GRCS Inc.
9250・Growth Market・Services
GRCS Inc.9250
GRCS Inc.9250
Reference Indicators
Market Cap
13¥100M
P/E (Forecast)
17.1x
P/B
—
Dividend Yield (Forecast)
0.00%
ROE
387.7%
EV/EBITDA
11.1x
Financial Summary
Unit: ¥M
| Item | 2021Nov 2021 | 2022Nov 2022 | 2023Nov 2023 | 2024Nov 2024 | 2025Nov 2025 |
|---|---|---|---|---|---|
Net Sales | 1,758 | 2,398 | 2,783 | 3,288 | 3,333 |
Cost of Sales | 1,281 | 1,962 | 1,991 | 2,216 | 2,379 |
Gross Profit | 476 | 436 | 791 | 1,072 | 953 |
SG&A Expenses | 353 | 623 | 937 | 1,028 | 1,021 |
Operating Income | 123 | -187 | -145 | 44 | -67 |
Non-operating Income | 0 | 16 | 2 | 0 | 1 |
Non-operating Expenses | 23 | 16 | 29 | 19 | 31 |
Ordinary Income | 100 | -187 | -173 | 25 | -97 |
Extraordinary Income | — | — | 0 | — | — |
Extraordinary Losses | — | 3 | — | 0 | 353 |
Pre-tax Income | 100 | -191 | -172 | 25 | -451 |
Income Taxes | -43 | 11 | 98 | -86 | 76 |
Net Income | 143 | -209 | -280 | 112 | -527 |
EBITDA | 130 | -170 | -98 | 153 | 136 |
Gross Margin | 27.1% | 18.2% | 28.4% | 32.6% | 28.6% |
Operating Margin | 7.0% | -7.8% | -5.2% | 1.3% | -2.0% |
ROA | 11.3% | -13.9% | -19.5% | 5.8% | -30.8% |
ROE | 33.4% | -47.0% | -162.0% | 39.9% | 387.7% |