6552

GameWith,Inc.

株式会社ＧａｍｅＷｉｔｈ
Information & Communication
GameWith Inc. engages in media and esports and entertainment businesses in Japan. The company operates GameWith, which provides information on strategies in the game, articles introducing new games, and other contents. It also manages creators, such as game play video streamers, as well as e-sports teams. In addition, the company provides support and services, including video production and editing support, acquiring corporate tie-up projects, planning collaborative events, and reaching users. Further, it is involved in NFT business and fiber optic line businesses. GameWith Inc. was incorporated in 2013 and is based in Minato, Japan.
← Companies
Price
¥191
Market Cap
¥3.3B
Ent. Value
¥1.2B
Net Cash
¥2.1B
Shares Out.
17.5M
P / E
—
EV / EBIT
—
P / Book
1.25×
P / NCAV
1.58×
Div. Yield
—
Financials
Metric FY 2025
EDINET ↗ 		FY 2024
EDINET ↗ 		FY 2023
EDINET ↗ 		FY 2022
EDINET ↗ 		FY 2021
EDINET ↗
Net Sales ¥3.5B ¥3.5B ¥3.5B ¥3.1B ¥2.9B
Cost of Sales ¥2.2B ¥2.0B ¥1.9B ¥1.7B ¥1.4B
Gross Profit ¥1.2B ¥1.5B ¥1.7B ¥1.4B ¥1.4B
SG&A ¥1.4B ¥1.4B ¥1.3B ¥1.2B ¥1.7B
Operating Income ¥-197M ¥67M ¥337M ¥200M ¥-210M
Non-Operating Income ¥5M ¥4M ¥0M ¥29M ¥5M
Interest Income ¥1M ¥0M ¥0M ¥0M ¥0M
Non-Operating Expenses ¥16M ¥25M ¥24M ¥5M ¥19M
Interest Expense ¥1M ¥2M ¥3M ¥4M ¥4M
Ordinary Income ¥-208M ¥46M ¥314M ¥224M ¥-224M
Pre-tax Income ¥-214M ¥-251M ¥322M ¥222M ¥-306M
Income Taxes ¥21M ¥97M ¥143M ¥103M ¥-88M
Current Tax ¥19M ¥75M ¥127M ¥86M ¥9M
Deferred Tax ¥2M ¥22M ¥16M ¥17M ¥4M
Net Income (owners) ¥-236M ¥-348M ¥179M ¥119M ¥-218M
Comprehensive Income ¥-245M ¥-338M ¥179M ¥123M ¥-215M
EBITDA ¥-156M ¥191M ¥460M ¥301M ¥-159M
Goodwill Amort. (J-GAAP) ¥15M ¥102M ¥98M ¥58M ¥27M
EPS ¥-13.50 ¥-19.57 ¥9.99 ¥6.57 ¥-12.07
Shares Outstanding 17.5M 17.5M 17.8M 18.1M 18.0M
Shares Issued (total) 18.3M 18.3M 18.3M 18.3M 18.3M
Treasury Shares 0.9M 0.9M 0.5M 0.3M 0.3M