Income Statement

Revenue

-28%

-14%

10Y

Currency: JPY

	Sep-2009	Dec-2009	Mar-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	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	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	33	53	120	159	161	173	132	115	98	80	63	42	25	12	5	4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	5	18	31	43	51	51	51	67	85	104	122	125	130	143	160	173	181	181	190	0	0
Revenue	13 657 N/A	18 927 +39%	24 291 +28%	29 864 +23%	35 986 +20%	43 084 +20%	64 178 +49%	82 200 +28%	109 427 +33%	139 244 +27%	158 231 +14%	165 734 +5%	163 612 -1%	155 315 -5%	152 238 -2%	149 631 -2%	142 845 -5%	136 025 -5%	125 598 -8%	115 691 -8%	107 194 -7%	98 110 -8%	92 456 -6%	86 343 -7%	80 347 -7%	75 168 -6%	69 878 -7%	65 476 -6%	62 697 -4%	61 768 -1%	65 369 +6%	72 077 +10%	76 188 +6%	78 180 +3%	77 925 0%	74 468 -4%	72 736 -2%	72 503 0%	70 936 -2%	68 578 -3%	67 286 -2%	65 083 -3%	62 665 -4%	62 574 0%	62 678 +0%	63 479 +1%	63 210 0%	61 176 -3%	64 146 +5%	68 756 +7%	74 906 +9%	77 822 +4%	74 891 -4%	76 195 +2%	75 440 -1%	74 637 -1%	72 298 -3%	67 319 -7%	61 309 -9%	58 463 -5%	59 802 +2%	57 246 -4%	57 111 0%	56 935 0%	54 063 -5%
Gross Profit
Cost of Revenue	(1 090)	(1 255)	(1 731)	(1 883)	(2 733)	(3 454)	(5 513)	(6 831)	(8 351)	(10 586)	(13 099)	(15 685)	(19 284)	(22 265)	(23 960)	(27 131)	(29 105)	(29 540)	(29 401)	(27 728)	(26 050)	(25 083)	(25 326)	(24 309)	(22 313)	(20 396)	(18 754)	(18 166)	(18 535)	(20 106)	(21 938)	(25 445)	(28 212)	(29 437)	(30 824)	(30 596)	(31 256)	(32 077)	(31 400)	(30 645)	(29 769)	(29 020)	(28 602)	(28 253)	(27 236)	(26 484)	(25 632)	(24 807)	(26 691)	(28 015)	(30 054)	(31 170)	(30 062)	(30 027)	(28 831)	(28 805)	(28 041)	(27 414)	(27 068)	(26 734)	(27 236)	(27 112)	(27 902)	(27 672)	(27 742)
Gross Profit	12 567 N/A	17 672 +41%	22 560 +28%	27 981 +24%	33 253 +19%	39 630 +19%	58 665 +48%	75 369 +28%	101 076 +34%	128 658 +27%	145 132 +13%	150 049 +3%	144 328 -4%	133 050 -8%	128 278 -4%	122 500 -5%	113 740 -7%	106 485 -6%	96 197 -10%	87 963 -9%	81 144 -8%	73 027 -10%	67 130 -8%	62 034 -8%	58 034 -6%	54 772 -6%	51 124 -7%	47 310 -7%	44 162 -7%	41 662 -6%	43 431 +4%	46 632 +7%	47 976 +3%	48 743 +2%	47 101 -3%	43 872 -7%	41 480 -5%	40 426 -3%	39 536 -2%	37 933 -4%	37 517 -1%	36 063 -4%	34 063 -6%	34 321 +1%	35 442 +3%	36 995 +4%	37 578 +2%	36 369 -3%	37 455 +3%	40 741 +9%	44 852 +10%	46 652 +4%	44 829 -4%	46 168 +3%	46 609 +1%	45 832 -2%	44 257 -3%	39 905 -10%	34 241 -14%	31 729 -7%	32 566 +3%	30 134 -7%	29 209 -3%	29 263 +0%	26 321 -10%
