Gravity Co., Ltd.
Gravity Co., Ltd.
GRVY
Valuace
93
Růst
23
Zdraví
79
Cena
$ 62.78
Dnes
-1.13 (-1.82%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues568.1568.1500.8725.5463.6413.9406.0361.0286.8141.635.035.735.442.452.040.239.0
Cost of Revenues369.2369.2306.9485.0267.4224.2239.0265.8210.094.214.130.330.630.928.711.312.1
Gross Profit198.9198.9193.9240.6196.3189.8166.995.276.747.420.95.44.711.523.328.926.9
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues121.0138.9170.7137.5125.4128.4123.0119.8145.5176.1
Cost of Revenues79.288.5114.087.581.076.376.073.693.3117.8
Gross Profit41.850.456.750.044.452.147.046.252.258.3
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.00.00.013.513.816.615.09.57.15.22.05.34.86.25.11.74.7
Selling General & Admin Expenses0.00.00.061.491.492.260.435.434.933.315.211.515.913.516.917.020.4
Depreciation & Amortization0.00.09.27.715.84.46.55.61.40.50.24.85.56.75.90.73.0
Total Operating Expenses118.8118.8108.680.291.492.277.446.342.833.315.216.815.920.222.620.420.4
Operating Income80.180.185.4160.4104.897.689.548.833.914.15.7-17.2-11.1-8.70.78.56.4
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.00.00.00.00.00.00.00.03.74.0
Selling General & Admin Expenses0.00.00.00.00.00.00.00.015.917.2
Depreciation & Amortization-2.30.01.21.21.20.00.00.00.60.5
Total Operating Expenses27.429.137.125.327.624.532.019.325.120.4
Operating Income14.421.319.724.716.827.615.026.926.437.9
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income24.924.917.111.516.05.31.11.60.80.60.60.71.21.51.81.61.8
Interest Expense11.211.20.10.210.82.70.20.30.00.20.00.00.00.00.10.10.0
Other Expense12.112.121.08.35.01.7-1.52.5-0.3-0.1-3.8-5.0-1.1-5.5-13.8-2.1-0.5
IBT92.292.2106.3168.7109.999.388.051.334.414.52.5-15.7-11.0-12.7-11.28.07.8
Income Tax Expense23.923.921.436.726.833.425.511.53.11.13.21.49.25.23.0-6.83.6
Net Income68.468.484.9132.083.265.962.739.931.413.3-0.7-17.0-20.0-18.0-14.314.84.1
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income5.65.92.710.7-4.05.98.96.314.83.3
Interest Expense0.60.03.67.0-9.45.13.80.70.03.8
Other Expense3.45.9-1.03.78.60.85.15.6-0.33.3
IBT17.827.218.728.525.428.420.132.526.241.2
Income Tax Expense4.77.45.56.42.36.17.55.64.612.2
Net Income13.219.913.222.023.122.412.626.921.629.0
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$18,998.00$11,968.00$9,490.00$9,023.00$5,738.00$4,524.86$1,917.00$-106.00$-2,441.39$-2,882.45$-2,583.82$-2,054.77$2,126.00$595.00
EPS Diluted$0.00$0.00$0.00$18,998.00$11,968.00$9,490.00$9,023.00$5,738.00$4,524.86$1,917.00$-106.00$-2,441.39$-2,882.45$-2,583.82$-2,054.77$2,126.00$595.00
Shares Outstanding0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Diluted Shares Outstanding0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$3,104.96$4,168.00
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$3,104.96$4,168.00
Shares Outstanding0.00.00.00.00.00.00.00.00.00.0
Diluted Shares Outstanding0.00.00.00.00.00.00.00.00.00.0
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents142.1228.9184.1169.999.1110.679.486.139.114.024.927.829.735.531.734.3
Short Term Investments362.2330.9281.7170.4148.671.839.59.522.521.511.514.518.017.515.017.0
Total Cash & ST Investments504.4559.8465.7340.2247.7182.5118.995.661.635.536.442.347.753.046.751.3
Accounts Receivable71.282.774.977.453.759.832.360.942.910.55.35.76.97.912.110.3
Inventory3.70.00.03.33.22.22.02.53.01.21.01.0-0.30.72.62.7
Other Current Assets5.911.16.30.81.62.12.71.21.41.21.01.22.74.10.51.0
Total Current Assets585.1653.6546.9421.8306.1246.6155.9160.2108.948.543.750.257.065.661.965.3
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents197.3215.4201.4228.9200.7142.1164.3184.1207.2187.2
Short Term Investments416.7366.2381.8330.9319.2362.2325.7281.7240.7231.8
