Gravity Co., Ltd.
NASDAQ:GRVY · NASDAQ Global Market
+$6.64 today
Vol 0.21M · Avg 0.04M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:GRVY · Revenue to Net Income
Key Ratios
Analysis
$300.5B of revenue converted into $32.3B of net income for the selected period. Gross margin is 34.0% and net margin is 12.8%, showing how much revenue survives after costs and taxes. EPS is $8877.24, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $560.5B +11.9% | $500.8B -31.0% | $725.5B +56.5% | $463.6B +12.0% | $413.9B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $364.3B +18.7% | $306.9B -36.7% | $485.0B +81.4% | $267.4B +19.3% | $224.2B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $196.3B +1.2% | $193.9B -19.4% | $240.6B +22.6% | $196.3B +3.4% | $189.8B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 35.0% -3.7pp | 38.7% +5.6pp | 33.2% -9.2pp | 42.3% -3.5pp | 45.8% | 9.8% | 28.9% | 38.3% |
| Research & Development | $10.3B -32.3% | $15.3B +13.2% | $13.5B -2.3% | $13.8B -16.7% | $16.6B | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $100.3B +16.8% | $85.9B +43.3% | $60.0B -17.6% | $72.8B +0.3% | $72.5B | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $116.5B +7.3% | $108.6B +35.4% | $80.2B -12.4% | $91.5B -1.6% | $93.0B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $10.8B +17.2% | $9.2B +20.6% | $7.7B +8.4% | $7.1B +11.8% | $6.3B | $374.2M | $1.2B | $631.8M |
| EBITDA | $102.0B -11.8% | $115.7B -34.4% | $176.5B +50.8% | $117.1B +10.7% | $105.7B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 18.2% -4.9pp | 23.1% -1.2pp | 24.3% -0.9pp | 25.3% -0.3pp | 25.5% | 5.6% | 46.3% | 42.0% |
| Operating Income | $79.8B -6.6% | $85.4B -46.8% | $160.4B +53.2% | $104.7B +8.3% | $96.7B | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 14.2% -2.8pp | 17.0% -5.1pp | 22.1% -0.5pp | 22.6% -0.8pp | 23.4% | 16.6% | 24.1% | 22.0% |
| Interest Income | $15.8B -7.3% | $17.1B +48.4% | $11.5B +155.3% | $4.5B +225.5% | $1.4B | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $282.0M +108.9% | $135.0M -16.7% | $162.0M +27.6% | $127.0M +10.4% | $115.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $11.2B -46.8% | $21.0B +151.6% | $8.3B +61.0% | $5.2B +100.4% | $2.6B | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $90.9B -14.5% | $106.3B -37.0% | $168.7B +53.5% | $109.9B +10.7% | $99.3B | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 16.2% -5.0pp | 21.2% -2.0pp | 23.3% -0.4pp | 23.7% -0.3pp | 24.0% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $23.6B +10.2% | $21.4B -41.6% | $36.7B +36.9% | $26.8B -19.7% | $33.4B | $1.3B | -$1.6B | $745.2M |
| Net Income | $67.5B -20.6% | $84.9B -35.7% | $132.0B +58.7% | $83.2B +26.1% | $65.9B | $4.9B | $4.8B | $4.7B |
| Net Margin | 12.0% -4.9pp | 17.0% -1.2pp | 18.2% +0.3pp | 17.9% +2.0pp | 15.9% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $9.8K -19.5% | $12.2K -35.7% | $19.0K +58.7% | $12.0K +26.1% | $9.5K | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $9.8K -19.5% | $12.2K -35.7% | $19.0K +58.7% | $12.0K +26.1% | $9.5K | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $6.9M +0.0% | $6.9M +0.0% | $6.9M +0.0% | $6.9M +0.0% | $6.9M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $6.9M +0.0% | $6.9M +0.0% | $6.9M +0.0% | $6.9M +0.0% | $6.9M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
DoubleDown Interactive Co., Ltd.
NASDAQ:DDI
$566.40M
International Money Express, Inc.
NASDAQ:IMXI
$437.27M
Xerox Holdings Corporation
NASDAQ:XRX
$400.84M
Rimini Street, Inc.
NASDAQ:RMNI
$385.05M
Sohu.com Limited
NASDAQ:SOHU
$373.71M
BGIN BLOCKCHAIN Ltd
NASDAQ:BGIN
$235.56M
GDEV Inc.
NASDAQ:GDEV
$232.33M
Gorilla Technology Group Inc.
NASDAQ:GRRR
$218.95M
eGain Corporation
NASDAQ:EGAN
$200.93M
Blaize Holdings, Inc.
NASDAQ:BZAI
$158.21M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does GRVY generate?
Gravity Co., Ltd. (GRVY) reported $560.55B of revenue in fiscal 2025.
Is GRVY profitable?
Gravity Co., Ltd. (GRVY) reported $67.46B of net income, with a net margin of 12.0%.
Explore More
Continue the stock analysis
Jump to another research area for this company.