GameWith Inc. (TYO:6552)
Japan
· Delayed Price · Currency is JPY 198.00
-11.00 (-5.26%)
Jun 6, 2025, 3:30 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 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Feb '25 Feb 28, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 | May '21 May 31, 2021 | May '20 May 31, 2020 |
| Revenue | 3,323 | 3,497 | 3,512 | 3,120 | 2,880 | 2,890 |
| Revenue Growth (YoY) | -7.55% | -0.43% | 12.56% | 8.33% | -0.35% | - |
| Cost of Revenue | 2,163 | 2,042 | 1,850 | 1,672 | 1,435 | 1,487 |
| Gross Profit | 1,160 | 1,455 | 1,662 | 1,448 | 1,445 | 1,403 |
| Selling, General & Admin | 1,425 | 1,388 | 1,314 | 1,248 | 1,654 | 994 |
| Operating Expenses | 1,425 | 1,388 | 1,324 | 1,248 | 1,654 | 994 |
| Operating Income | -265.02 | 67 | 338 | 200 | -209 | 409 |
| Interest Expense | -0.39 | -1 | -2 | -4 | -4 | - |
| Interest & Investment Income | 1.3 | - | - | 23 | - | - |
| Earnings From Equity Investments | 9.87 | -3 | -8 | - | - | - |
| Currency Exchange Gain (Loss) | -1.01 | 2 | -1 | 2 | -1 | -1 |
| Other Non Operating Income (Expenses) | -18.95 | -19 | -14 | 1 | -10 | -1 |
| EBT Excluding Unusual Items | -274.19 | 46 | 313 | 222 | -224 | 407 |
| Gain (Loss) on Sale of Investments | -28 | -28 | 8 | -5 | -1 | -25 |
| Asset Writedown | 0.68 | -268 | - | - | - | - |
| Other Unusual Items | 8.1 | -1 | - | 3 | -80 | -45 |
| Pretax Income | -294.21 | -251 | 321 | 220 | -305 | 337 |
| Income Tax Expense | 30.76 | 96 | 142 | 102 | -88 | 118 |
| Net Income | -324.97 | -347 | 179 | 118 | -217 | 219 |
| Net Income to Common | -324.97 | -347 | 179 | 118 | -217 | 219 |
| Net Income Growth | - | - | 51.70% | - | - | - |
| Shares Outstanding (Basic) | 17 | 18 | 18 | 18 | 18 | 18 |
| Shares Outstanding (Diluted) | 17 | 18 | 18 | 18 | 18 | 18 |
| Shares Change (YoY) | -2.01% | -1.20% | -0.93% | 0.81% | -0.99% | - |
| EPS (Basic) | -18.55 | -19.51 | 9.99 | 6.54 | -12.04 | 12.21 |
| EPS (Diluted) | -18.55 | -19.51 | 9.95 | 6.53 | -12.04 | 12.05 |
| EPS Growth | - | - | 52.37% | - | - | - |
| Free Cash Flow | - | 135 | 183 | 664 | -465 | 431 |
| Free Cash Flow Per Share | - | 7.59 | 10.17 | 36.55 | -25.80 | 23.68 |
| Gross Margin | - | 41.61% | 47.32% | 46.41% | 50.17% | 48.55% |
| Operating Margin | -7.98% | 1.92% | 9.62% | 6.41% | -7.26% | 14.15% |
| Profit Margin | -9.78% | -9.92% | 5.10% | 3.78% | -7.54% | 7.58% |
| Free Cash Flow Margin | - | 3.86% | 5.21% | 21.28% | -16.15% | 14.91% |
| EBITDA | -140.52 | 190 | 459 | 300 | -159 | 451 |
| EBITDA Margin | - | 5.43% | 13.07% | 9.62% | -5.52% | 15.61% |
| D&A For EBITDA | 124.5 | 123 | 121 | 100 | 50 | 42 |
| EBIT | -265.02 | 67 | 338 | 200 | -209 | 409 |
| EBIT Margin | - | 1.92% | 9.62% | 6.41% | -7.26% | 14.15% |
| Effective Tax Rate | - | - | 44.24% | 46.36% | - | 35.02% |
| Advertising Expenses | - | - | - | 114 | 683 | - |
Updated Jan 10, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.