Annual Results Results Snapshot
Figures in Million
Consolidate Annual Results
May'26
May'25
May'24
May'23
May'22
May'21
May'20
Net Sales
4,047.06
3,451.91
3,497.85
3,512.36
3,120.74
2,880.08
2,890.15
Other Operating Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Operating income
4,047.06
3,451.91
3,497.85
3,512.36
3,120.74
2,880.08
2,890.15
Raw Material Cost
2,491.05
2,225.02
2,041.93
1,850.01
1,671.78
1,435.27
1,487.21
Purchase of Finished goods
0.00
0.00
0.00
0.00
0.00
0.00
0.00
(Increase) / Decrease In Stocks
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Employee Cost
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Power Cost
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Manufacturing Expenses
0.04
0.95
1.79
2.86
4.26
4.05
0.02
Selling and Distribution Expenses
1,454.28
1,423.78
1,388.81
1,324.98
1,248.58
1,654.61
994.75
Other Expenses
-0.00
-0.09
-0.18
-0.29
-0.43
-0.41
-0.00
Total Expenditure (Excl Depreciation)
3,945.33
3,648.80
3,430.74
3,174.98
2,920.36
3,089.88
2,481.96
Operating Profit (PBDIT) excl Other Income
101.7
-196.9
67.1
337.40000000000003
200.39999999999998
-209.8
408.2
Other Income
16.50
-10.00
-19.43
-12.78
28.62
-12.13
0.40
Operating Profit (PBDIT)
143.49
-166.34
171.63
447.12
329.80
-171.17
451.07
Interest
0.04
0.95
1.79
2.86
4.26
4.05
0.02
Exceptional Items
-17.10
-6.62
-297.06
0.00
-3.19
-80.08
-70.34
Gross Profit (PBDT)
1,556.02
1,226.90
1,455.92
1,662.35
1,448.96
1,444.81
1,402.94
Depreciation
25.26
40.54
123.96
122.53
100.78
50.76
42.48
Profit Before Tax
101.10
-214.45
-251.18
321.73
221.57
-306.07
338.22
Tax
76.00
21.37
96.82
142.69
102.99
-88.50
118.91
Provisions and contingencies
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Profit After Tax
25.10
-235.82
-347.99
179.04
118.58
-217.57
219.31
Extraordinary Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Prior Period Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Adjustments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Profit
25.10
-235.82
-347.99
179.04
118.58
-217.57
219.31
Share in Profit of Associates
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other related items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Consolidated Net Profit
25.10
-235.82
-347.99
179.04
118.58
-217.57
219.31
Equity Capital
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Face Value
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Reserves
2,710.57
2,675.49
2,920.79
3,359.13
3,274.52
3,151.07
3,353.60
Earnings per share (EPS)
1.44
-13.5
-19.57
9.95
6.53
-12.07
12.05
Diluted Earnings per share
1.44
-13.5
-19.57
9.95
6.53
-12.07
12.05
Operating Profit Margin (Excl OI)
2.51%
-5.7%
1.92%
9.61%
6.42%
-7.28%
14.12%
Gross Profit Margin
3.12%
-5.04%
-3.64%
12.65%
10.33%
-8.86%
13.17%
PAT Margin
0.62%
-6.83%
-9.95%
5.1%
3.8%
-7.55%
7.59%
Public Share Holdings (%)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Pledged Promotor Holding (%)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Annual Analysis Highlights
Net Sales
YoY Growth in year ended May 2026 is 17.24% vs -1.31% in May 2025
Consolidate Net Profit
YoY Growth in year ended May 2026 is 110.64% vs 32.24% in May 2025
Operating Profit (PBDIT) excl Other Income
YoY Growth in year ended May 2026 is 181.25% vs -181.79% in May 2025
Interest
YoY Growth in year ended May 2026 is -100.00% vs -50.00% in May 2025
Operating Profit Margin (Excl OI)
YoY Growth in year ended May 2026 has improved from May 2025
Compare Annual Results Of GameWith, Inc. With
Figures in Million
Consolidate Annual Results
Change(JPY)
Change(%)
Net Sales
4,047.06
1,848.69
2,198.37
118.92%
Other Operating Income
0.00
0.00
0.00
Total Operating income
4,047.06
1,848.69
2,198.37
118.92%
Raw Material Cost
2,491.05
885.59
1,605.46
181.29%
Purchase of Finished goods
0
0
0.00
(Increase) / Decrease In Stocks
0
0
0.00
Employee Cost
0.00
443.94
-443.94
-100.00%
Power Cost
0
0
0.00
Manufacturing Expenses
0.04
3.73
-3.69
-98.93%
Selling and Distribution Expenses
1,454.28
830.17
624.11
75.18%
Other Expenses
-0.00
-42.18
42.18
100.00%
Total Expenditure (Excl Depreciation)
3,945.33
1,741.61
2,203.72
126.53%
Operating Profit (PBDIT) excl Other Income
101.74
107.09
-5.35
-5.00%
Other Income
16.50
11.63
4.87
41.87%
Operating Profit (PBDIT)
143.49
243.83
-100.34
-41.15%
Interest
0.04
3.73
-3.69
-98.93%
Exceptional Items
-17.10
2.61
-19.71
-755.17%
Gross Profit (PBDT)
1,556.02
963.10
592.92
61.56%
Depreciation
25.26
125.11
-99.85
-79.81%
Profit Before Tax
101.10
117.60
-16.50
-14.03%
Tax
76.00
24.54
51.46
209.70%
Provisions and contingencies
0
0
0.00
Profit After Tax
25.10
93.06
-67.96
-73.03%
Extraordinary Items
0.00
0.00
0.00
Prior Period Expenses
0
0
0.00
Other Adjustments
0
0
0.00
Net Profit
25.10
93.06
-67.96
-73.03%
Share in Profit of Associates
0
0
0.00
Minority Interest
0.00
0.00
0.00
Other related items
0.00
0.00
0.00
Consolidated Net Profit
25.10
93.06
-67.96
-73.03%
Equity Capital
0
0
0.00
Face Value
0.00
0.00
0.00
Reserves
2,710.57
1,315.81
1,394.76
106.00%
Earnings per share (EPS)
1.44
12.45
-11.01
-88.43%
Diluted Earnings per share
1.44
12.45
-11.01
-88.43%
Operating Profit Margin (Excl OI)
2.51%
5.79%
0.00
-3.28%
Gross Profit Margin
3.12%
13.13%
0.00
-10.01%
PAT Margin
0.62%
5.03%
0.00
-4.41%
Public Share Holdings (%)
0%
0%
0.00
0.00%
Pledged Promotor Holding (%)
0%
0%
0.00
0.00%
Annual - Net Sales
Net Sales 404.71 Million
in May 2026Figures in Million
YoY Growth in year ended May 2026 is 17.24% vs -1.31% in May 2025
Annual - Consolidate Net Profit
Consolidate Net Profit 2.51 Million
in May 2026Figures in Million
YoY Growth in year ended May 2026 is 110.64% vs 32.24% in May 2025
Annual - Operating Profit (PBDIT)
Operating Profit (PBDIT) 12.70 Million
in May 2026Figures in Million
YoY Growth in year ended May 2026 is 181.25% vs -181.79% in May 2025
Annual - Interest
No Interest in the last few periods
Annual - Operating Profit Margin (Excl OI)
Operating Profit Margin (Excl OI) 2.51%
in May 2026Figures in %
YoY Growth in year ended May 2026 has improved from May 2025
Footer loading
