GungHo Online Entertainment Inc
TSE:3765

Watchlist Manager
GungHo Online Entertainment Inc Logo
GungHo Online Entertainment Inc
TSE:3765
Watchlist
Price: 2 621 JPY 0.19% Market Closed
Market Cap: ¥146.3B
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+3%
5Y
+16%
10Y
-37%
Operating Income
+
3Y
-71%
5Y
-66%
10Y
-91%
Net Income
+
3Y
-75%
5Y
-66%
10Y
-91%

Earnings Waterfall
GungHo Online Entertainment Inc

Income Statement
GungHo Online Entertainment Inc

Rotate your device to view
Income Statement
Currency: JPY
Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Mar-2007 Jun-2007 Sep-2007 Mar-2008 Jun-2008 Sep-2008 Mar-2009 Jun-2009 Sep-2009 Mar-2010 Jun-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
Revenue
Interest Expense
0
56
0
0
0
0
0
0
0
0
0
13
0
0
8
0
17
32
20
23
17
15
16
16
18
16
17
21
25
28
29
28
26
26
32
38
43
44
39
33
29
28
26
23
19
16
13
10
0
5
9
16
22
28
28
24
24
22
20
19
16
14
13
14
14
16
16
18
22
21
22
20
16
15
18
0
0
Revenue
3 494
N/A
5 671
+62%
6 186
+9%
6 662
+8%
7 234
+9%
5 102
-29%
5 750
+13%
5 575
-3%
7 359
+32%
7 223
-2%
8 273
+15%
7 336
-11%
7 719
+5%
7 823
+1%
7 285
-7%
6 837
-6%
6 605
-3%
9 240
+40%
9 351
+1%
9 718
+4%
9 688
0%
9 608
-1%
10 748
+12%
12 165
+13%
14 256
+17%
25 822
+81%
53 434
+107%
93 305
+75%
130 383
+40%
163 060
+25%
182 065
+12%
182 772
+0%
179 627
-2%
173 069
-4%
167 778
-3%
161 076
-4%
159 460
-1%
154 329
-3%
141 410
-8%
133 432
-6%
122 524
-8%
112 457
-8%
106 481
-5%
100 170
-6%
95 039
-5%
92 306
-3%
88 482
-4%
85 856
-3%
84 073
-2%
92 101
+10%
105 275
+14%
108 072
+3%
112 379
+4%
101 392
-10%
86 301
-15%
84 904
-2%
86 984
+2%
98 844
+14%
108 008
+9%
107 691
0%
110 389
+3%
104 626
-5%
99 434
-5%
100 225
+1%
97 919
-2%
105 505
+8%
112 273
+6%
126 541
+13%
130 883
+3%
125 315
-4%
120 329
-4%
111 299
-8%
103 950
-7%
103 600
0%
101 639
-2%
100 533
-1%
100 711
+0%
Gross Profit
Cost of Revenue
(1 767)
(2 518)
(2 702)
(3 008)
(3 433)
(2 815)
(3 102)
(2 907)
(3 688)
(3 596)
(3 830)
(2 939)
(2 705)
(2 992)
(2 857)
(2 647)
(1 956)
(2 717)
(2 713)
(2 834)
(2 940)
(3 082)
(3 918)
(4 721)
(5 709)
(9 400)
(17 514)
(29 325)
(40 759)
(53 119)
(59 550)
(60 382)
(59 743)
(55 989)
(54 333)
(52 930)
(52 534)
(50 993)
(47 039)
(44 266)
(41 606)
(38 822)
(37 603)
(36 133)
(34 167)
(35 765)
(36 342)
(36 887)
(37 352)
(42 640)
(50 070)
(51 651)
(54 551)
(48 168)
(40 098)
(38 961)
(39 806)
(43 490)
(46 528)
(45 735)
(45 910)
(43 566)
(40 695)
(41 653)