Total Cash & ST Investments614.1581.6583.2559.8519.9504.4490.0465.7448.0419.0
Accounts Receivable62.783.376.682.766.970.164.174.981.0112.4
Inventory0.00.00.00.00.00.00.03.03.03.7
Other Current Assets20.521.79.811.18.810.611.66.39.05.7
Total Current Assets697.3686.7669.6653.6595.6585.1565.7546.9538.0537.1
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment7.910.010.28.111.37.76.71.50.90.30.90.70.91.31.31.0
Goodwill0.00.00.00.00.00.00.00.00.00.00.01.21.23.97.58.0
Intangible Assets0.07.16.43.93.33.41.71.21.00.10.19.213.719.719.915.2
Long-Term Investments1.81.81.82.23.01.31.81.51.41.70.01.71.73.021.121.9
Other Long-Term Assets7.98.57.02.52.02.81.71.40.60.61.01.15.67.05.82.4
Total Long-Term Assets28.732.831.322.321.418.819.613.07.03.72.113.529.940.856.840.6
Total Assets613.9686.5578.2444.1327.5265.4175.4173.2115.952.245.763.787.0106.4118.7105.9
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment10.710.710.610.07.27.98.910.210.89.1
Goodwill0.00.00.00.00.00.00.00.00.00.0
Intangible Assets0.08.96.47.15.85.96.26.45.04.7
Long-Term Investments1.81.70.71.81.61.81.71.81.71.9
Other Long-Term Assets6.58.09.48.58.613.213.87.06.25.2
Total Long-Term Assets33.535.833.332.828.828.730.531.329.426.2
Total Assets730.9722.5702.9686.5624.3613.9596.2578.2567.3563.3
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable59.367.961.873.541.252.737.571.944.410.03.03.24.45.44.35.1
Short-Term Debt16.40.00.00.015.713.75.64.04.1-1.40.5-0.1-0.3-0.8-1.30.4
Other Current Liabilities3.65.96.613.63.62.72.01.20.10.40.30.40.71.31.82.0
Current Liabilities96.6108.6106.4105.774.082.755.893.564.716.48.89.311.010.19.810.5
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable69.082.063.067.950.059.353.961.876.6101.2
Short-Term Debt0.03.73.40.02.83.63.80.00.00.0
Other Current Liabilities6.22.22.25.92.933.738.26.621.824.3
Current Liabilities101.4118.0103.0108.683.096.695.9106.4116.5142.6
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt0.70.00.00.00.00.00.20.00.00.00.00.00.00.00.1-2.6
Capital Leases0.00.06.60.00.00.00.00.00.00.00.00.00.00.00.10.0
Def. Tax Liability2.41.32.42.80.00.00.00.00.00.00.00.00.00.01.52.6
Total Liabilities104.5118.1114.5113.980.788.059.797.671.920.215.714.817.819.217.418.9
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt0.00.00.00.00.00.00.00.00.00.0
Capital Leases0.03.73.40.02.83.63.86.64.23.7
Def. Tax Liability1.31.31.31.32.40.00.02.42.82.8
Total Liabilities109.3126.0111.8118.191.3104.5103.4114.5123.8149.8
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock3.53.53.53.53.53.53.53.53.53.53.53.53.53.53.578.9
Retained Earnings467.9513.4428.5296.5213.3147.484.745.414.0-0.7-48.8-20.0-11.46.520.86.1
Comprehensive Income0.00.00.00.00.00.00.30.10.01.10.71.31.41.41.62.1
Total Common Equity508.7567.7463.1329.5246.1176.9115.576.244.632.030.548.768.886.8101.387.0
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock3.53.53.53.53.53.53.53.53.53.5
Retained Earnings568.6548.7535.5513.4490.3467.9455.4428.5406.9378.0
Comprehensive Income0.016.624.50.011.610.36.34.05.44.3
Total Common Equity621.0595.8590.4567.7532.4508.7492.2463.1442.9412.8
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt0.00.02.30.00.00.00.00.00.00.00.00.00.00.00.10.0
Book Value509.4568.4463.7330.2246.8177.3115.875.644.032.030.048.969.287.2101.387.0
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt0.60.70.70.70.70.70.70.60.70.7
Book Value621.0595.8590.4567.7532.4508.7492.2463.1442.9412.8
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income122.468.484.9132.083.165.962.639.731.413.3-0.7-17.0-20.2-18.0-14.212.84.1
Depreciation & Amortization0.00.09.27.77.16.34.93.71.40.50.24.85.56.75.94.13.0
Stock-Based Compensation0.00.00.00.00.0-69.1-9.2-10.0-5.8-3.70.00.00.00.00.00.00.0
Change Working Capital0.087.2-3.8-5.010.3-2.9-13.0-17.26.712.9-0.41.28.63.70.4-20.6-2.5