Operating Income
Operating Expenses	(4 294)	(6 165)	(8 411)	(11 550)	(14 962)	(18 276)	(27 529)	(33 808)	(43 904)	(55 135)	(62 403)	(68 624)	(70 772)	(73 233)	(79 663)	(79 856)	(76 204)	(69 810)	(61 190)	(56 358)	(53 958)	(50 880)	(46 897)	(43 793)	(40 525)	(38 538)	(36 885)	(34 912)	(34 264)	(33 854)	(35 434)	(38 485)	(38 989)	(38 522)	(37 680)	(35 529)	(34 512)	(34 685)	(34 060)	(32 896)	(32 631)	(31 492)	(30 901)	(30 417)	(28 994)	(28 221)	(26 717)	(25 874)	(27 793)	(31 065)	(33 354)	(35 123)	(34 092)	(34 786)	(34 111)	(33 693)	(33 041)	(30 392)	(28 260)	(27 106)	(26 505)	(25 001)	(24 349)	(23 202)	(22 108)
Selling, General & Administrative	(4 294)	(6 165)	(8 276)	(11 415)	(14 835)	(18 284)	(27 529)	(33 808)	(43 904)	(55 135)	(62 403)	(68 216)	(70 772)	(73 232)	(79 662)	(79 854)	(76 203)	(69 810)	(61 189)	(56 359)	(53 957)	(50 879)	(46 896)	(43 790)	(40 524)	(38 538)	(36 885)	(34 913)	(34 264)	(33 853)	(32 543)	(38 484)	(38 989)	(38 520)	(36 858)	(35 528)	(34 510)	(34 685)	(32 888)	(32 896)	(32 629)	(31 490)	(29 804)	(30 415)	(28 994)	(28 222)	(25 150)	(25 873)	(27 791)	(31 062)	(32 177)	(35 122)	(34 092)	(34 787)	(33 343)	(33 692)	(33 039)	(30 390)	(27 431)	(27 105)	(26 505)	(24 999)	(23 260)	(23 201)	(22 106)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2 890)	0	0	0	(821)	0	0	0	(1 171)	0	0	0	(1 096)	0	0	0	(1 565)	0	0	0	(1 177)	0	0	0	(767)	0	0	0	(827)	0	0	0	(1 088)	0	0
Other Operating Expenses	0	0	(135)	(135)	(127)	8	0	0	0	0	0	(408)	0	(1)	(1)	(2)	(1)	0	(1)	0	(1)	0	(1)	(3)	(1)	0	0	1	0	0	(1)	(1)	0	(2)	(1)	(1)	(2)	0	(1)	0	(2)	0	(1)	(2)	0	1	(2)	0	(2)	(3)	0	(1)	0	1	(1)	(1)	(2)	(2)	(2)	(1)	0	(2)	(1)	0	(2)
Operating Income	8 272 N/A	11 507 +39%	14 149 +23%	16 431 +16%	18 291 +11%	21 354 +17%	31 136 +46%	41 561 +33%	57 172 +38%	73 523 +29%	82 729 +13%	81 425 -2%	73 556 -10%	59 817 -19%	48 615 -19%	42 644 -12%	37 536 -12%	36 675 -2%	35 007 -5%	31 605 -10%	27 186 -14%	22 147 -19%	20 233 -9%	18 241 -10%	17 509 -4%	16 234 -7%	14 239 -12%	12 398 -13%	9 898 -20%	7 808 -21%	7 997 +2%	8 147 +2%	8 987 +10%	10 221 +14%	9 421 -8%	8 343 -11%	6 968 -16%	5 741 -18%	5 476 -5%	5 037 -8%	4 886 -3%	4 571 -6%	3 162 -31%	3 904 +23%	6 448 +65%	8 774 +36%	10 861 +24%	10 495 -3%	9 662 -8%	9 676 +0%	11 498 +19%	11 529 +0%	10 737 -7%	11 382 +6%	12 498 +10%	12 139 -3%	11 216 -8%	9 513 -15%	5 981 -37%	4 623 -23%	6 061 +31%	5 133 -15%	4 860 -5%	6 061 +25%	4 213 -30%
Pre-Tax Income
