6552.T
GameWith,Inc.
スタンダード · サービス業 · 情報通信・サービスその他 · JP
JPY 173.00
+0.58%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 3.7B | 3.5B | 3.5B | 3.5B | 3.1B |
| Cost of Revenue | 626.9M | 2.2B | 2.0B | 1.9B | 1.7B |
| Gross Profit | 375.2M | 1.2B | 1.5B | 1.7B | 1.4B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 372.8M | 1.4B | 1.4B | 1.3B | 1.2B |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 372.8M | 1.4B | 1.4B | 1.3B | 1.2B |
| Cost and Expenses | 3.7B | 3.6B | 3.4B | 3.2B | 2.9B |
| Operating Income (EBIT) | 32.0M | (196.0M) | 67.0M | 337.0M | 200.0M |
| Non-Operating | |||||
| Interest Income | 1.9M | 1.4M | 50.0K | 36.0K | 34.0K |
| Interest Expense | 36.0K | 949.0K | 1.8M | 2.9M | 4.3M |
| Net Interest Income | 1.8M | 401.0K | (1.7M) | (2.8M) | (4.2M) |
| Other Non-Op Income/Expense | 8.9M | (11.0M) | (21.2M) | (23.8M) | 23.4M |
| Non-Operating Income (excl Interest) | 8.4M | 3.3M | 4.2M | 51.0K | 28.6M |
| EBT (Pre-Tax Income) | 11.4M | (214.5M) | (251.2M) | 321.7M | 221.6M |
| Income Tax Expense | 9.3M | 21.4M | 96.8M | 142.7M | 103.0M |
| Bottom Line | |||||
| Net Income | (17.0M) | (235.0M) | (347.0M) | 179.0M | 118.0M |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | (17.0M) | (235.0M) | (347.0M) | 179.0M | 118.0M |
| Per Share | |||||
| Basic EPS | (¥1) | (¥14) | (¥20) | ¥10 | ¥7 |
| Diluted EPS | (¥1) | — | — | ¥10 | ¥7 |
| Revenue Per Share | ¥214 | ¥198 | ¥197 | ¥196 | ¥173 |
| Shares | |||||
| Basic Shares Outstanding | 17.5M | 17.5M | 17.8M | 17.9M | 18.1M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | (170.0M) | 89.4M | 361.5M | 243.1M |
| D&A | — | 26.0M | 22.4M | 24.5M | 43.1M |
| EBIT | 32.0M | (196.0M) | 67.0M | 337.0M | 200.0M |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Feb 1, 2026