Financials GameWith Inc.

Stocks

Delayed Japan Exchange 00:11:24 2026-10-20 EDT			5-day change	1st Jan Change
157.00 ^JPY	-0.63%		-5.99%	-8.19%

07-15	GameWith Inc. Reports Earnings Results for the Full Year Ended May 31, 2026	CI
04-08	GameWith Inc. Reports Earnings Results for the Nine Months Ended February 28, 2026	CI

Fiscal Period: May	2022	2023	2024	2025	2026	2027	2028	2029
Net sales ¹	3,120	3,512	3,497	3,451	4,047	4,050	4,400	4,700
Change	-	12.58%	-0.44%	-1.32%	17.27%	0.07%	8.64%	6.82%
EBITDA	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
EBIT ¹	200	337.4	67	-196	101.7	50	150	250
Change	-	68.69%	-80.14%	-392.54%	151.91%	-50.85%	200%	66.67%
Interest Paid	-4	-2	-1	-	-	-	-	-
Earnings before Tax (EBT)	221	321	-251	-214	101	-	-	-
Change	-	45.25%	-178.19%	14.74%	147.2%	-	-	-
Net income ¹	118	179	-347	-235	25.1	20	100	150
Change	-	51.73%	-293.81%	32.28%	110.68%	-20.32%	400%	50%
Announcement Date	7/13/22	7/12/23	7/10/24	7/9/25	7/15/26	-	-	-

¹JPY in Million

Estimates

Fiscal Period: May	2022 Q1	2022 Q2	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3	2024 Q4	2025 Q1	2025 Q2	2025 Q3	2025 Q4	2026 Q1	2026 Q2	2026 Q3	2026 Q4	2027 Q1	2027 Q2	2027 Q3	2027 Q4
Net sales ¹	712	747	823	838	798	914	907.1	893	914	940	847	796	807.1	863.4	856.4	924.6	1,002	960.5	1,170	914	796.5	1,000	1,050	1,050
Change	-	4.92%	10.17%	1.82%	-4.77%	14.54%	-0.76%	-1.55%	2.35%	2.84%	-9.89%	-6.02%	1.4%	6.98%	-0.82%	7.97%	8.38%	-4.16%	21.86%	-21.9%	-12.86%	25.55%	5%	0%
EBITDA	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBIT ¹	34	63	78	25	7	95	143.8	90.63	44	76	-6	-47	-108.7	-66.24	-43.05	21.05	2.492	52.19	133.4	-86.32	-127	25	25	25
Change	-	85.29%	23.81%	-67.95%	-72%	1,257.14%	51.32%	-36.96%	-51.45%	72.73%	-107.89%	-683.33%	-131.22%	39.04%	35.02%	148.89%	-88.16%	1,994.22%	155.57%	-164.72%	-47.09%	119.69%	0%	0%
Charge d'intérêts	-1	-	-1	-	-	-	-1	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Earnings before Tax (EBT)	32	-	117	-	5	-	138	-	26	-	-277	-	-106	-	-45	-	11	-	134	-	-77	-	-	-
Change	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net income ¹	18	36	65	-1	-9	55	84.15	48.67	-15	38	-295	-75	-126.5	-60.29	-63.17	14.17	2.129	29.98	111.9	-118.9	-85.09	15	15	15
Change	-	100%	80.56%	-101.54%	-800%	711.11%	53%	-42.16%	-130.82%	353.33%	-876.32%	74.58%	-68.71%	52.35%	-4.78%	122.43%	-84.97%	1,308.03%	273.3%	-206.26%	28.45%	117.63%	0%	0%
Announcement Date	10/6/21	1/5/22	4/6/22	7/13/22	10/5/22	1/11/23	4/5/23	7/12/23	10/11/23	1/10/24	4/10/24	7/10/24	10/9/24	1/10/25	4/9/25	7/9/25	10/15/25	1/14/26	4/8/26	7/15/26	10/14/26	-	-	-

