| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 3.83B | 5.09B | 3.94B | 3.93B | 3.72B | 2.74B |
| Gross Profit | 2.21B | 2.94B | 2.18B | 2.27B | 2.28B | 1.73B |
| EBITDA | 601.85M | 708.33M | 132.80M | 433.21M | 234.93M | 452.29M |
| Net Income | 364.27M | 407.05M | 11.53M | 216.04M | 72.54M | 327.65M |
Balance Sheet | ||||||
| Total Assets | 5.12B | 5.25B | 4.68B | 4.67B | 4.17B | 3.44B |
| Cash, Cash Equivalents and Short-Term Investments | 2.63B | 2.73B | 3.28B | 3.27B | 2.91B | 2.78B |
| Total Debt | 287.68M | 248.40M | 401.26M | 192.73M | 361.46M | 452.81M |
| Total Liabilities | 1.01B | 1.10B | 803.62M | 727.92M | 960.59M | 868.37M |
| Stockholders Equity | 4.10B | 4.15B | 3.87B | 3.94B | 3.21B | 2.57B |
Cash Flow | ||||||
| Free Cash Flow | 328.00M | 842.06M | -70.19M | 76.55M | 395.57M | 461.70M |
| Operating Cash Flow | 329.00M | 844.39M | -57.12M | 78.67M | 410.65M | 483.32M |
| Investing Cash Flow | -49.00M | -1.08B | -58.49M | -97.20M | -673.68M | -64.85M |
| Financing Cash Flow | -212.00M | -310.33M | 116.90M | 373.91M | 389.55M | 1.42B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
78 Outperform | ¥6.31B | 15.92 | ― | 1.22% | 6.95% | -9.62% | |
76 Outperform | ¥11.94B | 23.98 | ― | 0.45% | 19.35% | 71.74% | |
71 Outperform | ¥3.60B | 14.54 | ― | 1.60% | 8.31% | -2.44% | |
67 Neutral | ¥3.43B | 9.11 | ― | ― | 1.62% | 9.93% | |
67 Neutral | ¥5.23B | 12.21 | ― | 1.79% | 28.98% | 3659.13% | |
61 Neutral | $37.18B | 12.37 | -10.20% | 1.83% | 8.50% | -7.62% |
Goodpatch Inc. reported a significant improvement in its financial performance for the nine months ending May 31, 2025, with net sales increasing by 27.8% year-on-year. The company has revised its dividend forecast, indicating a positive outlook for stakeholders, and maintains a strong equity-to-asset ratio, reflecting its stable financial position.