G
GMA Network Inc
XPHS:GMA7
GMA Network Inc
XPHS:GMA7
Price:
6.15
PHP
0.99%
Market Closed
Market Cap:
₱20.7B
Income Statement
Earnings Waterfall
GMA Network Inc
GMA Network Inc
Income Statement
GMA Network Inc
GMA Network Inc
Currency: PHP
| Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-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 |
42
|
30
|
21
|
18
|
32
|
51
|
49
|
52
|
44
|
27
|
17
|
50
|
98
|
131
|
148
|
151
|
158
|
186
|
0
|
0
|
0
|
|
| Revenue |
15 331
N/A
|
16 932
+10%
|
19 336
+14%
|
21 261
+10%
|
23 156
+9%
|
23 209
+0%
|
22 450
-3%
|
22 828
+2%
|
23 795
+4%
|
22 645
-5%
|
14 905
-34%
|
13 268
-11%
|
13 766
+4%
|
18 637
+35%
|
18 278
-2%
|
17 954
-2%
|
17 335
-3%
|
17 565
+1%
|
18 592
+6%
|
19 884
+7%
|
19 088
-4%
|
|
| Gross Profit | ||||||||||||||||||||||
| Cost of Revenue |
(5 164)
|
(4 482)
|
(3 932)
|
(3 921)
|
(4 500)
|
(4 942)
|
(5 295)
|
(5 503)
|
(5 911)
|
(6 239)
|
(5 081)
|
(5 487)
|
(6 027)
|
(8 471)
|
(8 563)
|
(8 535)
|
(8 339)
|
(8 367)
|
(8 493)
|
(8 721)
|
(8 935)
|
|
| Gross Profit |
10 167
N/A
|
12 450
+22%
|
15 404
+24%
|
17 340
+13%
|
18 656
+8%
|
18 267
-2%
|
17 156
-6%
|
17 325
+1%
|
17 884
+3%
|
16 406
-8%
|
9 824
-40%
|
7 781
-21%
|
7 739
-1%
|
10 166
+31%
|
9 715
-4%
|
9 419
-3%
|
8 996
-4%
|
9 198
+2%
|
10 099
+10%
|
11 162
+11%
|
10 153
-9%
|
|
| Operating Income | ||||||||||||||||||||||
| Operating Expenses |
(6 292)
|
(6 177)
|
(6 780)
|
(6 934)
|
(7 338)
|
(7 409)
|
(7 174)
|
(7 156)
|
(7 320)
|
(7 598)
|
(5 130)
|
(4 794)
|
(4 415)
|
(5 920)
|
(5 966)
|
(5 888)
|
(6 084)
|
(6 266)
|
(6 368)
|
(6 425)
|
(6 382)
|
|
| Selling, General & Administrative |
(5 789)
|
(5 709)
|
(6 335)
|
(6 505)
|
(6 978)
|
(7 031)
|
(6 778)
|
(6 844)
|
(6 975)
|
(7 285)
|
(4 922)
|
(4 557)
|
(4 195)
|
(5 710)
|
(5 818)
|
(5 771)
|
(5 900)
|
(6 052)
|
(6 102)
|
(6 157)
|
(6 169)
|
|
| Research & Development |
(72)
|
0
|
(92)
|
(39)
|
(44)
|
(65)
|
(88)
|
(92)
|
(93)
|
(97)
|
(77)
|
(81)
|
(84)
|
(114)
|
(115)
|
(116)
|
(117)
|
(119)
|
(119)
|
(124)
|
(124)
|
|
| Depreciation & Amortization |
(460)
|
(436)
|
(421)
|
(420)
|
(361)
|
(360)
|
(395)
|
(331)
|
(362)
|
(365)
|
(254)
|
(277)
|
(289)
|
(295)
|
(303)
|
(307)
|
(312)
|
(298)
|
(301)
|
(300)
|
(299)
|
|
| Other Operating Expenses |
29
|
(32)
|
68
|
30
|
