
163
50
192
(68)
(108)
(351)
(173)
54
131
188
345
361
471
391
635
414
755
433
657
876
1 762
1 014
1 438
1 143
6
(663)
67
Pre-Tax Income
10 328
N/A
10 458
+1%
11 179
+7%
12 575
+12%
13 565
+8%
20 190
+49%
20 357
+1%
25 148
+24%
24 862
-1%
20 414
-18%
21 925
+7%
16 826
-23%
16 821
0%
15 471
-8%
14 815
-4%
16 124
+9%
17 731
+10%
21 296
+20%
22 116
+4%
(16 975)
N/A
(16 731)
+1%
(17 871)
-7%
(15 310)
+14%
22 621
N/A
25 142
+11%
26 708
+6%
25 112
-6%
29 926
+19%
35 862
+20%
38 572
+8%
41 625
+8%
43 715
+5%
44 691
+2%
72 573
+62%
66 215
-9%
57 660
-13%
55 029
-5%
26 314
-52%
33 401
+27%
42 983
+29%
46 259
+8%
Net Income
Tax Provision
(3 529)
(3 230)
(3 707)
(4 665)
(4 716)
(7 659)
(8 103)
(10 317)
(10 401)
(8 825)
(8 566)
(6 451)
(6 512)
(6 720)
(6 317)
(4 047)
(4 505)
(4 806)
(5 929)
1 672
1 880
2 277
2 170
(6 253)
(7 513)
(8 336)
(7 824)
(11 258)
(13 163)
(13 697)
(15 168)
(15 259)
(14 361)
(20 414)
(20 202)
(17 967)
(18 434)
(13 166)
(13 819)
(16 729)
(17 065)
Income from Continuing Operations
6 799
7 228
7 472
7 910
8 849
12 531
12 254
14 831
14 461
11 589
13 359
10 375
10 309
8 751
8 498
12 077
13 226
16 490
16 187
(15 303)
(14 851)
(15 594)
(13 140)
16 368
17 629
18 372
17 288
18 668
22 699
24 875
26 457
28 456
30 330
52 159
46 013
39 693
36 595
13 148
19 582
26 254
29 194
Income to Minority Interest
(1 712)
(1 656)
(2 014)
(2 069)
(2 092)
(2 318)
(1 831)
(1 411)
(1 541)
(1 658)
(2 541)
(3 139)
(3 283)
(3 170)
(3 429)
(4 045)
(4 258)
(6 178)
(5 791)
(5 404)
(5 919)
(5 311)
(7 100)
(8 029)
(9 058)
(9 886)
(8 823)
(8 383)
(9 014)
(9 069)
(9 613)
(10 928)
(12 027)
(28 828)
(27 932)
(26 482)
(25 884)
(9 098)
(10 591)
(12 062)
(13 414)
Net Income (Common)
5 087
N/A
5 571
+10%
5 460
-2%
5 841
+7%
6 758
+16%
10 214
+51%
10 422
+2%
13 419
+29%
12 918
-4%
9 930
-23%
10 816
+9%
7 234
-33%
7 024
-3%
5 579
-21%
5 068
-9%
8 030
+58%
8 966
+12%
10 309
+15%
10 395
+1%
(20 707)
N/A
(20 770)
0%
(20 903)
-1%
(20 241)
+3%
8 337
N/A
8 569
+3%
8 483
-1%
8 463
0%
10 284
+22%
13 684
+33%
15 806
+16%
16 843
+7%
17 527
+4%
18 302
+4%
23 329
+27%
18 081
-22%
13 209
-27%
10 709
-19%
4 048
-62%
8 988
+122%
14 191
+58%
15 779
+11%
EPS (Diluted)
43.11
N/A
47.21
+10%
46.27
-2%
49.03
+6%
57.27
+17%
86.55
+51%
88.32
+2%
113.9
+29%
110.41
-3%
85.6
-22%
93.24
+9%
62.25
-33%
60.55
-3%
48.09
-21%
43.68
-9%
69.44
+59%
77.96
+12%
89.64
+15%
86.62
-3%
-179.92
N/A
-180.46
0%
-182.74
-1%
-178.76
+2%
73.15
N/A
75.63
+3%
76.68
+1%
77.46
+1%
92.98
+20%
125.22
+35%
144.5
+15%
149.67
+4%
159.68
+7%
168.8
+6%
218.06
+29%
169.43
-22%
123.2
-27%
100.33
-19%
37.95
-62%
84.61
+123%
133.32
+58%
148.62
+11%

See Also

Discover More