(41 285)
(47 084)
(53 363)
(65 169)
(70 073)
(68 344)
(65 177)
(56 854)
(51 732)
(50 185)
(50 069)
(51 687)
(52 960)
Gross Profit
1 726
N/A
3 153
+83%
3 482
+10%
3 653
+5%
3 799
+4%
2 286
-40%
2 647
+16%
2 668
+1%
3 672
+38%
3 628
-1%
4 444
+22%
4 397
-1%
5 013
+14%
4 830
-4%
4 427
-8%
4 190
-5%
4 648
+11%
6 524
+40%
6 636
+2%
6 881
+4%
6 746
-2%
6 526
-3%
6 830
+5%
7 444
+9%
8 547
+15%
16 422
+92%
35 919
+119%
63 980
+78%
89 624
+40%
109 941
+23%
122 515
+11%
122 390
0%
119 884
-2%
117 080
-2%
113 445
-3%
108 146
-5%
106 926
-1%
103 336
-3%
94 371
-9%
89 166
-6%
80 918
-9%
73 635
-9%
68 878
-6%
64 037
-7%
60 872
-5%
56 541
-7%
52 140
-8%
48 969
-6%
46 721
-5%
49 461
+6%
55 205
+12%
56 421
+2%
57 828
+2%
53 224
-8%
46 203
-13%
45 943
-1%
47 178
+3%
55 354
+17%
61 480
+11%
61 956
+1%
64 479
+4%
61 060
-5%
58 739
-4%
58 572
0%
56 634
-3%
58 421
+3%
58 910
+1%
61 372
+4%
60 810
-1%
56 971
-6%
55 152
-3%
54 445
-1%
52 218
-4%
53 415
+2%
51 570
-3%
48 846
-5%
47 751
-2%
Operating Income
Operating Expenses
(1 652)
(2 194)
(2 463)
(2 710)
(3 141)
(2 682)
(2 915)
(2 803)
(2 993)
(3 009)
(3 313)
(3 386)
(3 431)
(3 086)
(2 992)
(3 025)
(2 988)
(4 032)
(4 109)
(4 344)
(4 627)
(5 026)
(5 519)
(5 759)
(5 923)
(7 123)
(8 254)
(10 547)
(14 223)
(18 067)
(21 114)
(22 544)
(23 730)
(21 888)
(24 496)
(26 171)
(27 226)
(30 037)
(34 267)
(31 539)
(30 802)
(27 554)
(26 797)
(25 184)
(23 165)
(22 157)
(21 429)
(21 791)
(23 247)
(22 884)
(22 086)
(21 637)
(23 013)
(24 875)
(25 587)
(25 688)
(25 277)
(25 197)
(29 337)
(26 919)
(27 019)
(28 258)
(29 117)
(29 802)
(30 325)
(30 772)
(30 332)
(29 902)
(29 499)
(29 091)
(29 749)
(31 606)
(32 076)
(35 924)
(37 688)
(38 542)
(40 214)
Selling, General & Administrative
(1 649)
(2 194)
(2 462)
(2 658)
(2 683)
(2 223)
(2 508)
(2 803)
(2 994)
(3 010)
(3 476)
(3 710)
(3 929)
(3 584)
(3 489)
(3 510)
(3 473)
(4 411)
(4 756)
(4 990)
(5 111)
(5 035)
(5 680)
(5 759)
(5 923)
(6 585)
(8 252)
(10 545)
(14 220)
(18 067)
(21 114)
(22 544)
(23 731)
(21 888)
(24 271)
(26 171)
(27 225)
(30 036)
(31 491)
(31 537)
(30 802)
(26 723)
(26 796)
(25 184)
(23 164)
(21 456)
(21 428)
(21 789)
(23 244)
(21 638)
(22 084)
(21 635)
(23 013)
(23 303)
(25 585)
(25 689)
(25 276)
(23 453)
(26 020)
(26 916)
(27 017)
(26 143)
(29 001)
(29 752)
(30 292)
(28 622)
(30 285)
(29 902)
(29 496)
(26 702)
(29 488)
(31 419)
(32 076)
(33 927)
(37 512)
(38 541)
(40 213)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(268)