¹JPY in Million

Estimates

Fiscal Period: May	2023 S1	2024 S1	2025 S1	2026 S1
Net sales ¹	1,712	1,854	1,670	1,962
Change	-	8.29%	-9.92%	17.49%
EBITDA	-	-	-	-
Change	-	-	-	-
EBIT ¹	102	120	-174	54
Change	-	17.65%	-245%	131.03%
Charge d'intérêts	-1	-1	-	-
Earnings before Tax (EBT) ¹	100	101	-174	62
Change	-	1%	-272.28%	135.63%
Net income ¹	46	23	-186	32
Change	-	-50%	-908.7%	117.2%
Announcement Date	1/11/23	1/10/24	1/10/25	1/14/26

¹JPY in Million

Estimates

Fiscal Period: May	2022	2023	2024	2025	2026	2027	2028	2029
Net Debt	-2,632	-2,594	-2,525	-2,098	-2,320	-	-	-
Change	-	1.44%	2.66%	16.91%	-10.58%	-	-	-
Announcement Date	7/13/22	7/12/23	7/10/24	7/9/25	7/15/26	-	-	-

Estimates

Fiscal Period: May	2022	2023	2024	2025	2026	2027	2028	2029
CAPEX ¹	12	62	65	71	116	29	25	25
Change	-	416.67%	4.84%	9.23%	63.38%	-75%	-13.79%	0%
Free Cash Flow (FCF) ¹	-	-	76	-339	186	-	-	-
Change	-	-	-	-546.05%	154.87%	-100%	-	-
Announcement Date	7/13/22	7/12/23	7/10/24	7/9/25	7/15/26	-	-	-

¹JPY in Million

Estimates

Fiscal Period: May	2021	2022	2023	2024	2025	2026	2027	2028	2029
Profitability
EBITDA Margin (%)	-	-	-	-	-	-	-	-	-
EBIT Margin (%)	-	6.41%	9.61%	1.92%	-5.68%	2.51%	1.23%	3.41%	5.32%
EBT Margin (%)	-	7.08%	9.14%	-7.18%	-6.2%	2.5%	-	-	-
Net margin (%)	-	3.78%	5.1%	-9.92%	-6.81%	0.62%	0.49%	2.27%	3.19%
FCF margin (%)	-	-	-	2.17%	-9.82%	4.6%	-	-	-
FCF / Net Income (%)	-	-	-	-21.9%	144.26%	741.07%	-	-	-
Profitability
ROA	-	4.6%	6.62%	1.06%	-5.73%	3.36%	-	-	-
ROE	-	3.7%	5.4%	-11.1%	-8.4%	0.9%	0.7%	3.6%	5%
Financial Health
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-	-
Debt / Free cash flow	-	-	-	-	-	-	-	-	-
Capital Intensity
CAPEX / Current Assets (%)	-	0.38%	1.77%	1.86%	2.06%	2.87%	0.72%	0.57%	0.53%
CAPEX / EBITDA (%)	-	-	-	-	-	-	-	-	-
CAPEX / FCF (%)	-	-	-	85.53%	-20.94%	62.37%	-	-	-
Items per share
Cash flow per share ¹	-	8.92	11.33	-18.27	-11.97	2.86	-	-	-
Change	-	-	27.02%	-261.25%	34.48%	123.89%	-	-	-
Dividend per Share ¹	-	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-	-
Book Value Per Share ¹	-	181.3	188.5	167.2	153.2	155.2	-	-	-
Change	-	-	3.98%	-11.26%	-8.39%	1.31%	-	-	-
EPS ¹	-	6.57	9.99	-19.57	-13.5	1.43	1.1	5.7	8.6
Change	-	-	52.05%	-295.9%	31.02%	110.59%	-23.08%	418.18%	50.88%
Nbr of stocks (in thousands)	-	18,065	17,818	17,463	17,463	17,463	17,463	17,463	17,463
Announcement Date	-	7/13/22	7/12/23	7/10/24	7/9/25	7/15/26	-	-	-