GameWith Inc.
TSE:6552.T
200 (JPY) • At close September 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 3,497.848 | 3,512.357 | 3,120.745 | 2,880.08 | 2,890.152 | 3,148.824 | 2,677.539 | 1,581.911 | 994.031 | 389.024 |
| Cost of Revenue
| 2,041.927 | 1,850.005 | 1,671.783 | 1,435.268 | 1,487.211 | 1,347.753 | 865.578 | 564.759 | 404.606 | 172.38 |
| Gross Profit
| 1,455.921 | 1,662.352 | 1,448.962 | 1,444.812 | 1,402.941 | 1,801.071 | 1,811.961 | 1,017.152 | 589.425 | 216.644 |
| Gross Profit Ratio
| 0.416 | 0.473 | 0.464 | 0.502 | 0.485 | 0.572 | 0.677 | 0.643 | 0.593 | 0.557 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 0 | 0 | 1,134 | 971 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| 0 | 0 | 114 | 683 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 1,388.813 | 1,324 | 1,248 | 1,654 | 994 | 963.404 | 618.57 | 335.776 | 234.259 | 0 |
| Other Expenses
| -8.406 | -0.957 | 1.652 | 4.087 | 4.286 | 3.672 | 1.86 | -0.219 | -0.062 | -1.75 |
| Operating Expenses
| 1,388.813 | 1,324.978 | 1,248.575 | 1,654.611 | 994.753 | 992.656 | 643.288 | 359.972 | 258.665 | 89.6 |
| Operating Income
| 67.108 | 337.373 | 200.386 | -209.799 | 408.187 | 808.414 | 1,168.672 | 657.179 | 330.759 | 127.044 |
| Operating Income Ratio
| 0.019 | 0.096 | 0.064 | -0.073 | 0.141 | 0.257 | 0.436 | 0.415 | 0.333 | 0.327 |
| Total Other Income Expenses Net
| -318.285 | -17 | 20 | -96 | -72 | 148.674 | -13.564 | -3.043 | -0.983 | -2.477 |
| Income Before Tax
| -251.177 | 321.734 | 221.569 | -306.069 | 338.218 | 957.088 | 1,155.108 | 654.136 | 329.776 | 124.567 |
| Income Before Tax Ratio
| -0.072 | 0.092 | 0.071 | -0.106 | 0.117 | 0.304 | 0.431 | 0.414 | 0.332 | 0.32 |
| Income Tax Expense
| 96.816 | 142.692 | 102.991 | -88.5 | 118.91 | 270.926 | 338.912 | 188.512 | 109.282 | 30.304 |
| Net Income
| -347.993 | 179.042 | 118.578 | -217.569 | 219.308 | 686.161 | 816.195 | 465.624 | 220.494 | 94.263 |
| Net Income Ratio
| -0.099 | 0.051 | 0.038 | -0.076 | 0.076 | 0.218 | 0.305 | 0.294 | 0.222 | 0.242 |
| EPS
| -19.57 | 9.99 | 6.57 | -12.07 | 12.23 | 39.12 | 44.44 | 28.39 | 13.45 | 5.75 |
| EPS Diluted
| -19.57 | 9.95 | 6.53 | -12.07 | 12.05 | 37.35 | 44.44 | 28.39 | 13.45 | 5.75 |
| EBITDA
| 191.067 | 448.405 | 304.95 | -156.564 | 453.509 | 840.023 | 1,207.229 | 681.534 | 355.166 | 129.1 |
| EBITDA Ratio
| 0.055 | 0.128 | 0.098 | -0.054 | 0.157 | 0.267 | 0.451 | 0.431 | 0.357 | 0.332 |