45
|
47
|
87
|
110
|
110
|
150
|
124
|
121
|
153
|
199
|
270
|
306
|
246
|
202
|
154
|
155
|
210
|
|
| Operating Income |
3 874
N/A
|
6 273
+62%
|
8 624
+37%
|
10 406
+21%
|
11 317
+9%
|
10 859
-4%
|
9 982
-8%
|
10 169
+2%
|
10 564
+4%
|
8 809
-17%
|
4 694
-47%
|
2 987
-36%
|
3 324
+11%
|
4 246
+28%
|
3 749
-12%
|
3 531
-6%
|
2 912
-18%
|
2 932
+1%
|
3 731
+27%
|
4 737
+27%
|
3 771
-20%
|
|
| Pre-Tax Income | ||||||||||||||||||||||
| Interest Income Expense |
(77)
|
(86)
|
(50)
|
(2)
|
(57)
|
(97)
|
(85)
|
(106)
|
(23)
|
84
|
58
|
18
|
(66)
|
(110)
|
(122)
|
(115)
|
(152)
|
(168)
|
(189)
|
(198)
|
(135)
|
|
| Non-Reccuring Items |
41
|
36
|
17
|
47
|
58
|
69
|
51
|
29
|
20
|
35
|
32
|
36
|
29
|
40
|
29
|
33
|
30
|
25
|
29
|
33
|
27
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
3 838
N/A
|
6 223
+62%
|
8 592
+38%
|
10 451
+22%
|
11 319
+8%
|
10 830
-4%
|
9 947
-8%
|
10 091
+1%
|
10 561
+5%
|
8 928
-15%
|
4 784
-46%
|
3 041
-36%
|
3 287
+8%
|
4 177
+27%
|
3 655
-12%
|
3 448
-6%
|
2 790
-19%
|
2 789
0%
|
3 572
+28%
|
4 573
+28%
|
3 663
-20%
|
|
| Net Income | ||||||||||||||||||||||
| Tax Provision |
(1 147)
|
(1 867)
|
(2 584)
|
(3 009)
|
(3 051)
|
(2 716)
|
(2 378)
|
(2 412)
|
(2 644)
|
(2 254)
|
(1 189)
|
(754)
|
(821)
|
(1 015)
|
(893)
|
(867)
|
(690)
|
(724)
|
(910)
|
(1 144)
|
(934)
|
|
| Income from Continuing Operations |
2 691
|
4 356
|
6 007
|
7 442
|
8 268
|
8 114
|
7 569
|
7 679
|
7 917
|
6 674
|
3 595
|
2 288
|
2 466
|
3 162
|
2 763
|
2 581
|
2 099
|
2 065
|
2 661
|
3 429
|
2 729
|
|
| Income to Minority Interest |
(15)
|
(18)
|
(23)
|
(34)
|
(49)
|
(50)
|
(39)
|
(27)
|
(27)
|
(29)
|
(21)
|
(7)
|
3
|
8
|
8
|
8
|
8
|
4
|
5
|
4
|
3
|
|
| Net Income (Common) |
1 850
N/A
|
2 742
+48%
|
4 138
+51%
|
5 122
+24%
|
5 682
+11%
|
5 575
-2%
|
5 207
-7%
|
5 292
+2%
|
5 457
+3%
|
4 597
-16%
|
2 472
-46%
|
1 577
-36%
|
1 708
+8%
|
2 193
+28%
|
1 916
-13%
|
1 791
-7%
|
1 457
-19%
|
1 431
-2%
|
1 844
+29%
|
2 374
+29%
|
1 890
-20%
|
|
| EPS (Diluted) |
0.38
N/A
|
0.56
+47%
|
0.85
+52%
|
1.05
+24%
|
1.69
+61%
|
1.65
-2%
|
1.07
-35%
|
1.08
+1%
|
1.62
+50%
|
1.36
-16%
|
0.5
-63%
|
0.32
-36%
|
0.35
+9%
|
0.45
+29%
|
0.39
-13%
|
0.37
-5%
|
0.43
+16%
|
0.29
-33%
|
0.37
+28%
|
0.48
+30%
|
0.39
-19%
|
|
Switch to:
Switch to:
See Also
Discover More
