GMO Media Inc. (TYO:6180)
Japan · Delayed Price · Currency is JPY 3,860.00
-15.00 (-0.39%)
Sep 1, 2026, 1:24 PM JST
GMO Media 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 |
| 6,824 | 7,115 | 6,606 | 6,266 | 5,587 | 8,575 | |
Revenue Growth | -1.50% | 7.70% | 5.43% | 12.15% | -34.84% | 71.53% |
Cost of Revenue | 3,716 | 3,751 | 3,637 | 3,484 | 3,292 | 6,417 |
Gross Profit | 3,108 | 3,364 | 2,969 | 2,782 | 2,295 | 2,158 |
Selling, General & Admin | 2,150 | 2,191 | 1,975 | 2,021 | 1,822 | 2,014 |
Other Operating Expenses | 243 | 243 | 231 | 227 | 163 | 94 |
Operating Expenses | 2,421 | 2,462 | 2,206 | 2,248 | 1,985 | 2,109 |
Operating Income | 687 | 902 | 763 | 534 | 310 | 49 |
Interest & Investment Income | 14 | 10 | 3 | - | - | 9 |
Other Non Operating Income (Expenses) | -12 | -12 | -2 | -2 | -4 | 2 |
EBT Excluding Unusual Items | 689 | 900 | 764 | 532 | 306 | 60 |
Asset Writedown | -11 | -13 | -6 | -6 | -39 | - |
Pretax Income | 678 | 887 | 758 | 526 | 267 | 60 |
Income Tax Expense | 217 | 241 | 187 | 165 | 84 | 53 |
Net Income | 461 | 646 | 571 | 361 | 183 | 7 |
Net Income to Common | 461 | 646 | 571 | 361 | 183 | 7 |
Net Income Growth | -33.86% | 13.13% | 58.17% | 97.27% | 2514.29% | - |
Shares Outstanding (Basic) | 2 | 2 | 2 | 2 | 2 | 2 |
Shares Outstanding (Diluted) | 2 | 2 | 2 | 2 | 2 | 2 |
Shares Change | 0.53% | 1.27% | 2.10% | 2.28% | 0.90% | -0.52% |
EPS (Basic) | 256.12 | 360.05 | 326.06 | 209.38 | 106.83 | 4.09 |
EPS (Diluted) | 252.84 | 354.23 | 316.84 | 204.58 | 105.97 | 4.09 |
EPS Growth | -34.25% | 11.80% | 54.87% | 93.05% | 2490.97% | - |
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 | 429 | 856 | 497 | 589 | 386 | 506 |
Free Cash Flow Per Share | 235.14 | 468.75 | 275.61 | 333.48 | 223.52 | 295.65 |
Dividend Per Share | 241.000 | 241.000 | 163.000 | 105.000 | 54.000 | - |
Dividend Growth | 47.85% | 47.85% | 55.24% | 94.44% | - | - |
Gross Margin | 45.55% | 47.28% | 44.94% | 44.40% | 41.08% | 25.17% |
Operating Margin | 10.07% | 12.68% | 11.55% | 8.52% | 5.55% | 0.57% |
Profit Margin | 6.76% | 9.08% | 8.64% | 5.76% | 3.28% | 0.08% |
Free Cash Flow Margin | 6.29% | 12.03% | 7.52% | 9.40% | 6.91% | 5.90% |
EBITDA | 814 | 1,015 | 815 | 580 | 354 | 85 |
EBITDA Margin | 11.93% | 14.27% | 12.34% | 9.26% | 6.34% | 0.99% |
D&A For EBITDA | 127 | 113 | 52 | 46 | 44 | 36 |
EBIT | 687 | 902 | 763 | 534 | 310 | 49 |
EBIT Margin | 10.07% | 12.68% | 11.55% | 8.52% | 5.55% | 0.57% |
Effective Tax Rate | 32.01% | 27.17% | 24.67% | 31.37% | 31.46% | 88.33% |
Advertising Expenses | - | 243 | 195 | 251 | 321 | 681 |