Grandy
8999.TGrandy House Corporation Price (8999.T)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
28,774,344
(1.8256)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Grandy House CorporationCurrency: JPY
| YEAR | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
14,933,250,000.00
+0% |
19,740,699,000.00
+32% |
22,108,067,000.00
+12% |
27,235,499,000.00
+23% |
29,355,644,000.00
+8% |
32,540,755,000.00
+11% |
37,259,532,000.00
+15% |
37,469,060,000.00
+1% |
41,706,272,000.00
+11% |
43,962,733,000.00
+5% |
44,726,118,000.00
+2% |
44,452,833,000.00
-1% |
45,541,961,000.00
+2% |
47,024,984,000.00
+3% |
54,884,855,000.00
+17% |
55,205,407,000.00
+1% |
51,521,546,000.00
-7% |
||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 12,316,718,000.00 | 16,597,791,000.00 | 18,348,166,000.00 | 22,275,958,000.00 | 24,112,298,000.00 | 26,484,807,000.00 | 30,207,471,000.00 | 30,869,711,000.00 | 34,470,245,000.00 | 36,420,793,000.00 | 37,082,208,000.00 | 36,415,450,000.00 | 37,756,807,000.00 | 39,202,154,000.00 | 44,399,017,000.00 | 45,428,055,000.00 | 43,942,428,000.00 | ||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
2,616,532,000.00
+0% |
3,142,908,000.00
+20% |
3,759,901,000.00
+20% |
4,959,541,000.00
+32% |
5,243,346,000.00
+6% |
6,055,948,000.00
+15% |
7,052,061,000.00
+16% |
6,599,349,000.00
-6% |
7,236,027,000.00
+10% |
7,541,940,000.00
+4% |
7,643,910,000.00
+1% |
8,037,383,000.00
+5% |
7,785,154,000.00
-3% |
7,822,830,000.00
+0% |
10,485,838,000.00
+34% |
9,777,352,000.00
-7% |
7,579,118,000.00
-22% |
||
| Gross Profit Ratio | (0.18%) | (0.16%) | (0.17%) | (0.18%) | (0.18%) | (0.19%) | (0.19%) | (0.18%) | (0.17%) | (0.17%) | (0.17%) | (0.18%) | (0.17%) | (0.17%) | (0.19%) | (0.18%) | (0.15%) | ||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.05 | 0.06 | 0.07 | 0.06 | 0.00 | ||
| General and Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 315,000,000.00 | 378,000,000.00 | 396,000,000.00 | 406,000,000.00 | 433,000,000.00 | 433,000,000.00 | 425,000,000.00 | 490,000,000.00 | 442,000,000.00 | 550,000,000.00 | 450,000,000.00 | -736,999,999.99 | ||
| Selling, General & Admin... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3,654,000,000.00 | 4,030,000,000.00 | 4,086,000,000.00 | 4,366,000,000.00 | 4,705,000,000.00 | 4,815,000,000.00 | 4,790,000,000.00 | 5,513,000,000.00 | 5,726,000,000.00 | 6,322,000,000.00 | 6,314,000,000.00 | 6,404,000,000.00 | ||
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 428,000,000.00 | 469,000,000.00 | 492,000,000.00 | 501,000,000.00 | 554,000,000.00 | 602,000,000.00 | 536,000,000.00 | 636,000,000.00 | 638,000,000.00 | 732,000,000.00 | 862,000,000.00 | 7,140,999,999.00 | ||
| Depreciation and Amortiz... | 183,814,000.00 | 184,255,000.00 | 181,277,000.00 | 204,853,000.00 | 227,335,000.00 | 220,766,000.00 | 230,359,000.00 | 239,699,000.00 | 244,577,000.00 | 272,503,000.00 | 280,971,000.00 | 248,990,000.00 | 336,176,000.00 | 421,240,000.00 | 421,122,000.00 | 431,593,000.00 | 441,116,000.00 | ||
