Revenue growth is erratic, swinging from a 37.5% year-over-year decline in 2025Q4 to a 32.9% surge in 2026Q2, while gross margins have compressed from a peak of 40.6% in 2024Q3 to 32.3% in 2026Q2.
Gravity Co., Ltd. (GRVY) annual income statement — 24-year revenue, gross profit & net income history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 |
|---|
| Sales/Revenue | 453.93B | 560.55B | 500.85B | 725.52B | 463.62B | 413.94B | 405.95B | 360.97B | 286.77B | 141.62B | 34.96B | 35.66B | 35.36B | 42.44B | 51.95B | 40.22B | 38.98B | 43.95B | 53.17B | 40.25B | 39.07B | 52.82B | 62.26B | 46.04B | 9.49B |
| Revenue Growth % | -3.48% | 11.92% | -30.97% | 56.49% | 12% | 1.97% | 12.46% | 25.87% | 102.49% | 305.1% | -1.96% | 0.84% | -16.67% | -18.31% | 29.15% | 3.19% | -11.3% | -17.35% | 32.09% | 3.02% | -26.03% | -15.16% | 35.22% | 385.15% | - |
| Cost of Goods Sold | 299B | 364.27B | 306.9B | 484.96B | 267.37B | 224.17B | 239.04B | 265.79B | 210.04B | 94.23B | 14.05B | 30.28B | 30.62B | 30.92B | 28.67B | 11.33B | 12.13B | 13.78B | 27.77B | 19.49B | 16.93B | 15.87B | 9.96B | 7.45B | 1.19B |
| COGS % of Revenue | - | 64.98% | 61.28% | 66.84% | 57.67% | 54.16% | 58.88% | 73.63% | 73.24% | 66.54% | 40.2% | 84.92% | 86.58% | 72.87% | 55.19% | 28.16% | 31.11% | 31.35% | 52.23% | 48.42% | 43.32% | 30.04% | 16% | 16.18% | 12.5% |
| Gross Profit | 154.94B | 196.28B | 193.94B | 240.56B | 196.25B | 189.76B | 166.91B | 95.18B | 76.73B | 47.39B | 20.91B | 5.38B | 4.75B | 11.51B | 23.28B | 28.9B | 26.85B | 30.17B | 25.4B | 20.76B | 22.14B | 36.95B | 52.3B | 38.59B | 8.3B |
| Gross Margin % | 34.13% | 35.02% | 38.72% | 33.16% | 42.33% | 45.84% | 41.12% | 26.37% | 26.76% | 33.46% | 59.8% | 15.08% | 13.42% | 27.13% | 44.81% | 71.84% | 68.89% | 68.65% | 47.77% | 51.58% | 56.68% | 69.96% | 84% | 83.82% | 87.5% |
| Gross Profit Growth % | - | 1.21% | -19.38% | 22.58% | 3.42% | 13.69% | 75.36% | 24.05% | 61.91% | 126.68% | 288.73% | 13.31% | -58.78% | -50.54% | -19.44% | 7.62% | -11% | 18.79% | 22.33% | -6.24% | -40.07% | -29.34% | 35.52% | 364.73% | - |
| Operating Expenses | 91.22B | 116.5B | 108.56B | 80.19B | 91.55B | 93.05B | 78.54B | 46.34B | 42.84B | 33.25B | 15.22B | 16.76B | 15.87B | 20.24B | 22.55B | 20.43B | 20.41B | 18.4B | 25.63B | 43.43B | 33.78B | 39.59B | 15.21B | 13.79B | 5.93B |
| OpEx % of Revenue | - | 20.78% | 21.68% | 11.05% | 19.75% | 22.48% | 19.35% | 12.84% | 14.94% | 23.48% | 43.52% | 46.99% | 44.87% | 47.7% | 43.41% | 50.8% | 52.37% | 41.87% | 48.21% | 107.91% | 86.46% | 74.95% | 24.44% | 29.96% | 62.5% |