0
0
0
(314)
0
0
0
(539)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(830)
0
0
0
(699)
0
0
0
(1 245)
0
0
0
(1 571)
0
0
0
(1 743)
0
0
0
(2 113)
0
0
0
(2 149)
0
0
0
(2 388)
0
0
0
(1 996)
0
0
0
Depreciation & Amortization
0
0
0
0
(406)
(406)
0
0
0
0
0
162
338
500
500
486
486
646
648
648
486
323
162
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
(3)
0
0
(52)
(52)
(53)
(407)
0
0
0
163
162
160
0
(3)
0
0
0
0
0
0
0
0
0
0
0
(1)
(1)
(2)
0
0
0
0
0
(225)
0
(1)
(1)
(2 776)
(2)
0
(1)
(1)
0
0
(2)
0
(2)
(3)
(1)
(3)
(3)
(1)
(1)
(2)
1
(1)
(1)
(3 317)
(3)
0
(2)
(116)
(50)
(33)
(1)
(47)
0
(3)
(1)
(261)
(187)
0
(1)
(176)
(1)
(1)
Operating Income
77
N/A
958
+1 144%
1 022
+7%
945
-8%
660
-30%
(395)
N/A
(267)
+32%
(135)
+49%
678
N/A
618
-9%
1 131
+83%
1 012
-11%
1 584
+57%
1 745
+10%
1 436
-18%
1 165
-19%
1 660
+42%
2 491
+50%
2 528
+1%
2 539
+0%
2 120
-17%
1 500
-29%
1 310
-13%
1 684
+29%
2 624
+56%
9 298
+254%
27 666
+198%
53 433
+93%
75 401
+41%
91 874
+22%
101 401
+10%
99 846
-2%
96 154
-4%
95 192
-1%
88 949
-7%
81 975
-8%
79 700
-3%
73 299
-8%
60 104
-18%
57 627
-4%
50 116
-13%
46 081
-8%
42 081
-9%
38 853
-8%
37 707
-3%
34 384
-9%
30 711
-11%
27 178
-12%
23 474
-14%
26 577
+13%
33 119
+25%
34 784
+5%
34 815
+0%
28 349
-19%
20 616
-27%
20 255
-2%
21 901
+8%
30 157
+38%
32 143
+7%
35 037
+9%
37 460
+7%
32 802
-12%
29 622
-10%
28 770
-3%
26 309
-9%
27 649
+5%
28 578
+3%
31 470
+10%
31 311
-1%
27 880
-11%
25 403
-9%
22 839
-10%
20 142
-12%
17 491
-13%
13 882
-21%
10 304
-26%
7 537
-27%
Pre-Tax Income
Interest Income Expense
0
(56)
0
0
0
16
936
876
867
(157)
(852)
(790)
(793)
(72)
(191)
22
79
27
284
203
270
287
84
104
(31)
(18)
9
57
88
(1 167)
(1 896)
(2 276)
(2 225)
(793)
(8)
302
391
206
(57)
(253)
(441)
38
92
278
383
126
(129)
51
152
57
330
125
125
235
215
188
(84)
(260)
31
76
392
727
765
1 506
1 957
1 241
1 192
1 166
884
1 397
1 667
1 525
1 272
2 368
2 140
1 497
2 083
Non-Reccuring Items
(45)
(45)
(19)
(1 178)
(726)
(768)
(2 607)
(3 419)
(3 382)
(1 115)
(268)
(286)
(294)
(1 042)
(1 014)
(268)
(23)
(229)
(262)
(270)
(334)
(445)
(431)
(523)
(210)
(743)
(738)
(673)
(964)
(1 350)
(690)
(687)
(813)
(1 134)
0
(209)
(206)
(3 649)
0
(3 266)
(3 071)
(2 225)
(2 998)
(3 096)
(3 110)
(1 422)
(530)
(253)
(579)
(1 229)
(1 191)
(874)
(547)
(1 029)
(1 042)
(1 042)
(1 442)
(3 352)
0
(3 364)
(2 981)
(115)
0
0
0
(47)
0
(122)
(123)
(261)
0
0
(249)
(174)
0
(202)
(169)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
