GameWith Inc. (TYO:6552)

GameWith Statistics

Total Valuation

GameWith has a market cap or net worth of JPY 3.23 billion. The enterprise value is 1.13 billion.

Market Cap	3.23B
Enterprise Value	1.13B

Important Dates

The last earnings date was Wednesday, January 14, 2026.

Earnings Date	Jan 14, 2026
Ex-Dividend Date	n/a

Share Statistics

GameWith has 17.46 million shares outstanding. The number of shares has decreased by -0.81% in one year.

Current Share Class	17.46M
Shares Outstanding	17.46M
Shares Change (YoY)	-0.81%
Shares Change (QoQ)	-1.57%
Owned by Insiders (%)	38.16%
Owned by Institutions (%)	6.27%
Float	6.14M

Valuation Ratios

PE Ratio	n/a
Forward PE	80.43
PS Ratio	0.86
PB Ratio	1.19
P/TBV Ratio	1.23
P/FCF Ratio	44.87
P/OCF Ratio	35.12
PEG Ratio	n/a

Enterprise Valuation

The stock's EV/EBITDA ratio is 17.15, with an EV/FCF ratio of 15.72.

EV / Earnings	-66.59
EV / Sales	0.30
EV / EBITDA	17.15
EV / EBIT	29.03
EV / FCF	15.72

Financial Position

The company has a current ratio of 3.94

Current Ratio	3.94
Quick Ratio	3.81
Debt / Equity	n/a
Debt / EBITDA	n/a
Debt / FCF	n/a
Interest Coverage	n/a

Financial Efficiency

Return on equity (ROE) is -0.62% and return on invested capital (ROIC) is -3.95%.

Return on Equity (ROE)	-0.62%
Return on Assets (ROA)	0.59%
Return on Invested Capital (ROIC)	-3.95%
Return on Capital Employed (ROCE)	1.20%
Revenue Per Employee	21.15M
Profits Per Employee	-96,045
Employee Count	177
Asset Turnover	1.07
Inventory Turnover	n/a

Taxes

In the past 12 months, GameWith has paid 39.00 million in taxes.

Income Tax	39.00M
Effective Tax Rate	177.27%

Stock Price Statistics

The stock price has decreased by -8.87% in the last 52 weeks. The beta is 0.20, so GameWith's price volatility has been lower than the market average.

Beta (5Y)	0.20
52-Week Price Change	-8.87%
50-Day Moving Average	179.46
200-Day Moving Average	197.58
Relative Strength Index (RSI)	57.42
Average Volume (20 Days)	38,320

Short Selling Information

Short Interest	n/a
Short Previous Month	n/a
Short % of Shares Out	n/a
Short % of Float	n/a
Short Ratio (days to cover)	n/a

Income Statement

In the last 12 months, GameWith had revenue of JPY 3.74 billion and -17.00 million in losses. Loss per share was -0.97.

Revenue	3.74B
Gross Profit	1.45B
Operating Income	33.00M
Pretax Income	22.00M
Net Income	-17.00M
EBITDA	60.00M
EBIT	33.00M
Loss Per Share	-0.97

Balance Sheet

The company has 2.10 billion in cash and n/a in debt, with a net cash position of 2.10 billion or 120.14 per share.

Cash & Cash Equivalents	2.10B
Total Debt	n/a
Net Cash	2.10B
Net Cash Per Share	120.14
Equity (Book Value)	2.72B
Book Value Per Share	155.47
Working Capital	2.12B

Cash Flow

In the last 12 months, operating cash flow was 92.00 million and capital expenditures -20.00 million, giving a free cash flow of 72.00 million.

Operating Cash Flow	92.00M
Capital Expenditures	-20.00M
Free Cash Flow	72.00M
FCF Per Share	4.12

Margins

Gross margin is 38.69%, with operating and profit margins of 0.88% and -0.45%.

Gross Margin	38.69%
Operating Margin	0.88%
Pretax Margin	0.59%
Profit Margin	-0.45%
EBITDA Margin	1.60%
EBIT Margin	0.88%
FCF Margin	1.92%

Dividends & Yields

GameWith does not appear to pay any dividends at this time.

Dividend Per Share	n/a
Dividend Yield	n/a
Dividend Growth (YoY)	n/a
Years of Dividend Growth	n/a
Payout Ratio	n/a
Buyback Yield	0.81%
Shareholder Yield	0.81%
Earnings Yield	-0.53%
FCF Yield	2.23%

Fair Value

There are several formulas that can be used to estimate the intrinsic value of a stock.

Lynch Fair Value	n/a
Lynch Upside	n/a
Graham Number	n/a
Graham Upside	n/a

Stock Splits

The last stock split was on January 29, 2018. It was a forward split with a ratio of 2.

Last Split Date	Jan 29, 2018
Split Type	Forward
Split Ratio	2

Scores

GameWith has an Altman Z-Score of 5.56 and a Piotroski F-Score of 5.

Altman Z-Score	5.56
Piotroski F-Score	5