| Selling, General & Admin | 82.45B | 100.31B | 85.92B | 59.95B | 72.78B | 72.53B | 60.38B | 35.37B | 34.94B | 27.79B | 15.22B | 11.48B | 15.87B | 13.54B | 16.89B | 17.01B | 20.41B | 18.4B | 23.49B | 29.05B | 26.28B | 30.47B | 13.25B | 12.06B | 4.74B |
| SG&A % of Revenue | - | 17.9% | 17.15% | 8.26% | 15.7% | 17.52% | 14.87% | 9.8% | 12.19% | 19.63% | 43.52% | 32.2% | 44.87% | 31.89% | 32.51% | 42.3% | 52.37% | 41.87% | 44.18% | 72.16% | 67.27% | 57.68% | 21.29% | 26.19% | 50% |
| Research & Development | 6.96B | 10.33B | 15.26B | 13.49B | 13.8B | 16.57B | 15.03B | 9.5B | 7.08B | 5.24B | 1.97B | 5.28B | 4.85B | 6.22B | 5.13B | 1.74B | 4.65B | 1.8B | 2.15B | 5.76B | 8.81B | 9.12B | 1.96B | 1.73B | 1.19B |
| R&D % of Revenue | - | 1.84% | 3.05% | 1.86% | 2.98% | 4% | 3.7% | 2.63% | 2.47% | 3.7% | 5.64% | 14.8% | 13.71% | 14.66% | 9.88% | 4.32% | 11.93% | 4.09% | 4.03% | 14.32% | 22.55% | 17.27% | 3.15% | 3.76% | 12.5% |
| Other Operating Expenses | 2M | 5.86B | 7.38B | 6.75B | 4.97B | 3.94B | 3.13B | 1.47B | 92.04M | -64.87M | 290.58M | 0 | 57.81M | 209M | 702.84M | 5.75B | 20.42B | 23.3B | 0 | 37.67B | 24.97B | 0 | 0 | 0 | 0 |
| Operating Income | 63.72B | 79.78B | 85.38B | 160.37B | 104.71B | 96.72B | 88.37B | 48.8B | 33.89B | 14.14B | 5.69B | -17.23B | -11.12B | -8.73B | 727.71M | 8.46B | 6.44B | 11.77B | -236M | -22.67B | -11.63B | -2.64B | 37.08B | 24.8B | 2.37B |
| Operating Margin % | 14.04% | 14.23% | 17.05% | 22.1% | 22.59% | 23.37% | 21.77% | 13.52% | 11.82% | 9.98% | 16.27% | -48.31% | -31.45% | -20.57% | 1.4% | 21.04% | 16.52% | 26.78% | -0.44% | -56.33% | -29.78% | -5% | 59.56% | 53.86% | 25% |
| Operating Income Growth % | - | -6.56% | -46.76% | 53.16% | 8.26% | 9.45% | 81.07% | 44.01% | 139.7% | 148.5% | 133.02% | -54.9% | -27.43% | -1299.43% | -91.4% | 31.44% | -45.3% | 5087.42% | 98.96% | -94.86% | -340.86% | -107.12% | 49.54% | 945.21% | - |
| EBITDA | 86.34B | 90.6B | 94.62B | 168.03B | 111.77B | 103.04B | 93.29B | 52.46B | 35.3B | 14.66B | 5.93B | -12.47B | -5.67B | -2.02B | 6.59B | 9.13B | 9.39B | 16.91B | 8.27B | -15.19B | -4.52B | 2.67B | 40.27B | 26.57B | 3.56B |
| EBITDA Margin % | 19.02% | 16.16% | 18.89% | 23.16% | 24.11% | 24.89% | 22.98% | 14.53% | 12.31% | 10.35% | 16.95% | -34.96% | -16.03% | -4.76% | 12.69% | 22.69% | 24.09% | 38.48% | 15.54% | -37.73% | -11.57% | 5.06% | 64.69% | 57.72% | 37.5% |
| EBITDA Growth % | -5.91% | -4.25% | -43.69% | 50.33% | 8.48% | 10.45% | 77.84% | 48.59% | 140.84% | 147.36% | 147.54% | -119.89% | -180.81% | -130.62% | -27.77% | -2.79% | -44.48% | 104.6% | 154.42% | -235.83% | -269.11% | -93.36% | 51.54% | 646.76% | - |