46
45
47
0
0
1
0
0
0
7 591
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
89
89
0
0
0
0
0
3 191
3 191
3 191
0
0
0
0
0
0
0
682
0
0
0
0
0
0
0
Total Other Income
11
37
(100)
(109)
(111)
(18)
29
68
(32)
48
66
170
25
(21)
(6)
(11)
(12)
(7)
(3)
50
50
(33)
(45)
(57)
(18)
75
133
86
61
43
32
15
8
7 625
7 629
7 577
(9)
(24)
(25)
34
(24)
(38)
(35)
(36)
16
21
19
11
17
25
27
32
31
33
131
223
248
304
307
290
176
100
3 286
26
27
94
86
76
84
31
766
814
819
153
105
57
113
Pre-Tax Income
42
N/A
895
+2 031%
902
+1%
(343)
N/A
(177)
+48%
(1 165)
-558%
(1 909)
-64%
(2 611)
-37%
(1 870)
+28%
(606)
+68%
76
N/A
105
+38%
520
+395%
610
+17%
225
-63%
909
+304%
1 704
+87%
2 282
+34%
2 546
+12%
2 521
-1%
2 106
-16%
1 309
-38%
918
-30%
1 254
+37%
2 409
+92%
8 659
+259%
27 070
+213%
52 904
+95%
74 588
+41%
89 400
+20%
98 847
+11%
96 898
-2%
100 715
+4%
100 890
+0%
96 570
-4%
89 645
-7%
79 876
-11%
69 832
-13%
60 022
-14%
54 142
-10%
46 580
-14%
43 856
-6%
39 140
-11%
35 999
-8%
34 996
-3%
33 109
-5%
30 071
-9%
26 987
-10%
23 064
-15%
25 430
+10%
32 285
+27%
34 067
+6%
34 513
+1%
27 677
-20%
19 920
-28%
19 624
-1%
20 623
+5%
26 849
+30%
32 481
+21%
35 230
+8%
38 238
+9%
36 705
-4%
33 673
-8%
30 302
-10%
28 293
-7%
28 937
+2%
29 856
+3%
32 590
+9%
32 156
-1%
29 729
-8%
27 836
-6%
25 178
-10%
21 984
-13%
19 838
-10%
16 127
-19%
11 656
-28%
9 564
-18%
Net Income
Tax Provision
(32)
(374)
(385)
(154)
(391)
(73)
(608)
(563)
(618)
(248)
(120)
(83)
(190)
(265)
(243)
(213)
(220)
(292)
(259)
(281)
(219)
555
559
597
604
(1 367)
(7 816)
(18 556)
(27 478)
(35 344)
(39 993)
(38 911)
(39 579)
(39 633)
(37 294)
(34 362)
(31 274)
(27 200)
(23 218)
(20 795)
(17 607)
(15 986)
(14 276)
(12 580)
(12 023)
(10 160)
(9 087)
(8 259)
(7 121)
(7 730)
(9 459)
(9 985)
(9 779)
(8 091)
(5 995)
(5 771)
(6 318)
(8 676)
(10 286)
(10 922)
(12 035)
(11 251)
(10 587)
(9 763)
(9 078)
(6 622)
(6 103)
(6 483)
(6 169)
(7 571)
(7 190)
(7 036)
(5 752)
(4 831)
(3 799)
(2 324)
(1 813)
Income from Continuing Operations
11
521
518
(496)
(568)
(1 238)
(2 517)
(3 173)
(2 487)
(853)
(44)
22
330
344
(19)
695
1 484
1 990
2 288
2 242
1 889
1 864
1 478
1 851
3 013
7 293
19 254
34 348
47 110
54 056
58 854
57 987
61 136
61 257
59 276
55 283
48 602
42 632
36 804
33 347
28 973
27 870
24 864
23 419
22 973
22 949
20 984
18 728
15 943
17 700
22 826
24 082
24 734
19 586
13 925
13 853
14 305
18 173
22 195
24 308
26 203
25 454
23 086
20 539
19 215
