GameWith Inc. (TYO:6552)
Japan · Delayed Price · Currency is JPY 171.00
-9.00 (-5.00%)
Jul 17, 2026, 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 | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | 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 |
| 4,047 | 3,451 | 3,497 | 3,512 | 3,120 | |
Revenue Growth (YoY) | 17.27% | -1.31% | -0.43% | 12.56% | 8.33% |
Cost of Revenue | 2,491 | 2,225 | 2,042 | 1,850 | 1,672 |
Gross Profit | 1,556 | 1,226 | 1,455 | 1,662 | 1,448 |
Selling, General & Admin | 1,454 | 1,419 | 1,388 | 1,314 | 1,248 |
Operating Expenses | 1,454 | 1,423 | 1,388 | 1,324 | 1,248 |
Operating Income | 101.74 | -197 | 67 | 338 | 200 |
Interest Expense | -0.04 | - | -1 | -2 | -4 |
Interest & Investment Income | 3.93 | 1 | - | - | 23 |
Earnings From Equity Investments | 7.16 | 2 | -3 | -8 | - |
Currency Exchange Gain (Loss) | 4.65 | -10 | 2 | -1 | 2 |
Other Non Operating Income (Expenses) | 0.39 | -4 | -19 | -14 | 1 |
EBT Excluding Unusual Items | 117.83 | -208 | 46 | 313 | 222 |
Gain (Loss) on Sale of Investments | -9.97 | -6 | -28 | 8 | -5 |
Asset Writedown | -5.44 | - | -268 | - | - |
Other Unusual Items | -1.33 | - | -1 | - | 3 |
Pretax Income | 101.1 | -214 | -251 | 321 | 220 |
Income Tax Expense | 76 | 21 | 96 | 142 | 102 |
Net Income | 25.1 | -235 | -347 | 179 | 118 |
Net Income to Common | 25.1 | -235 | -347 | 179 | 118 |
Net Income Growth | - | - | - | 51.70% | - |
Shares Outstanding (Basic) | 17 | 17 | 18 | 18 | 18 |
Shares Outstanding (Diluted) | 17 | 17 | 18 | 18 | 18 |
Shares Change (YoY) | - | -1.81% | -1.20% | -0.93% | 0.81% |
EPS (Basic) | 1.44 | -13.46 | -19.51 | 9.99 | 6.54 |
EPS (Diluted) | 1.43 | -13.46 | -19.51 | 9.95 | 6.53 |
EPS Growth | - | - | - | 52.37% | - |
Free Cash Flow | 292.5 | -288 | 135 | 183 | 664 |
Free Cash Flow Per Share | 16.75 | -16.49 | 7.59 | 10.17 | 36.55 |
Gross Margin | 38.45% | 35.53% | 41.61% | 47.32% | 46.41% |
Operating Margin | 2.51% | -5.71% | 1.92% | 9.62% | 6.41% |
Profit Margin | 0.62% | -6.81% | -9.92% | 5.10% | 3.78% |
Free Cash Flow Margin | 7.23% | -8.34% | 3.86% | 5.21% | 21.28% |
EBITDA | 127 | -157 | 190 | 459 | 300 |
EBITDA Margin | 3.14% | -4.55% | 5.43% | 13.07% | 9.62% |
D&A For EBITDA | 25.26 | 40 | 123 | 121 | 100 |
EBIT | 101.74 | -197 | 67 | 338 | 200 |
EBIT Margin | 2.51% | -5.71% | 1.92% | 9.62% | 6.41% |
Effective Tax Rate | 75.17% | - | - | 44.24% | 46.36% |
Advertising Expenses | - | - | - | - | 114 |