| D&A (Non-Cash Add-back) | 0 | 10.82B | 9.23B | 7.66B | 7.06B | 6.32B | 4.92B | 3.65B | 1.41B | 520M | 236.54M | 4.76B | 5.45B | 6.71B | 5.86B | 664.76M | 2.95B | 5.14B | 8.5B | 7.49B | 7.11B | 5.31B | 3.19B | 1.78B | 1.19B |
| EBIT | 86.34B | 91.22B | 106.48B | 168.86B | 110.01B | 99.42B | 88.2B | 48.8B | 33.89B | 14.14B | 3.86B | -15.67B | -10.84B | -14.58B | -17.57B | 5.09B | 8.29B | 13B | 5.83B | -22.67B | -11.63B | -2.64B | 37.31B | 31.04B | 2.37B |
| Net Interest Income | 15.47B | 15.54B | 16.92B | 11.33B | 4.37B | 1.27B | 902M | 1.35B | 807M | 541M | 522M | 671M | 1.13B | 1.29B | 1.71B | 1.79B | 1.91B | 2.35B | 2.83B | 0 | 2.75B | 684.52M | 0 | -6.35B | 0 |
| Interest Income | 21.68B | 15.82B | 17.06B | 11.49B | 4.5B | 1.38B | 1.09B | 1.63B | 819M | 554M | 522M | 671M | 1.13B | 1.33B | 1.76B | 1.65B | 1.83B | 2.27B | 2.86B | 0 | 2.84B | 2.82B | 0 | 102.5M | 0 |
| Interest Expense | 6.21B | 282M | 135M | 162M | 127M | 115M | 186M | 277M | 12M | 13M | 0 | 0 | 0 | 41M | 55M | 58M | 32M | 41M | 31M | 0 | 90.48M | 2.14B | 0 | 6.45B | 0 |
| Other Income/Expense | 16.41B | 11.16B | 20.96B | 8.33B | 5.17B | 2.58B | -357M | 2.45B | 550M | 423M | -7M | 1.55B | 977M | 2.09B | -18.35B | -3.43B | 1.84B | -4.7B | 6.03B | 3.44B | 2.16B | -779.45M | -4.71B | -267.5M | -2.37B |
| Pretax Income | 80.13B | 90.94B | 106.35B | 168.7B | 109.88B | 99.3B | 88.01B | 51.26B | 34.44B | 14.46B | 2.48B | -15.68B | -11.03B | -12.75B | -11.25B | 7.99B | 7.78B | 7.07B | 5.79B | -19.23B | -9.47B | -3.42B | 32.69B | 18.67B | 0 |
| Pretax Margin % | 17.65% | 16.22% | 21.23% | 23.25% | 23.7% | 23.99% | 21.68% | 14.2% | 12.01% | 10.21% | 7.1% | -43.97% | -31.18% | -30.03% | -21.65% | 19.86% | 19.96% | 16.09% | 10.9% | -47.77% | -24.25% | -6.47% | 52.51% | 40.55% | - |
| Income Tax | 20.89B | 23.63B | 21.45B | 36.72B | 26.82B | 33.42B | 25.45B | 11.53B | 3.05B | 1.14B | 3.22B | 1.35B | 9.16B | 5.24B | 2.98B | -6.78B | 3.64B | 3.99B | 3.38B | 2.92B | 11.51B | -808.43M | 4.25B | 2.75B | 0 |
| Effective Tax Rate % | 26.07% | 25.98% | 20.17% | 21.76% | 24.41% | 33.66% | 28.92% | 22.49% | 8.87% | 7.91% | 129.66% | -8.62% | -83.08% | -41.1% | -26.5% | -84.94% | 46.84% | 56.4% | 58.32% | -15.17% | -121.5% | 23.65% | 13.01% | 14.74% | - |
| Net Income | 59.5B | 67.46B | 84.92B | 132.02B | 83.16B | 65.95B | 62.7B | 39.88B | 31.44B | 13.32B | -736.6M | -16.96B | -20.03B | -17.95B | -14.28B | 14.77B | 4.14B | 3.08B | -2.77B | -23.21B | -21.24B | -3B | 28.21B | 15.92B | 0 |
| Net Margin % | 13.11% | 12.04% | 16.96% | 18.2% | 17.94% | 15.93% | 15.45% | 11.05% | 10.96% | 9.4% | -2.11% | -47.57% | -56.64% | -42.31% | -27.48% | 36.72% | 10.61% | 7.01% | -5.22% | -57.67% | -54.36% | -5.68% | 45.32% | 34.57% | - |
