Vizora日本語

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

GameWith FY ending May 2026 results

About 57% of GameWith's sales come from Media, with ESports entertainment and ISP making up much of the rest.

Out of every ¥100 of sales, about ¥2 is left as operating profit.

Revenue changed +17.2% from the prior year, and it swung back to an operating profit.

Revenue and profit pattern

Turned profitable

What changed from last year

FY ending May 2025 → FY ending May 2026

Revenue
+17.2%¥3.45B → ¥4.05B
Gross profit
+26.8%¥1.23B → ¥1.56B
Operating income
Back to profit-¥196.9M → ¥101.7M
Net income attributable to owners
Back to profit-¥235.8M → ¥25.1M
Operating cash flow
Back to profit-¥268.5M → ¥302.7M
Free cash flow
Back to profit-¥329.4M → ¥187.2M

Where the money goes

FY ending May 2025 → FY ending May 2026

Where ¥100 of sales goes

For every ¥100 GameWith sells, how much goes where, and how much is kept.

FY ending May 2026
Cost of sales
¥62
SG&A
¥36
Operating profit
¥2
Net profit kept
¥1

Annual margin trends

Gross margin38.4%
FY ending May 2021: 50.2%50.2%FY ending May 2022: 46.4%46.4%FY ending May 2023: 47.3%47.3%FY ending May 2024: 41.6%41.6%FY ending May 2025: 35.5%35.5%FY ending May 2026: 38.4%38.4%FY21FY22FY23FY24FY25FY26
Operating margin2.5%
FY ending May 2021: -7.3%-7.3%FY ending May 2022: 6.4%6.4%FY ending May 2023: 9.6%9.6%FY ending May 2024: 1.9%1.9%FY ending May 2025: -5.7%-5.7%FY ending May 2026: 2.5%2.5%FY21FY22FY23FY24FY25FY26
Net margin0.6%
FY ending May 2021: -7.6%-7.6%FY ending May 2022: 3.8%3.8%FY ending May 2023: 5.1%5.1%FY ending May 2024: -9.9%-9.9%FY ending May 2025: -6.8%-6.8%FY ending May 2026: 0.6%0.6%FY21FY22FY23FY24FY25FY26

Aligned fiscal years compare the shares of revenue remaining as gross, core, and net profit. Missing years are left unconnected.

Which businesses earn the money

Revenue by business segment, and the profit each one keeps.

FY ending May 2026

Profit by segment

※ Segment figures include inter-segment sales and do not sum to the company total

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)

Other periods

Analyze this page with AI

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

Open MarkdownShare on XSave image