GameWith Inc. (TYO:6552)
Japan · Delayed Price · Currency is JPY 169.00
0.00 (0.00%)
Sep 18, 2026, 3:30 PM JST
GameWith Financials Overview
Financials in millions JPY. Fiscal year is June - May.
Millions JPY. Fiscal year is Jun - May.
| Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
| Period Ending | May '26 May 31, 2026 | May '26 May 31, 2026 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 |
Revenue Revenue Growth | 4,047 | 4,047 | 3,451 | 3,497 | 3,512 | 3,120 |
Revenue Growth | 17.27% | 17.27% | -1.31% | -0.43% | 12.56% | 8.33% |
Gross Profit Gross Profit Growth | 1,556 | 1,556 | 1,226 | 1,455 | 1,662 | 1,448 |
Operating Income Operating Income Growth | 102 | 102 | -197 | 67 | 338 | 200 |
Net Income Net Income Growth | 25 | 25 | -235 | -347 | 179 | 118 |
Earnings Per Share EPS Growth | 1.43 | 1.43 | -13.46 | -19.51 | 9.95 | 6.53 |
EPS Growth | - | - | - | - | 52.37% | - |
| Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
| Period Ending | May '26 May 31, 2026 | May '26 May 31, 2026 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 |
Esports/Entertainment Esports/Entertainment Growth | 1,162 | 1,162 | 759.69 | 828.88 | 870.96 | - |
Media Media Growth | 2,313 | 2,313 | 2,125 | 2,275 | 2,440 | 3,120 |
Isp Isp Growth | 431.46 | 431.46 | - | - | - | - |
Others Others Growth | 140.56 | 140.56 | 567.71 | 393.66 | 200.97 | - |
Total Total Growth | 4,047 | 4,047 | 3,452 | 3,498 | 3,512 | 3,120 |
| Fiscal Year | Current | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
| Period Ending | May '26 May 31, 2026 | May '26 May 31, 2026 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 |
Cash & Investments Cash & Investments Growth | 2,320 | 2,320 | 2,142 | 2,828 | 3,191 | 3,558 |
Total Debt Total Debt Growth | - | - | 44 | 303 | 597 | 926 |
Net Cash (Debt) Net Cash Growth | 2,320 | 2,320 | 2,098 | 2,525 | 2,594 | 2,632 |
Net Cash Growth | 10.58% | 10.58% | -16.91% | -2.66% | -1.44% | 15.64% |
Net Cash Per Share Net Cash Per Share Growth | 132.83 | 132.83 | 120.14 | 141.97 | 144.11 | 144.86 |
| Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
| Period Ending | May '26 May 31, 2026 | May '26 May 31, 2026 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 |
Operating Cash Flow Operating Cash Flow Growth | 302 | 302 | -268 | 141 | 188 | 675 |
Capital Expenditures CapEx Growth | -10 | -10 | -20 | -6 | -5 | -11 |
Free Cash Flow Free Cash Flow Growth | 292 | 292 | -288 | 135 | 183 | 664 |
Free Cash Flow Growth | - | - | - | -26.23% | -72.44% | - |
| Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
| Period Ending | May '26 May 31, 2026 | May '26 May 31, 2026 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 |
Gross Margin | 38.45% | 38.45% | 35.53% | 41.61% | 47.32% | 46.41% |
Operating Margin | 2.52% | 2.52% | -5.71% | 1.92% | 9.62% | 6.41% |
Pretax Margin | 2.47% | 2.47% | -6.20% | -7.18% | 9.14% | 7.05% |
Profit Margin | 0.62% | 0.62% | -6.81% | -9.92% | 5.10% | 3.78% |
FCF Margin | 7.22% | 7.22% | -8.34% | 3.86% | 5.21% | 21.28% |
| Fiscal Year | Current | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
| Period Ending | Sep '26 Sep 21, 2026 | May '26 May 31, 2026 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 |
PE Ratio | 118.18 | 133.42 | - | - | 38.72 | 72.41 |
Forward PE | 153.64 | 14.84 | 61.18 | 16.60 | 30.39 | 52.70 |
P/FCF Ratio | 10.11 | 11.42 | - | 33.76 | 37.88 | 12.87 |
PS Ratio | 0.73 | 0.82 | 1.03 | 1.30 | 1.97 | 2.74 |