| Net Income Growth % | -15.15% | -20.55% | -35.68% | 58.75% | 26.1% | 5.17% | 57.25% | 26.82% | 136.07% | 1908.18% | 95.66% | 15.3% | -11.56% | -25.75% | -196.66% | 257.22% | 34.15% | 211.16% | 88.05% | -9.3% | -608.44% | -110.63% | 77.23% | - | - |
| Net Income (Continuing) | 59.24B | 67.31B | 84.9B | 131.98B | 83.06B | 65.88B | 62.56B | 39.73B | 31.39B | 13.31B | 587M | -17.03B | -21B | -19.75B | -20.54B | 12.76B | 3.71B | 6.99B | -2.7B | -23.21B | -22.05B | -3B | 27.1B | 20.07B | 0 |
| Discontinued Operations | 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 |
| Minority Interest | 508M | 508.31M | 691M | 641M | 653M | 769.95M | 437.14M | 191.41K | -605.96M | -561.73M | -562M | -491M | 194.79M | 352.93M | 382.57M | 8.82B | 11B | 214M | 137M | 68.35M | 27.5M | 21.98M | 0 | 0 | 0 |
| EPS (Diluted) | 8561.85 | 9840.04 | 12221.00 | 18998.00 | 11968.00 | 9490.00 | 9023.00 | 5738.46 | 4524.86 | 1917.00 | -106.00 | -2441.39 | -2882.45 | -2583.82 | -2054.77 | 2126.00 | 595.00 | 444.00 | -399.06 | -3340.60 | -3056.36 | -438.34 | 4884.08 | 3913.13 | -96.02 |
| EPS Growth % | -15.14% | -19.48% | -35.67% | 58.74% | 26.11% | 5.18% | 57.24% | 26.82% | 136.04% | 1908.49% | 95.66% | 15.3% | -11.56% | -25.75% | -196.65% | 257.31% | 34.01% | 211.26% | 88.05% | -9.3% | -597.26% | -108.97% | 24.81% | 4175.33% | - |
| EPS (Basic) | - | 9840.04 | 12221.00 | 18998.00 | 11968.00 | 9490.00 | 9023.00 | 5738.46 | 4524.86 | 1917.00 | -106.00 | -2441.39 | -2882.45 | -2583.82 | -2054.77 | 2126.00 | 595.00 | 444.00 | -399.06 | -3340.60 | -3056.36 | -440.66 | 4884.08 | 3913.13 | -96.02 |
| Diluted Shares Outstanding | 6.95M | 6.95M | 6.95M | 6.95M | 6.95M | 6.95M | 6.95M | 6.95M | 6.95M | 6.95M | 6.95M | 6.95M | 6.95M | 6.95M | 6.95M | 6.95M | 6.95M | 6.95M | 6.95M | 6.95M | 6.95M | 6.84M | 5.55M | 5.13M | 5.27M |
| Basic Shares Outstanding | 6.95M | 6.95M | 6.95M | 6.95M | 6.95M | 6.95M | 6.95M | 6.95M | 6.95M | 6.95M | 6.95M | 6.95M | 6.95M | 6.95M | 6.95M | 6.95M | 6.95M | 6.95M | 6.95M | 6.95M | 6.95M | 6.8M | 5.55M | 5.13M | 5.27M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Quick answers to the most common questions about buying GRVY stock.
For fiscal year 2025, Gravity Co., Ltd. (GRVY) reported total revenue of $560.55B. This represents a 5806.8% increase compared to $9.49B in 2002.
Gravity Co., Ltd. (GRVY) is profitable, generating $67.46B in net income for the fiscal year ending 2025 with a net profit margin of 12.0%.
Gravity Co., Ltd. (GRVY) reported an operating income of $79.78B, resulting in an operating profit margin of 14.2%. This margin reflects the operational efficiency of the business before interest and taxes.
