GameWithGameWith,Inc.6552東証スタンダード情報・通信業FY ending May 2026, consolidated, J-GAAP

What does GameWith do with its cash?

How cash from operations was spent on investment, dividends, buybacks and more.

Operating cash flow
¥302.7M
Capex
¥115.5M
of revenue 2.9%
Free cash flow
¥187.2M
Returned to shareholders
¥0
of net income: 0%

Cash flow ratios

Cash conversion, investment and shareholder payments calculated from disclosed figures.

Net income¥25.1M
Operating cash flow¥302.7M
Cash conversion (operating CF ÷ operating income)
297.6%
Cash vs. profit gap
¥277.6M(純利益の 1106.2%)
CapEx intensity (capex ÷ revenue)
2.9%
Investing CF relative to operating CF
26.8%

Nonpositive profit and free cash flow are omitted as ratio denominators. Amounts use the period's reported currency.

Five-year trend

Operating cash flow¥302.7M
FY ending May 2022: ¥675.5M¥675.5MFY ending May 2023: ¥188.9M¥188.9MFY ending May 2024: ¥141.2M¥141.2MFY ending May 2025: -¥268.5M-¥268.5MFY ending May 2026: ¥302.7M¥302.7MFY22FY23FY24FY25FY26
Free cash flow¥187.2M
FY ending May 2022: ¥663.6M¥663.6MFY ending May 2023: ¥182.9M¥182.9MFY ending May 2024: ¥132.1M¥132.1MFY ending May 2025: -¥329.4M-¥329.4MFY ending May 2026: ¥187.2M¥187.2MFY22FY23FY24FY25FY26
Net income¥25.1M
FY ending May 2022: ¥118.6M¥118.6MFY ending May 2023: ¥179M¥179MFY ending May 2024: -¥348M-¥348MFY ending May 2025: -¥235.8M-¥235.8MFY ending May 2026: ¥25.1M¥25.1MFY22FY23FY24FY25FY26

How to read this

  • Operating cash flow is the cash the core business actually brought in, including changes in receivables and inventory.
  • Free cash flow = operating cash flow − capital expenditure: a gauge of cash available for other uses.
  • Large "borrowing" or "cash drawdown" flows mean the company spent more than it generated that year.

Sources

Show source documents (6)
  • EDINET (FSA Japan)

    有価証券報告書-第13期(2025/06/01-2026/05/31)

    ID S100YYH72026-08-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第12期(2024/06/01-2025/05/31)

    ID S100WLAB2025-08-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第11期(2023/06/01-2024/05/31)

    ID S100U9XF2024-08-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第10期(2022/06/01-2023/05/31)

    ID S100RR0B2023-08-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第9期(令和3年6月1日-令和4年5月31日)

    ID S100P2SH2022-08-25Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第8期(令和2年6月1日-令和3年5月31日)

    ID S100MEXZ2021-09-10Open

Extracted from XBRL: 43 / Derived from other figures: 1

Spotted an error? Report it (corrections keep the original record)

Analyze this page with AI

Markdown with figures, units, periods and sources, ready to paste into ChatGPT or Claude.