GameWith, Inc.
6552・Standard Market・Services
GameWith, Inc.6552
GameWith, Inc.6552
Reference Indicators
Market Cap
31¥100M
P/E (Forecast)
—
P/B
1.1x
Dividend Yield (Forecast)
0.00%
ROE
0.9%
EV/EBITDA
6.1x
Financial Summary
Unit: ¥M
| Item | 2022May 2022 | 2023May 2023 | 2024May 2024 | 2025May 2025 | 2026May 2026 |
|---|---|---|---|---|---|
Net Sales | 3,120 | 3,512 | 3,497 | 3,451 | 4,047 |
Cost of Sales | 1,671 | 1,850 | 2,041 | 2,225 | 2,491 |
Gross Profit | 1,448 | 1,662 | 1,455 | 1,226 | 1,556 |
SG&A Expenses | 1,248 | 1,324 | 1,388 | 1,423 | 1,454 |
Operating Income | 200 | 337 | 67 | -196 | 101 |
Non-operating Income | 28 | 0 | 4 | 4 | 16 |
Non-operating Expenses | 5 | 23 | 25 | 15 | 1 |
Ordinary Income | 223 | 313 | 45 | -207 | 116 |
Extraordinary Income | 3 | 8 | — | — | — |
Extraordinary Losses | 5 | — | 297 | 6 | 15 |
Pre-tax Income | 221 | 321 | -251 | -214 | 101 |
Income Taxes | 102 | 142 | 96 | 21 | 75 |
Net Income | 118 | 179 | -347 | -235 | 25 |
EBITDA | 301 | 459 | 191 | -156 | 126 |
Gross Margin | 46.4% | 47.3% | 41.6% | 35.5% | 38.4% |
Operating Margin | 6.4% | 9.6% | 1.9% | -5.7% | 2.5% |
ROA | 2.4% | 3.9% | -9.0% | -7.0% | 0.7% |
ROE | 3.7% | 5.4% | -12.0% | -8.8% | 0.9% |
Segment Performance
Unit: ¥M
2025
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| メディア | 2,124 | 637 | 30.0% |
| eスポーツ・エンタメ | 759 | -222 | -29.2% |
| その他 | 567 | -247 | -43.6% |