Gravity (ADR) (GRVY)
Develops and publishes Ragnarok games across online and mobile formats.
$67.97
vs last close−0.72 (−1.04%)
In millions of USD, except per-share figures · converted from KRW at the latest rate
| In millions | Q3 FY23Sep 2023 | Q4 FY23Dec 2023 | Q1 FY24Mar 2024 | Q2 FY24Jun 2024 | Q3 FY24Sep 2024 | Q4 FY24Dec 2024 | Q1 FY25Mar 2025 | Q2 FY25Jun 2025 | Q3 FY25Sep 2025 | Q4 FY25Dec 2025 | Q1 FY26Mar 2026 | Q2 FY26Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 129 | 98 | 88 | 90 | 94 | 92 | 69 | 89 | 73 | 57 | 83 | 119 |
| Cost of revenue | 86 | 68 | 54 | 56 | 56 | 59 | 44 | 60 | 47 | 38 | 54 | 80 |
| Gross profit | 43 | 29 | 34 | 34 | 38 | 33 | 25 | 30 | 27 | 20 | 29 | 38 |
| 15 | 10 | 14 | 23 | 18 | 20 | 13 | 19 | 15 | 13 | 20 | 18 | |
| Research & development | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 1 | 1 | 1 | 2 |
| 13 | 12 | 12 | 21 | 15 | 30 | 11 | 18 | 14 | 13 | 18 | 15 | |
| Selling & marketing | 0 | 10 | 0 | 0 | 0 | 28 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & administrative | 0 | 2 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 18 | 0 |
| Other expenses | −1 | −5 | 0 | 0 | 0 | −12 | 0 | 0 | 0 | 0 | 1 | 0 |
| Operating income | 28 | 20 | 20 | 11 | 20 | 12 | 12 | 10 | 11 | 7 | 9 | 20 |
| 2 | −1 | 4 | 4 | 1 | 6 | 2 | −1 | 3 | 2 | 4 | 4 | |
| Interest income | 5 | −4 | 5 | 6 | 4 | −3 | 5 | 1 | 2 | 4 | 6 | 4 |
| Interest expense | 3 | −6 | 0 | 3 | 4 | −7 | 4 | 2 | 0 | 2 | 2 | 1 |
| Other non-operating income | −5 | 9 | −5 | −6 | −4 | 3 | −5 | −1 | −3 | −3 | −6 | −4 |
| Income before tax | 30 | 19 | 24 | 15 | 21 | 19 | 14 | 10 | 14 | 8 | 12 | 24 |
| Income tax expense | 9 | 3 | 4 | 5 | 4 | 2 | 3 | 3 | 4 | 2 | 3 | 6 |
| Net income from continuing operations | 21 | 16 | 20 | 9 | 16 | 17 | 11 | 7 | 10 | 6 | 9 | 18 |
| Other adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net income | 21 | 16 | 20 | 9 | 16 | 17 | 11 | 7 | 11 | 6 | 9 | 18 |
| EPS, basic | $3.05 | $2.27 | $2.83 | $1.33 | $2.36 | $2.44 | $1.60 | $1.00 | $1.51 | $0.90 | $1.30 | $2.57 |
| EPS, diluted | $3.05 | $2.27 | $2.83 | $1.33 | $2.36 | $2.44 | $1.60 | $1.00 | $1.51 | $0.90 | $1.30 | $2.57 |
| Weighted average shares, basic | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
| Weighted average shares, diluted | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
| EBITDA | 33 | 12 | 24 | 17 | 25 | 10 | 18 | 12 | 14 | 10 | 14 | 25 |
| Depreciation & amortization | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBIT | 33 | 11 | 24 | 17 | 25 | 9 | 18 | 12 | 14 | 10 | 14 | 25 |