Interest Income Expense	2	2	4	9	4	53	93	(115)	(97)	(2)	(390)	(341)	1 840	3 053	8 363	8 162	8 035	6 134	1 218	2 834	10 047	13 110	14 534	12 524	3 909	834	(1 896)	(2 198)	(1 119)	558	5 561	3 321	1 924	704	858	1 062	523	496	341	45	3 510	3 876	3 797	3 292	(154)	1 828	3 091	3 342	3 772	2 241	2 655	3 430	2 070	1 794	969	471	1 079	1 235	1 214	(639)	962	(163)	(1 057)	842	196
Non-Reccuring Items	0	0	0	8	0	0	8	0	0	26	(658)	0	(1 685)	(5 849)	(15 641)	(20 800)	(19 704)	(15 699)	(6 312)	(3 305)	(21 852)	(21 533)	(33 087)	(30 979)	(12 539)	(12 876)	(3 114)	(821)	(475)	(914)	(6 546)	(6 760)	(6 790)	(6 233)	(3 799)	(3 640)	(3 817)	(3 638)	(1 373)	(1 143)	(1 208)	(1 371)	(967)	(1 049)	(1 326)	(1 311)	(580)	254	695	695	453	(279)	(850)	(823)	(731)	(728)	(112)	(38)	1	(122)	70	(444)	(174)	(56)	(542)
Gain/Loss on Disposition of Assets	0	0	0	0	98	0	0	0	0	0	0	0	0	0	0	39	0	0	58	0	0	0	0	0	0	0	259	626	626	626	626	0	0	307	307	1 319	1 319	1 012	1 012	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	(33)	2	3	3	1	(190)	(301)	(216)	(400)	(305)	(23)	(706)	(520)	(322)	7	720	805	871	238	389	268	287	310	377	202	73	(705)	(101)	566	620	575	1 029	512	503	37	61	76	86	75	41	29	13	39	18	10	60	26	20	0	(50)	(8)	(74)	(76)	(32)	(43)	(27)	180	247	(22)	296	121	12	15	18	5
Pre-Tax Income	8 243 N/A	11 512 +40%	14 156 +23%	16 451 +16%	18 394 +12%	21 217 +15%	30 936 +46%	41 230 +33%	56 675 +37%	73 242 +29%	81 658 +11%	80 378 -2%	73 191 -9%	56 699 -23%	41 344 -27%	30 765 -26%	26 672 -13%	27 981 +5%	30 209 +8%	31 523 +4%	15 649 -50%	14 011 -10%	1 990 -86%	163 -92%	9 081 +5 471%	4 265 -53%	8 783 +106%	9 904 +13%	9 496 -4%	8 698 -8%	8 213 -6%	5 737 -30%	4 633 -19%	5 502 +19%	6 824 +24%	7 145 +5%	5 069 -29%	3 697 -27%	5 531 +50%	3 980 -28%	7 217 +81%	7 089 -2%	6 031 -15%	6 165 +2%	4 978 -19%	9 351 +88%	13 398 +43%	14 111 +5%	14 129 +0%	12 562 -11%	14 598 +16%	14 606 +0%	11 881 -19%	12 321 +4%	12 693 +3%	11 855 -7%	12 363 +4%	10 957 -11%	7 174 -35%	4 158 -42%	7 214 +73%	4 538 -37%	3 644 -20%	6 865 +88%	3 872 -44%
Net Income
Tax Provision	(3 819)	(4 836)	(5 764)	(6 492)	(7 489)	(8 661)	(12 657)	(17 166)	(24 002)	(31 776)	(33 574)	(32 691)	(29 208)	(21 493)	(18 784)	(14 878)	(12 427)	(13 713)	(12 856)	(13 105)	(12 311)	(13 741)	(12 312)	(11 566)	(10 285)	(5 708)	(381)	6 925	6 670	7 601	3 902	(2 539)	(1 328)	(1 873)	(2 116)	(2 258)	(2 017)	(1 326)	(2 046)	(1 595)	(2 433)	(2 329)	(3 322)	(3 190)	(1 565)	(2 035)	132	46	(1 181)	(1 751)	(4 474)	(4 540)	(4 475)	(4 632)	(3 416)	(3 216)	(3 322)	(2 672)	(2 589)	(2 409)	(2 402)	(2 258)	(2 496)	(3 007)	(2 435)
