GameWith Inc. (TYO:6552)
Japan · Delayed Price · Currency is JPY 183.00
+1.00 (0.55%)
Jun 17, 2026, 11:14 AM 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 |
|---|---|---|---|---|---|---|
Period Ending | Feb '26 Feb 28, 2026 | 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 |
| 4,058 | 3,451 | 3,497 | 3,512 | 3,120 | 2,880 | |
Revenue Growth (YoY) | 22.13% | -1.31% | -0.43% | 12.56% | 8.33% | -0.35% |
Cost of Revenue | 2,435 | 2,225 | 2,042 | 1,850 | 1,672 | 1,435 |
Gross Profit | 1,623 | 1,226 | 1,455 | 1,662 | 1,448 | 1,445 |
Selling, General & Admin | 1,414 | 1,419 | 1,388 | 1,314 | 1,248 | 1,654 |
Operating Expenses | 1,414 | 1,423 | 1,388 | 1,324 | 1,248 | 1,654 |
Operating Income | 209.14 | -197 | 67 | 338 | 200 | -209 |
Interest Expense | -0.18 | - | -1 | -2 | -4 | -4 |
Interest & Investment Income | 3.92 | 1 | - | - | 23 | - |
Earnings From Equity Investments | 6.43 | 2 | -3 | -8 | - | - |
Currency Exchange Gain (Loss) | -4.63 | -10 | 2 | -1 | 2 | -1 |
Other Non Operating Income (Expenses) | 0.93 | -4 | -19 | -14 | 1 | -10 |
EBT Excluding Unusual Items | 215.61 | -208 | 46 | 313 | 222 | -224 |
Gain (Loss) on Sale of Investments | -6.62 | -6 | -28 | 8 | -5 | -1 |
Asset Writedown | -5.87 | - | -268 | - | - | - |
Other Unusual Items | -1.33 | - | -1 | - | 3 | -80 |
Pretax Income | 201.79 | -214 | -251 | 321 | 220 | -305 |
Income Tax Expense | 43.62 | 21 | 96 | 142 | 102 | -88 |
Net Income | 158.17 | -235 | -347 | 179 | 118 | -217 |
Net Income to Common | 158.17 | -235 | -347 | 179 | 118 | -217 |
Net Income Growth | - | - | - | 51.70% | - | - |
Shares Outstanding (Basic) | 17 | 17 | 18 | 18 | 18 | 18 |
Shares Outstanding (Diluted) | 17 | 17 | 18 | 18 | 18 | 18 |
Shares Change (YoY) | 0.06% | -1.81% | -1.20% | -0.93% | 0.81% | -0.99% |
EPS (Basic) | 9.06 | -13.46 | -19.51 | 9.99 | 6.54 | -12.04 |
EPS (Diluted) | 9.05 | -13.46 | -19.51 | 9.95 | 6.53 | -12.04 |
EPS Growth | - | - | - | 52.37% | - | - |
Free Cash Flow | - | -288 | 135 | 183 | 664 | -465 |
Free Cash Flow Per Share | - | -16.49 | 7.59 | 10.17 | 36.55 | -25.80 |
Gross Margin | 40.00% | 35.53% | 41.61% | 47.32% | 46.41% | 50.17% |
Operating Margin | 5.15% | -5.71% | 1.92% | 9.62% | 6.41% | -7.26% |
Profit Margin | 3.90% | -6.81% | -9.92% | 5.10% | 3.78% | -7.54% |
Free Cash Flow Margin | - | -8.34% | 3.86% | 5.21% | 21.28% | -16.15% |
EBITDA | - | -157 | 190 | 459 | 300 | -159 |
EBITDA Margin | - | -4.55% | 5.43% | 13.07% | 9.62% | -5.52% |
D&A For EBITDA | -22.25 | 40 | 123 | 121 | 100 | 50 |
EBIT | 209.14 | -197 | 67 | 338 | 200 | -209 |
EBIT Margin | 5.15% | -5.71% | 1.92% | 9.62% | 6.41% | -7.26% |
Effective Tax Rate | 21.62% | - | - | 44.24% | 46.36% | - |
Advertising Expenses | - | - | - | - | 114 | 683 |