GMO internet, Inc. (FRA:X1M)
Germany · Delayed Price · Currency is EUR 4.000
-0.140 (-3.38%)
At close: Jan 28, 2026
GMO internet Income Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 61,721 | 12,997 | 14,903 | 16,629 | 34,524 | 34,519 | |
Revenue Growth (YoY) | 377.79% | -12.79% | -10.38% | -51.83% | 0.01% | -0.06% |
Cost of Revenue | 40,885 | 7,023 | 8,574 | 9,431 | 28,369 | 28,587 |
Gross Profit | 20,836 | 5,974 | 6,329 | 7,198 | 6,155 | 5,932 |
Selling, General & Admin | 15,024 | 5,834 | 6,355 | 6,487 | 5,668 | 5,567 |
Operating Expenses | 15,024 | 5,834 | 6,355 | 6,487 | 5,668 | 5,567 |
Operating Income | 5,812 | 140 | -26 | 711 | 487 | 365 |
Interest Expense | -132 | - | - | - | - | - |
Interest & Investment Income | 29 | 6 | 119 | 11 | 34 | 170 |
Earnings From Equity Investments | 2 | 2 | -1 | 1 | -1 | -11 |
Currency Exchange Gain (Loss) | 200 | - | 54 | 2 | 8 | 34 |
Other Non Operating Income (Expenses) | 1,825 | 4 | 33 | 19 | 13 | 13 |
EBT Excluding Unusual Items | 7,736 | 152 | 179 | 744 | 541 | 571 |
Gain (Loss) on Sale of Investments | -19 | -34 | - | - | - | -179 |
Gain (Loss) on Sale of Assets | - | - | - | - | - | -1 |
Asset Writedown | -8 | -8 | - | -34 | - | - |
Other Unusual Items | -1,772 | 4 | 1 | - | 23 | - |
Pretax Income | 5,937 | 114 | 180 | 710 | 564 | 391 |
Income Tax Expense | 1,892 | 106 | 135 | 307 | 219 | 115 |
Earnings From Continuing Operations | 4,045 | 8 | 45 | 403 | 345 | 276 |
Minority Interest in Earnings | 12 | -12 | -5 | -8 | -17 | -16 |
Net Income | 4,057 | -4 | 40 | 395 | 328 | 260 |
Net Income to Common | 4,057 | -4 | 40 | 395 | 328 | 260 |
Net Income Growth | - | - | -89.87% | 20.43% | 26.15% | 8.33% |
Shares Outstanding (Basic) | 274 | 16 | 16 | 16 | 16 | 16 |
Shares Outstanding (Diluted) | 274 | 16 | 16 | 16 | 16 | 16 |
Shares Change (YoY) | 1601.06% | 0.04% | 1.15% | -0.42% | -0.43% | -0.46% |
EPS (Basic) | 19.35 | -0.25 | 2.48 | 24.93 | 20.51 | 16.20 |
EPS (Diluted) | 19.32 | -0.25 | 2.48 | 24.85 | 20.50 | 16.20 |
EPS Growth | - | - | -90.01% | 21.22% | 26.54% | 8.87% |
Free Cash Flow | - | -3 | -934 | 868 | 168 | 1,166 |
Free Cash Flow Per Share | - | -0.19 | -57.96 | 54.48 | 10.50 | 72.56 |
Dividend Per Share | 16.400 | 6.900 | 1.300 | 12.500 | - | 8.200 |
Dividend Growth | 1161.54% | 430.77% | -89.60% | - | - | 9.33% |
Gross Margin | - | 45.96% | 42.47% | 43.29% | 17.83% | 17.18% |
Operating Margin | 9.42% | 1.08% | -0.17% | 4.28% | 1.41% | 1.06% |
Profit Margin | 6.57% | -0.03% | 0.27% | 2.38% | 0.95% | 0.75% |
Free Cash Flow Margin | - | -0.02% | -6.27% | 5.22% | 0.49% | 3.38% |
EBITDA | 5,977 | 299 | 125 | 856 | 622 | 577 |
EBITDA Margin | - | 2.30% | 0.84% | 5.15% | 1.80% | 1.67% |
D&A For EBITDA | 165 | 159 | 151 | 145 | 135 | 212 |
EBIT | 5,812 | 140 | -26 | 711 | 487 | 365 |
EBIT Margin | - | 1.08% | -0.17% | 4.28% | 1.41% | 1.06% |
Effective Tax Rate | - | 92.98% | 75.00% | 43.24% | 38.83% | 29.41% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.