Change In Accounts Receivable0.00.00.92.4-38.25.5-29.130.1-18.6-27.8-6.30.0-0.10.80.61.4-2.3
Change In Accounts Payable0.00.0-2.9-13.843.9-8.515.5-37.127.335.01.60.1-1.30.10.1-1.40.8
Change In Inventories0.00.00.00.00.0-1.8-2.81.31.1-7.3-1.80.60.00.6-0.4-11.6-0.9
Other Non-cash Items-122.4-78.5-33.2-38.9-28.940.6-0.9-1.3-0.82.04.05.11.25.513.74.91.8
Cash from Operations0.00.00.0132.498.374.269.926.436.026.13.1-6.0-5.0-2.15.71.26.4
Cash Flow From Operating Activities 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Net Income13.222.023.122.412.626.921.629.045.036.5
Depreciation & Amortization0.00.00.00.00.00.00.00.00.00.0
Stock-Based Compensation0.00.00.00.00.00.00.00.00.00.0
Change Working Capital0.00.00.00.00.00.00.00.00.00.0
Change In Accounts Receivable0.00.00.00.00.00.00.00.00.00.0
Change In Accounts Payable0.00.00.00.00.00.00.00.00.00.0
Change In Inventories0.00.00.00.00.00.00.00.00.00.0
Other Non-cash Items-13.2-22.0-23.1-22.4-12.6-26.9-21.6-29.0-45.0-36.5
Cash from Operations0.00.00.00.00.00.00.00.00.00.0
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure0.0-6.4-0.6-2.5-2.8-4.2-3.7-2.3-2.3-2.1-0.1-0.4-0.6-2.5-5.2-6.3-6.3
Acquisitions0.00.00.00.00.02.52.61.40.0-1.20.00.00.0-0.80.9-4.7-11.3
Investments0.0-91.6-42.3-110.8-19.6-78.9-32.4-30.30.0-0.9-53.0-49.0-41.5-40.0-32.5-2.2-17.2
Sales of Investment0.00.00.00.00.00.60.00.013.00.043.052.045.040.130.95.05.3
Other Investing Activities0.00.00.0-3.30.0-2.4-2.6-1.30.11.2-1.20.00.2-0.4-3.75.59.6
Cash from Investing0.00.00.0-116.6-22.3-82.5-36.0-32.510.8-3.0-11.32.63.1-3.6-9.5-2.8-19.8
Cash Flow From Investing Activities 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Capital Expenditure0.00.00.00.00.00.00.00.00.00.0
Acquisitions0.00.00.00.00.00.00.00.00.00.0
Investments0.00.00.00.00.00.00.00.00.00.0
Sales of Investment0.00.00.00.00.00.00.00.00.00.0
Other Investing Activities0.00.00.00.00.00.00.00.00.00.0
Cash from Investing0.00.00.00.00.00.00.00.00.00.0
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid0.00.00.0-4.1-3.9-3.6-2.9-2.0-0.20.00.0-0.1-0.1-0.6-0.2-0.2-0.1
Debt Issued0.00.0-2.36.43.93.62.92.00.20.00.00.10.10.60.10.30.1
Issuance of Common Stock0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Repurchase of Common Stock0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Dividends Paid0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Other Financing Activities0.00.00.00.00.00.30.30.30.00.00.00.00.00.00.40.00.4
Cash from Financing0.00.00.0-4.1-3.9-3.3-2.5-1.7-0.20.00.0-0.1-0.1-0.60.1-0.20.3
Cash Flow From Financing Activities 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Debt Repaid0.00.00.00.00.00.00.00.00.00.0
Debt Issued0.33.4-2.8-0.9-0.21.42.30.00.00.0
Issuance of Common Stock0.00.00.00.00.00.00.00.00.00.0
Repurchase of Common Stock0.00.00.00.00.00.00.00.00.00.0
Dividends Paid0.00.00.00.00.00.00.00.00.00.0
Other Financing Activities0.00.00.00.00.00.00.00.00.00.0
Cash from Financing0.00.00.00.00.00.00.00.00.00.0
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash0.0-20.444.814.270.8-11.531.2-6.647.022.4-8.2-3.5-1.9-5.7-3.8-1.7-13.4
Closing Cash Balance0.0203.6228.9184.1169.999.1110.679.486.139.114.024.927.829.735.542.434.3
Cash position 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Net Change in Cash0.00.00.00.00.00.00.00.00.00.0
Closing Cash Balance0.00.00.00.00.00.00.00.20.10.1
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow0.076.173.8126.695.570.066.224.033.724.13.0-6.4-5.6-4.60.5-5.10.1
Real Free Cash Flow0.076.173.8126.695.5139.175.434.039.527.83.0-6.4-5.6-4.60.5-5.10.1
Free Cash Flow 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Free Cash Flow0.00.00.00.00.00.00.00.00.00.0
Real Free Cash Flow0.00.00.00.00.00.00.00.00.00.0
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader