GMO Internet, Inc.
9449.T
JPX
3785
JPY+31.00(+0.83%)
As of today
GMO Internet, Inc. fundamentals
9449.T Income Statement
| Period Ending | Dec 31, 2004 | Dec 31, 2005 | Dec 31, 2006 | Dec 31, 2007 | Dec 31, 2008 | Dec 31, 2009 | Dec 31, 2010 | Dec 31, 2011 | Dec 31, 2012 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2015 | Dec 31, 2016 | Dec 31, 2017 | Dec 31, 2018 | Dec 31, 2019 | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 | Dec 31, 2023 | Dec 31, 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 23,561,986,000 | 37,219,808,000 | 50,842,428,000 | 46,315,788,000 | 37,247,571,000 | 38,195,031,000 | 44,483,998,000 | 61,691,000,000 | 74,376,000,000 | 93,704,000,000 | 109,368,000,000 | 126,337,000,000 | 135,026,000,000 | 154,256,000,000 | 185,177,000,000 | 196,171,000,000 | 210,559,000,000 | 241,446,000,000 | 245,696,000,000 | 258,643,000,000 | 277,407,000,000 | |
| Cost of Revenue | 9,675,171,000 | 12,814,347,000 | 13,594,374,000 | 15,443,620,000 | 18,197,548,000 | 17,324,874,000 | 19,773,607,000 | 24,285,000,000 | 30,915,000,000 | 41,199,000,000 | 50,830,000,000 | 60,068,000,000 | 66,778,000,000 | 78,336,000,000 | 94,896,000,000 | 100,378,000,000 | 104,883,000,000 | 112,630,000,000 | 95,809,000,000 | 105,512,000,000 | 111,264,000,000 | |
| Gross Profit | 13,886,815,000 | 24,405,461,000 | 37,248,054,000 | 30,872,168,000 | 19,050,023,000 | 20,870,157,000 | 24,710,391,000 | 37,406,000,000 | 43,461,000,000 | 52,505,000,000 | 58,538,000,000 | 66,269,000,000 | 68,248,000,000 | 75,920,000,000 | 90,281,000,000 | 95,793,000,000 | 105,676,000,000 | 128,816,000,000 | 149,887,000,000 | 153,131,000,000 | 166,143,000,000 | |
| Gross Profit Margin | 0.589 | 0.656 | 0.733 | 0.667 | 0.511 | 0.546 | 0.555 | 0.606 | 0.584 | 0.56 | 0.535 | 0.525 | 0.505 | 0.492 | 0.488 | 0.488 | 0.502 | 0.534 | 0.61 | 0.592 | 0.599 | |
| R&D Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,000,000 | 0 | 1,000,000 | 1,000,000 | 0 | 66,000,000 | 203,000,000 | 248,000,000 | 152,000,000 | 273,000,000 | 197,000,000 | 257,000,000 | 0 | |
| General & Administrative Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28,644,000,000 | 34,770,000,000 | 38,332,000,000 | 43,284,000,000 | 44,660,000,000 | 50,925,000,000 | 58,915,000,000 | 60,530,000,000 | 66,357,000,000 | 71,369,000,000 | 84,074,000,000 | 91,064,000,000 | 0 | |
| Selling & Marketing Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,966,000,000 | 3,529,000,000 | 4,085,000,000 | 5,075,000,000 | 4,097,000,000 | 4,348,000,000 | 6,048,000,000 | 5,686,000,000 | 6,196,000,000 | 10,047,000,000 | 12,568,000,000 | 11,527,000,000 | 0 | |
| SG&A Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31,610,000,000 | 38,299,000,000 | 42,417,000,000 | 48,359,000,000 | 48,757,000,000 | 55,273,000,000 | 64,963,000,000 | 66,216,000,000 | 72,553,000,000 | 81,416,000,000 | 96,642,000,000 | 102,591,000,000 | 119,490,000,000 | |
| Other Expenses | -2,106,000 | -272,520,000 | -102,182,000 | -277,207,000 | -62,613,000 | 67,494,000 | 531,000 | -78,000,000 | 52,000,000 | 102,000,000 | 58,000,000 | 35,000,000 | -39,000,000 | 48,000,000 | -351,000,000 | 70,514,000,000 | 77,782,000,000 | 87,718,000,000 | 106,139,000,000 | 7,812,000,000 | -492,000,000 | |
| Total Operating Expenses | 11,081,946,000 | 20,052,980,000 | 32,976,439,000 | 39,795,022,000 | 14,906,212,000 | 16,220,474,000 | 18,981,869,000 | 29,880,000,000 | 34,311,000,000 | 41,503,000,000 | 45,605,000,000 | 51,465,000,000 | 51,231,000,000 | 58,277,000,000 | 68,494,000,000 | 70,514,000,000 | 77,782,000,000 | 87,718,000,000 | 106,139,000,000 | 110,660,000,000 | 119,490,000,000 | |
| Total Costs & Expenses | 20,757,117,000 | 32,867,327,000 | 46,570,813,000 | 55,238,642,000 | 33,103,760,000 | 33,545,348,000 | 38,755,476,000 | 54,165,000,000 | 65,226,000,000 | 82,702,000,000 | 96,435,000,000 | 111,533,000,000 | 118,009,000,000 | 136,613,000,000 | 163,390,000,000 | 170,892,000,000 | 182,665,000,000 | 200,348,000,000 | 201,948,000,000 | 216,172,000,000 | 230,754,000,000 | |
| Interest Income | 11,904,000 | 25,386,000 | 12,762,000 | 143,286,000 | 337,170,000 | 275,390,000 | 29,419,000 | 7,000,000 | 7,000,000 | 7,000,000 | 13,000,000 | 46,000,000 | 38,000,000 | 56,000,000 | 123,000,000 | 144,000,000 | 286,000,000 | 231,000,000 | 584,000,000 | 1,428,000,000 | 1,473,000,000 | |
| Interest Expense | 9,188,000 | 19,020,000 | 9,928,159,000 | 500,712,000 | 312,123,000 | 259,072,000 | 209,007,000 | 288,000,000 | 331,000,000 | 329,000,000 | 294,000,000 | 163,000,000 | 121,000,000 | 165,000,000 | 310,000,000 | 190,000,000 | 390,000,000 | 500,000,000 | 954,000,000 | 2,319,000,000 | 3,124,000,000 | |
| Depreciation & Amortization | 1,148,110,000 | 1,946,174,000 | 3,157,257,000 | 2,888,608,000 | 1,863,312,000 | 1,773,751,000 | 1,933,684,000 | 3,428,000,000 | 4,348,000,000 | 5,827,000,000 | 6,122,000,000 | 5,911,000,000 | 5,258,000,000 | 5,881,000,000 | 8,953,000,000 | 7,252,000,000 | 8,658,000,000 | 9,516,000,000 | 13,666,000,000 | 13,580,000,000 | 14,954,000,000 | |
| EBITDA | 6,494,209,000 | 8,475,892,000 | -5,489,206,000 | -13,692,573,000 | 5,731,666,000 | 5,654,575,000 | 7,638,739,000 | 9,735,000,000 | 14,126,000,000 | 16,829,000,000 | 18,983,000,000 | 20,660,000,000 | 22,275,000,000 | 23,524,000,000 | -7,710,000,000 | 32,531,000,000 | 36,552,000,000 | 50,614,000,000 | 57,414,000,000 | 58,884,000,000 | 61,115,000,000 | |
| EBITDA Margin | 0.276 | 0.228 | -0.108 | -0.296 | 0.154 | 0.148 | 0.172 | 0.158 | 0.19 | 0.18 | 0.174 | 0.164 | 0.165 | 0.152 | -0.042 | 0.166 | 0.174 | 0.21 | 0.234 | 0.228 | 0.22 | |
| Operating Income | 2,804,867,000 | 4,352,481,000 | 4,271,614,000 | 8,922,854,000 | 4,143,811,000 | 4,649,682,000 | 5,728,521,000 | 7,526,000,000 | 9,149,000,000 | 11,000,000,000 | 12,931,000,000 | 14,803,000,000 | 17,017,000,000 | 17,642,000,000 | 21,787,000,000 | 25,279,000,000 | 27,893,000,000 | 41,097,000,000 | 43,746,000,000 | 42,471,000,000 | 46,653,000,000 | |
| Operating Income Margin | 0.119 | 0.117 | 0.084 | 0.193 | 0.111 | 0.122 | 0.129 | 0.122 | 0.123 | 0.117 | 0.118 | 0.117 | 0.126 | 0.114 | 0.118 | 0.129 | 0.132 | 0.17 | 0.178 | 0.164 | 0.168 | |
| Total Other Income/Expenses (Net) | 2,574,229,000 | 2,240,410,000 | -13,185,998,000 | -8,159,039,000 | -587,580,000 | -1,027,930,000 | -232,521,000 | -1,506,000,000 | 298,000,000 | -640,000,000 | -356,000,000 | 10,345,000,000 | -191,000,000 | -1,518,000,000 | -38,762,000,000 | -2,658,000,000 | 2,033,000,000 | 2,551,000,000 | 13,914,000,000 | 512,000,000 | -1,766,000,000 | |
| Income Before Tax | 5,379,096,000 | 6,592,891,000 | -8,914,384,000 | -17,081,893,000 | 3,556,231,000 | 3,621,752,000 | 5,496,048,000 | 6,019,000,000 | 9,447,000,000 | 10,360,000,000 | 12,575,000,000 | 25,148,000,000 | 16,826,000,000 | 16,124,000,000 | -16,975,000,000 | 22,621,000,000 | 29,926,000,000 | 43,715,000,000 | 57,660,000,000 | 42,983,000,000 | 44,887,000,000 | |
| Pre-Tax Income Margin | 0.228 | 0.177 | -0.175 | -0.369 | 0.095 | 0.095 | 0.124 | 0.098 | 0.127 | 0.111 | 0.115 | 0.199 | 0.125 | 0.105 | -0.092 | 0.115 | 0.142 | 0.181 | 0.235 | 0.166 | 0.162 | |
| Income Tax Expense | 2,555,265,000 | 2,956,196,000 | 2,602,288,000 | 1,234,319,000 | 1,104,544,000 | 1,434,696,000 | 1,962,607,000 | 824,000,000 | 3,466,000,000 | 3,397,000,000 | 4,665,000,000 | 10,317,000,000 | 6,451,000,000 | 4,047,000,000 | -1,672,000,000 | 6,253,000,000 | 11,258,000,000 | 15,259,000,000 | 17,967,000,000 | 16,729,000,000 | 15,498,000,000 | |
| Net Income | 2,563,068,000 | 3,258,953,000 | -12,099,776,000 | -17,598,417,000 | 2,111,110,000 | 1,354,171,000 | 2,209,419,000 | 4,286,000,000 | 4,518,000,000 | 5,244,000,000 | 5,841,000,000 | 13,419,000,000 | 7,234,000,000 | 8,030,000,000 | -20,707,000,000 | 16,368,000,000 | 18,668,000,000 | 28,456,000,000 | 39,693,000,000 | 14,191,000,000 | 13,373,000,000 | |
| Net Income Margin | 0.109 | 0.088 | -0.238 | -0.38 | 0.057 | 0.035 | 0.05 | 0.069 | 0.061 | 0.056 | 0.053 | 0.106 | 0.054 | 0.052 | -0.112 | 0.083 | 0.089 | 0.118 | 0.162 | 0.055 | 0.048 | |
| Earnings Per Share (EPS) | 38.75 | 52.68 | -194.69 | -231.72 | 21.01 | 13.49 | 22.09 | 37.77 | 38.35 | 44.51 | 49.58 | 113.91 | 62.26 | 69.44 | -179.92 | 143.63 | 168.81 | 259.25 | 370.25 | 133.33 | 124.86 | |
| Diluted Earnings Per Share (EPS) | 38.19 | 52.39 | -194.69 | -231.72 | 21.01 | 13.49 | 22.09 | 37.77 | 38.32 | 44.14 | 49.03 | 112.99 | 60.89 | 68.76 | -179.92 | 143.63 | 168.81 | 259.25 | 370.25 | 133.33 | 126.55 | |
| Weighted Average Shares Outstanding | 66,143,690 | 61,720,805 | 62,147,871 | 75,946,212 | 100,483,315 | 100,332,269 | 100,001,935 | 113,464,077 | 117,805,093 | 117,805,033 | 117,804,966 | 117,804,966 | 116,201,877 | 115,644,138 | 115,088,156 | 113,963,041 | 110,587,569 | 109,761,928 | 107,206,488 | 106,435,838 | 107,101,250 | |
| Weighted Average Shares Outstanding (Diluted) | 67,113,590 | 62,205,631 | 62,147,871 | 75,946,212 | 100,483,315 | 100,332,269 | 100,001,935 | 113,464,077 | 117,901,879 | 118,803,806 | 119,131,144 | 118,762,722 | 118,804,401 | 116,783,013 | 115,088,156 | 113,963,041 | 110,587,569 | 109,761,928 | 107,206,488 | 106,435,838 | 105,675,689 |