| Other Expenses | 135,582,000.00 | 173,907,000.00 | 170,710,000.00 | 237,884,000.00 | 246,812,000.00 | 288,861,000.00 | 364,990,000.00 | 376,173,000.00 | 392,211,000.00 | 417,768,000.00 | 422,246,000.00 | 399,167,000.00 | 367,433,000.00 | 417,857,000.00 | 18,326,000.00 | 38,127,000.00 | 109,000.00 | ||
| Total Operating Expenses | 2,120,379,000.00 | 2,364,858,000.00 | 2,876,132,000.00 | 3,454,894,000.00 | 3,567,228,000.00 | 3,738,810,000.00 | 4,119,884,000.00 | 4,183,500,000.00 | 4,467,463,000.00 | 4,826,889,000.00 | 4,948,754,000.00 | 4,906,276,000.00 | 5,643,006,000.00 | 5,863,842,000.00 | 6,462,958,000.00 | 6,448,326,000.00 | 6,404,109,000.00 | ||
| Cost and Exponses | 14,437,097,000.00 | 18,962,649,000.00 | 21,224,298,000.00 | 25,730,852,000.00 | 27,679,526,000.00 | 30,223,617,000.00 | 34,327,355,000.00 | 35,053,211,000.00 | 38,937,708,000.00 | 41,247,682,000.00 | 42,030,962,000.00 | 41,321,726,000.00 | 43,399,813,000.00 | 45,065,996,000.00 | 50,861,975,000.00 | 51,876,381,000.00 | 50,346,536,000.00 | ||
| Operating Income | |||||||||||||||||||
| Operating Income |
496,153,000.00
+0% |
778,048,000.00
+57% |
883,768,000.00
+14% |
1,504,646,000.00
+70% |
1,676,117,000.00
+11% |
2,317,137,000.00
+38% |
2,932,176,000.00
+27% |
2,415,848,000.00
-18% |
2,768,563,000.00
+15% |
2,715,050,000.00
-2% |
2,695,156,000.00
-1% |
3,131,106,000.00
+16% |
2,142,147,000.00
-32% |
1,958,986,000.00
-9% |
4,022,879,000.00
+105% |
3,329,025,000.00
-17% |
1,175,009,000.00
-65% |
||
| Operating Income Ratio | (0.03%) | (0.04%) | (0.04%) | (0.06%) | (0.06%) | (0.07%) | (0.08%) | (0.06%) | (0.07%) | (0.06%) | (0.06%) | (0.07%) | (0.05%) | (0.04%) | (0.07%) | (0.06%) | (0.02%) | ||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 1,683,000.00 | 1,325,000.00 | 298,000.00 | 457,000.00 | 626,000.00 | 900,000.00 | 1,435,000.00 | 1,489,000.00 | 2,196,000.00 | 1,424,000.00 | 1,257,000.00 | 869,000.00 | 1,409,000.00 | 1,516,000.00 | 826,000.00 | 122,000.00 | 127,000.00 | ||
| Interest Expenses | 232,999,000.00 | 234,729,000.00 | 200,883,000.00 | 232,769,000.00 | 212,275,000.00 | 214,420,000.00 | 263,944,000.00 | 279,207,000.00 | 299,810,000.00 | 328,937,000.00 | 328,820,000.00 | 248,648,000.00 | 256,315,000.00 | 281,191,000.00 | 237,522,000.00 | 269,326,000.00 | 367,217,000.00 | ||
| Total Other Income/Exp... | -107,624,000.00 | -121,604,000.00 | -23,946,000.00 | -103,355,000.00 | -7,214,000.00 | -18,612,000.00 | -31,875,000.00 | 83,585,000.00 | -80,289,000.00 | -166,966,000.00 | 14,745,000.00 | -161,781,000.00 | 17,129,000.00 | -340,343,000.00 | -210,899,000.00 | -141,521,000.00 | -305,196,000.00 | ||
| EBITDA | |||||||||||||||||||
| EBITDA | 805,342,000.00 | 1,075,428,000.00 | 1,041,099,000.00 | 1,606,144,000.00 | 1,896,238,000.00 | 2,519,291,000.00 | 3,130,660,000.00 | 2,739,132,000.00 | 2,933,288,000.00 | 2,820,538,000.00 | 2,990,872,000.00 | 3,218,212,000.00 | 2,760,236,000.00 | 3,369,918,000.00 | 4,483,154,000.00 | 3,901,581,000.00 | 1,692,188,000.00 | ||
| EBITDA ratio | (0.05%) | (0.06%) | (0.06%) | (0.07%) | (0.07%) | (0.09%) | (0.09%) | (0.08%) | (0.08%) | (0.08%) | (0.08%) | (0.09%) | (0.06%) | (0.06%) | (0.08%) | (0.07%) | (0.03%) | ||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 388,529,000.00 | 656,444,000.00 | 859,822,000.00 | 1,401,291,000.00 | 1,668,903,000.00 | 2,298,525,000.00 | 2,900,301,000.00 | 2,499,433,000.00 | 2,688,711,000.00 | 2,548,034,000.00 | 2,709,901,000.00 | 2,969,219,000.00 | 2,159,276,000.00 | 2,668,276,000.00 | 3,811,980,000.00 | 3,187,504,000.00 | 869,813,000.00 | ||
| Income Before Tax Ratio | (0.03%) | (0.03%) | (0.04%) | (0.05%) | (0.06%) | (0.07%) | (0.08%) | (0.07%) | (0.06%) | (0.06%) | (0.06%) | (0.07%) | (0.05%) | (0.06%) | (0.07%) | (0.06%) | (0.02%) | ||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 196,395,000.00 | 286,355,000.00 | 390,627,000.00 | 602,490,000.00 | 727,370,000.00 | 937,194,000.00 | 1,137,782,000.00 | 931,849,000.00 | 956,452,000.00 | 803,832,000.00 | 882,089,000.00 | 903,623,000.00 | 746,162,000.00 | 935,614,000.00 | 1,228,091,000.00 | 1,018,815,000.00 | 452,959,000.00 | ||
| Net Income | |||||||||||||||||||
| Net Income | 192,134,000.00
+0% |
370,088,000.00
+93% |
469,194,000.00
+27% |
798,800,000.00
+70% |
941,533,000.00
+18% |
1,361,331,000.00
+45% |
1,762,518,000.00
+29% |
1,567,583,000.00
-11% |
1,732,260,000.00
+11% |
1,744,202,000.00
+1% |
1,827,811,000.00
+5% |
2,065,595,000.00
+13% |
1,413,114,000.00
-32% |
1,724,943,000.00
+22% |
2,583,889,000.00
+50% |
2,168,689,000.00
-16% |
416,853,000.00
-81% |
||
| Net Income Ratio | (0.01%) | (0.02%) | (0.02%) | (0.03%) | (0.03%) | (0.04%) | (0.05%) | (0.04%) | (0.04%) | (0.04%) | (0.04%) | (0.05%) | (0.03%) | (0.04%) | (0.05%) | (0.04%) | (0.01%) | ||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 6.41 | 12.78 | 16.30 | 27.76 | 32.72 | 47.31 | 61.25 | 54.47 | 60.20 | 60.61 | 63.48 | 71.62 | 48.84 | 59.30 | 88.06 | 74.50 | 14.52 | ||
| Diluted EPS | 6.41 | 12.78 | 16.30 | 27.76 | 32.72 | 47.31 | 61.25 | 54.47 | 60.20 | 60.59 | 62.59 | 70.67 | 48.26 | 59.12 | 87.56 | 73.99 | 14.49 | ||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 29,954,400.00 | 28,949,085.00 | 28,777,200.00 | 28,777,200.00 | 28,777,200.00 | 28,777,050.00 | 28,777,002.00 | 28,777,002.00 | 28,776,955.00 | 28,776,955.00 | 28,792,288.00 | 28,839,493.00 | 28,932,663.00 | 29,086,124.00 | 29,343,893.00 | 29,110,686.00 | 28,709,454.00 | ||
| Diluted Share Outstanding | 29,954,400.00 | 28,949,085.00 | 28,777,200.00 | 28,777,200.00 | 28,777,200.00 | 28,777,050.00 | 28,777,002.00 | 28,777,002.00 | 28,776,955.00 | 28,786,962.00 | 29,202,924.00 | 29,228,739.00 | 29,280,186.00 | 29,176,088.00 | 29,508,861.00 | 29,309,431.00 | 28,774,344.00 | ||