22 315
23 753
26 107
25 987
22 158
20 646
18 142
16 232
15 007
12 328
9 332
7 751
Income to Minority Interest
0
5
16
40
98
151
166
116
(277)
(295)
(303)
(129)
(190)
(149)
(1)
41
(57)
(54)
(108)
(101)
(120)
(206)
(121)
(15)
202
917
1 048
958
898
712
655
695
732
780
826
962
970
800
697
592
374
41
(73)
(281)
(289)
(551)
(610)
(762)
(882)
(1 113)
(1 805)
(1 759)
(1 943)
(1 440)
(863)
(1 064)
(1 440)
(1 804)
(2 458)
(2 641)
(2 826)
(2 570)
(2 150)
(2 249)
(1 928)
(3 293)
(4 403)
(5 594)
(6 241)
(5 723)
(5 359)
(4 059)
(3 764)
(3 835)
(3 548)
(3 519)
(3 379)
Net Income (Common)
11
N/A
525
+4 673%
539
+3%
(451)
N/A
(466)
-3%
(1 088)
-133%
(2 352)
-116%
(3 058)
-30%
(2 765)
+10%
(1 150)
+58%
(348)
+70%
(108)
+69%
141
N/A
196
+39%
(19)
N/A
736
N/A
1 427
+94%
1 936
+36%
2 180
+13%
2 140
-2%
1 768
-17%
1 658
-6%
1 356
-18%
1 836
+35%
3 216
+75%
8 210
+155%
20 302
+147%
35 308
+74%
48 009
+36%
54 768
+14%
59 510
+9%
58 681
-1%
61 866
+5%
62 038
+0%
60 103
-3%
56 247
-6%
49 574
-12%
43 432
-12%
37 501
-14%
33 938
-10%
29 347
-14%
27 911
-5%
24 789
-11%
23 137
-7%
22 684
-2%
22 397
-1%
20 374
-9%
17 965
-12%
15 059
-16%
16 585
+10%
21 018
+27%
22 322
+6%
22 789
+2%
18 146
-20%
13 063
-28%
12 789
-2%
12 864
+1%
16 369
+27%
19 737
+21%
21 666
+10%
23 378
+8%
22 883
-2%
20 935
-9%
18 289
-13%
17 286
-5%
19 022
+10%
19 350
+2%
20 513
+6%
19 746
-4%
16 433
-17%
15 285
-7%
14 080
-8%
12 465
-11%
11 171
-10%
8 778
-21%
5 813
-34%
4 372
-25%
EPS (Diluted)
0.13
N/A
6.17
+4 646%
6.28
+2%
-5.36
N/A
-5.35
+0%
-12.36
-131%
-25.84
-109%
-33.97
-31%
-30.38
+11%
-10
+67%
-3.05
+70%
-0.93
+70%
1.21
N/A
1.7
+40%
-0.17
N/A
6.34
N/A
12.4
+96%
16.83
+36%
18.94
+13%
18.59
-2%
15.36
-17%
14.4
-6%
11.78
-18%
8.38
-29%
27.96
+234%
71.39
+155%
176.53
+147%
307.02
+74%
417.46
+36%
476.24
+14%
517.47
+9%
510.26
-1%
537.96
+5%
540.18
+0%
522.63
-3%
497.76
-5%
516.39
+4%
413.89
-20%
390.63
-6%
353.52
-10%
349.36
-1%
322.02
-8%
349.14
+8%
325.87
-7%
319.49
-2%
313.93
-2%
286.95
-9%
253.02
-12%
210.82
-17%
232.2
+10%
294.14
+27%
314.04
+7%
324.34
+3%
256.97
-21%
187.78
-27%
187.49
0%
188.48
+1%
238.7
+27%
289.19
+21%
317.28
+10%
345.93
+9%
339.34
-2%
328.48
-3%
293.61
-11%
276.95
-6%
303.48
+10%
312.31
+3%
339.71
+9%
326.62
-4%
270.19
-17%
255.74
-5%
242.76
-5%
192.55
-21%
180.7
-6%
155.86
-14%
106.46
-32%
79.66
-25%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 313,000+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.