Income from Continuing Operations	4 424	6 676	8 392	9 959	10 905	12 556	18 279	24 064	32 673	41 466	48 084	47 687	43 983	35 206	22 560	15 887	14 245	14 268	17 353	18 418	3 338	270	(10 322)	(11 403)	(1 204)	(1 443)	8 402	16 829	16 166	16 299	12 115	3 198	3 305	3 629	4 708	4 887	3 052	2 371	3 485	2 385	4 784	4 760	2 709	2 975	3 413	7 316	13 530	14 157	12 948	10 811	10 124	10 066	7 406	7 689	9 277	8 639	9 041	8 285	4 585	1 749	4 812	2 280	1 148	3 858	1 437
Income to Minority Interest	0	0	0	0	0	(3)	(37)	(66)	(95)	(138)	(116)	(101)	(88)	(51)	(45)	(37)	(21)	(12)	(6)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	1	1	0	1	1	6	2	3	(1)	(5)	2	(2)	(4)	(4)	(5)	0	7	21	25	44	54	51	48	46	57	34
Net Income (Common)	4 424 N/A	6 677 +51%	8 391 +26%	9 957 +19%	10 901 +9%	12 550 +15%	18 239 +45%	23 993 +32%	32 574 +36%	41 327 +27%	47 967 +16%	47 587 -1%	43 895 -8%	35 154 -20%	22 514 -36%	15 849 -30%	14 224 -10%	14 255 +0%	17 347 +22%	18 418 +6%	3 340 -82%	271 -92%	(10 322) N/A	(11 403) -10%	(1 206) +89%	(1 444) -20%	8 402 N/A	16 831 +100%	16 168 -4%	16 301 +1%	12 116 -26%	3 197 -74%	3 304 +3%	3 628 +10%	4 708 +30%	4 887 +4%	3 054 -38%	2 376 -22%	3 485 +47%	2 387 -32%	4 784 +100%	4 756 -1%	2 709 -43%	2 976 +10%	3 418 +15%	7 317 +114%	13 533 +85%	14 154 +5%	12 942 -9%	10 813 -16%	10 121 -6%	10 061 -1%	7 401 -26%	7 682 +4%	9 278 +21%	8 648 -7%	9 064 +5%	8 312 -8%	4 630 -44%	1 803 -61%	4 865 +170%	2 329 -52%	1 194 -49%	3 916 +228%	1 470 -62%
EPS (Diluted)	18.2 N/A	27.14 +49%	34.55 +27%	40.97 +19%	44.86 +9%	51.64 +15%	75.05 +45%	98.73 +32%	134.04 +36%	170.77 +27%	197.39 +16%	196.64 0%	182.89 -7%	151.52 -17%	93.8 -38%	66.59 -29%	59.76 -10%	59.89 +0%	72.88 +22%	76.1 +4%	14.09 -81%	1.15 -92%	-43.85 N/A	-48.52 -11%	-5.13 +89%	-6.14 -20%	35.73 N/A	71.62 +100%	68.8 -4%	69.07 +0%	51.44 -26%	13.43 -74%	13.88 +3%	15.63 +13%	19.95 +28%	20.7 +4%	12.92 -38%	10.03 -22%	14.76 +47%	10.33 -30%	20.66 +100%	20.59 0%	11.74 -43%	12.24 +4%	16.48 +35%	33.37 +102%	61.21 +83%	67.52 +10%	68.42 +1%	61.66 -10%	54.01 -12%	57.43 +6%	43.4 -24%	44.19 +2%	53.47 +21%	50.09 -6%	53.06 +6%	48.05 -9%	26.79 -44%	10.54 -61%	27.8 +164%	13.59 -51%	6.89 -49%	22.59 +228%	8.56 -62%

Income Statement Balance Sheet Cash Flow Statement

Gree Inc
TSE:3632

Income Statement

Earnings Waterfall
Gree Inc

Income Statement
Gree Inc

See Also

Company

Help

Tools

Stocks

Gree Inc TSE:3632

Income Statement

Earnings Waterfall Gree Inc

Income Statement Gree Inc

See Also

Company

Help

Tools

Stocks

Gree Inc
TSE:3632

Earnings Waterfall
Gree Inc

Income Statement
Gree Inc