GMO internet, Inc. (TYO:4784)
Japan · Delayed Price · Currency is JPY 566.00
+30.00 (5.60%)
Sep 4, 2026, 3:30 PM JST
GMO internet Income Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 81,321 | 78,548 | 12,997 | 14,903 | 16,629 | 34,524 | |
Revenue Growth | 80.85% | 504.35% | -12.79% | -10.38% | -51.83% | 0.01% |
Cost of Revenue | 52,516 | 52,581 | 7,023 | 8,574 | 9,431 | 28,369 |
Gross Profit | 28,805 | 25,967 | 5,974 | 6,329 | 7,198 | 6,155 |
Selling, General & Admin | 18,900 | 17,567 | 5,834 | 6,355 | 6,487 | 5,668 |
Operating Expenses | 19,074 | 17,741 | 5,834 | 6,355 | 6,487 | 5,668 |
Operating Income | 9,731 | 8,226 | 140 | -26 | 711 | 487 |
Interest Expense | -147 | -128 | - | - | - | - |
Interest & Investment Income | 34 | 31 | 6 | 119 | 11 | 34 |
Earnings From Equity Investments | - | - | 2 | -1 | 1 | -1 |
Currency Exchange Gain (Loss) | 117 | 185 | - | 54 | 2 | 8 |
Other Non Operating Income (Expenses) | -102 | 31 | 4 | 33 | 19 | 13 |
EBT Excluding Unusual Items | 9,633 | 8,345 | 152 | 179 | 744 | 541 |
Gain (Loss) on Sale of Investments | -6 | -6 | -34 | - | - | - |
Asset Writedown | -242 | -2,037 | -8 | - | -34 | - |
Other Unusual Items | 50 | 1,975 | 4 | 1 | - | 23 |
Pretax Income | 9,435 | 8,277 | 114 | 180 | 710 | 564 |
Income Tax Expense | 3,208 | 2,734 | 106 | 135 | 307 | 219 |
Earnings From Continuing Operations | 6,227 | 5,543 | 8 | 45 | 403 | 345 |
Minority Interest in Earnings | 14 | 20 | -12 | -5 | -8 | -17 |
Net Income | 6,241 | 5,563 | -4 | 40 | 395 | 328 |
Net Income to Common | 6,241 | 5,563 | -4 | 40 | 395 | 328 |
Net Income Growth | 150.54% | - | - | -89.87% | 20.43% | 26.15% |
Shares Outstanding (Basic) | 280 | 274 | 16 | 16 | 16 | 16 |
Shares Outstanding (Diluted) | 280 | 275 | 16 | 16 | 16 | 16 |
Shares Change | 92.27% | 1602.95% | 0.04% | 1.15% | -0.42% | -0.43% |
EPS (Basic) | 22.32 | 20.29 | -0.25 | 2.48 | 24.93 | 20.51 |
EPS (Diluted) | 22.31 | 20.26 | -0.25 | 2.48 | 24.85 | 20.50 |
EPS Growth | 30.30% | - | - | -90.01% | 21.22% | 26.54% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 10,529 | 12,693 | -3 | -934 | 868 | 168 |
Free Cash Flow Per Share | 37.65 | 46.23 | -0.19 | -57.96 | 54.48 | 10.50 |
Dividend Per Share | 14.600 | 13.200 | 6.900 | 1.300 | 12.500 | - |
Dividend Growth | 15.87% | 91.30% | 430.77% | -89.60% | 52.44% | - |
Gross Margin | 35.42% | 33.06% | 45.96% | 42.47% | 43.29% | 17.83% |
Operating Margin | 11.97% | 10.47% | 1.08% | -0.17% | 4.28% | 1.41% |
Profit Margin | 7.67% | 7.08% | -0.03% | 0.27% | 2.38% | 0.95% |
Free Cash Flow Margin | 12.95% | 16.16% | -0.02% | -6.27% | 5.22% | 0.49% |
EBITDA | 14,581 | 12,990 | 299 | 125 | 856 | 622 |
EBITDA Margin | 17.93% | 16.54% | 2.30% | 0.84% | 5.15% | 1.80% |
D&A For EBITDA | 4,850 | 4,764 | 159 | 151 | 145 | 135 |
EBIT | 9,731 | 8,226 | 140 | -26 | 711 | 487 |
EBIT Margin | 11.97% | 10.47% | 1.08% | -0.17% | 4.28% | 1.41% |
Effective Tax Rate | 34.00% | 33.03% | 92.98% | 75.00% | 43.24% | 38.83% |