Gravity Co., Ltd. (GRVY) generated $196.28B in gross profit for the year, representing a gross profit margin of 35.0%. This demonstrates the company's core pricing power and production efficiency.
Key Metrics
Top Statement Risk
Volatile revenue and margin profile
Erratic Revenue Path with Recent Surge
Gravity's revenue trajectory is highly volatile, swinging from a 37.5% year-over-year decline in 2025Q4 to a 32.9% surge in 2026Q2, suggesting a business driven by lumpy, event-driven releases rather than steady organic growth.
The company's top line exhibits extreme quarterly swings, with recent quarters showing both sharp contractions and expansions. This pattern is characteristic of a game publisher reliant on major title launches or seasonal content updates, making revenue forecasting difficult. The 32.9% growth in 2026Q2, while strong, follows a period of significant decline, indicating the growth may be a recovery or a one-time event rather than a sustainable trend.
Gross Margin Compression from Peak Levels
Gross margins have compressed from a peak of 40.6% in 2024Q3 to 32.3% in 2026Q2, a trend that warrants investigation into whether this reflects a shift in revenue mix, higher content costs, or increased platform fees.
The decline in gross margin from the 40% range to the low-30% range over two years suggests a structural change in the cost of revenue. This could be driven by a higher proportion of lower-margin revenue streams, increased royalties to platform holders, or rising development costs for new titles. The margin profile now appears more in line with peers like Bilibili (36.6%) but remains well below the industry leader NetEase (64.3%), indicating limited pricing power or a less favorable product mix.
Operating Leverage Eroded by SG&A Volatility
Operating leverage appears inconsistent, as operating income growth has not consistently outpaced gross profit growth, with SG&A expenses showing significant volatility that obscures underlying efficiency trends.
The relationship between gross profit and operating income is not stable. For instance, in 2026Q2, gross profit grew 31.3% sequentially while operating income grew 135.9%, showing strong leverage. However, in other periods like 2025Q4, a 21.3% sequential drop in gross profit led to a 43.2% drop in operating income, indicating high fixed costs. The erratic SG&A line, which spiked to $40.7B in 2024Q4 before normalizing, suggests that expense discipline is not a consistent strength, making it difficult to model future operating margins.
Net Income Swings Driven by Operational, Not Non-Op, Factors
The quality of earnings appears tied directly to operational performance, as net income swings closely mirror operating income trends, with no significant non-operating items or stock-based compensation distorting the reported figures.
The absence of stock-based compensation and the tight correlation between operating income and net income suggest that the reported earnings are a clean reflection of core business performance. However, this also means that the extreme volatility in net income—from $26.9B in 2024Q1 to $8.5B in 2025Q4—is a direct result of operational instability. The lack of non-operating buffers means investors are fully exposed to the company's cyclical and hit-driven business model.
SG&A as the Primary Swing Factor in Profitability
SG&A expenses are the dominant and most volatile cost line item, frequently exceeding COGS in absolute terms and acting as the primary lever determining whether the company reports a profit or a loss in any given quarter.
In several quarters, such as 2024Q4, SG&A ($40.7B) was nearly half of revenue, severely compressing operating margins. The company's ability to control these costs is paramount; when SG&A is managed down to the $15-20B range, as in 2025Q1 and 2026Q2, profitability improves markedly. This suggests that a significant portion of SG&A may be tied to variable marketing and launch costs for new games, making expense discipline a key indicator of management's operational execution.
Sustainability of Recovery in Question
The strongest challenge to the recent positive trend is the historical pattern of sharp rebounds followed by renewed declines, suggesting the 2026Q2 performance may be another peak in a volatile cycle rather than a new sustainable baseline.
Short-sellers would focus on the company's history of failing to maintain momentum. The strong 2026Q2 results follow a 37.5% revenue decline in 2025Q4, and similar patterns of recovery and relapse are visible in the 2024-2025 data. The compression in gross margins from peak levels also raises questions about the long-term profitability of the current revenue mix. Without a clear catalyst for sustained growth, the recent surge could be a temporary high point before another cyclical downturn.