GameWith Inc. (TYO:6552)
Japan
· Delayed Price · Currency is JPY 166.00
+3.00 (1.84%)
Mar 10, 2026, 1:41 PM JST
GameWith Income Statement
Financials in millions JPY. Fiscal year is June - May.
Millions JPY. Fiscal year is Jun - May.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Nov '25 Nov 30, 2025 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 | May '21 May 31, 2021 | 2020 |
| Revenue | 3,743 | 3,451 | 3,497 | 3,512 | 3,120 | 2,880 | Upgrade
|
| Revenue Growth (YoY) | 12.98% | -1.31% | -0.43% | 12.56% | 8.33% | -0.35% | Upgrade
|
| Cost of Revenue | 2,295 | 2,225 | 2,042 | 1,850 | 1,672 | 1,435 | Upgrade
|
| Gross Profit | 1,448 | 1,226 | 1,455 | 1,662 | 1,448 | 1,445 | Upgrade
|
| Selling, General & Admin | 1,411 | 1,419 | 1,388 | 1,314 | 1,248 | 1,654 | Upgrade
|
| Operating Expenses | 1,415 | 1,423 | 1,388 | 1,324 | 1,248 | 1,654 | Upgrade
|
| Operating Income | 33 | -197 | 67 | 338 | 200 | -209 | Upgrade
|
| Interest Expense | - | - | -1 | -2 | -4 | -4 | Upgrade
|
| Interest & Investment Income | 4 | 1 | - | - | 23 | - | Upgrade
|
| Earnings From Equity Investments | 6 | 2 | -3 | -8 | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | -6 | -10 | 2 | -1 | 2 | -1 | Upgrade
|
| Other Non Operating Income (Expenses) | -4 | -4 | -19 | -14 | 1 | -10 | Upgrade
|
| EBT Excluding Unusual Items | 33 | -208 | 46 | 313 | 222 | -224 | Upgrade
|
| Gain (Loss) on Sale of Investments | -6 | -6 | -28 | 8 | -5 | -1 | Upgrade
|
| Asset Writedown | -5 | - | -268 | - | - | - | Upgrade
|
| Other Unusual Items | - | - | -1 | - | 3 | -80 | Upgrade
|
| Pretax Income | 22 | -214 | -251 | 321 | 220 | -305 | Upgrade
|
| Income Tax Expense | 39 | 21 | 96 | 142 | 102 | -88 | Upgrade
|
| Net Income | -17 | -235 | -347 | 179 | 118 | -217 | Upgrade
|
| Net Income to Common | -17 | -235 | -347 | 179 | 118 | -217 | Upgrade
|
| Net Income Growth | - | - | - | 51.70% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 17 | 17 | 18 | 18 | 18 | 18 | Upgrade
|
| Shares Outstanding (Diluted) | 17 | 17 | 18 | 18 | 18 | 18 | Upgrade
|
| Shares Change (YoY) | -0.81% | -1.81% | -1.20% | -0.93% | 0.81% | -0.99% | Upgrade
|
| EPS (Basic) | -0.97 | -13.46 | -19.51 | 9.99 | 6.54 | -12.04 | Upgrade
|
| EPS (Diluted) | -0.97 | -13.46 | -19.51 | 9.95 | 6.53 | -12.04 | Upgrade
|
| EPS Growth | - | - | - | 52.37% | - | - | Upgrade
|
| Free Cash Flow | 72 | -288 | 135 | 183 | 664 | -465 | Upgrade
|
| Free Cash Flow Per Share | 4.12 | -16.49 | 7.59 | 10.17 | 36.55 | -25.80 | Upgrade
|
| Gross Margin | 38.69% | 35.53% | 41.61% | 47.32% | 46.41% | 50.17% | Upgrade
|
| Operating Margin | 0.88% | -5.71% | 1.92% | 9.62% | 6.41% | -7.26% | Upgrade
|
| Profit Margin | -0.45% | -6.81% | -9.92% | 5.10% | 3.78% | -7.54% | Upgrade
|
| Free Cash Flow Margin | 1.92% | -8.34% | 3.86% | 5.21% | 21.28% | -16.15% | Upgrade
|
| EBITDA | 60 | -157 | 190 | 459 | 300 | -159 | Upgrade
|
| EBITDA Margin | 1.60% | -4.55% | 5.43% | 13.07% | 9.62% | -5.52% | Upgrade
|
| D&A For EBITDA | 27 | 40 | 123 | 121 | 100 | 50 | Upgrade
|
| EBIT | 33 | -197 | 67 | 338 | 200 | -209 | Upgrade
|
| EBIT Margin | 0.88% | -5.71% | 1.92% | 9.62% | 6.41% | -7.26% | Upgrade
|
| Effective Tax Rate | 177.27% | - | - | 44.24% | 46.36% | - | Upgrade
|
| Advertising Expenses | - | - | - | - | 114 | 683 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.