Gunosy, Inc.

Gunosy, Inc.

1.89
EUR
0.00
(0.00%)
89.37MMarket Cap
Jan 08Next Earn
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
2026 Y
TTM
Revenue per Share
24.06
169.4
210.77
349.64
491.17
639.48
594.55
379.01
378.36
335.83
305.46
257.21
268.99
- -
Basic EPS, GAAP
-93.37
7.31
27.76
50.87
21.97
85.55
16.41
16.29
5.47
-47.96
-49.33
3.29
-0.46
- -
Free Cash Flow per Basic Share
-101.81
16.87
23.76
71.47
103.84
86.49
-38.51
41.56
-1.81
-18.06
-8.57
-1.1
25.1
- -
Dividend per Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
18.42
- -
Book Value per Share
27.8
293.94
309.61
359.48
375.92
462.27
465.18
482.84
497.12
452.04
416.03
467.35
447.15
467.35
Tangible Book Value per Share
27.58
293.75
297.34
334.01
357.25
449.45
456.86
476.17
492.35
450.38
416.03
434.76
419.55
434.76
Basic Weighted Avg Shares
15
19
22
22
23
23
24
24
24
24
24
24
24
24
Sales/Revenue/Turnover
359
3,165
4,600
7,739
11,201
15,017
13,987
8,910
8,998
8,052
7,344
6,098
6,441
- -
Operating Margin (%)
-378.28
6.01
12.23
19.6
17.31
15.34
6.15
8.05
4.59
-3.34
0.97
9.45
2.89
- -
Depreciation Expense
2
5
53
141
158
197
194
330
51
45
21
3
150
- -
Net Income, GAAP
-1,394
137
606
1,126
501
2,009
386
383
130
-1,150
-1,186
78
-11
- -
Effective Tax Rate (%)
- -
11.21
- -
21.04
59.3
25.16
48.53
40.86
40.95
- -
- -
73.87
109.74
- -
Profit Margin (%)
-388.15
4.31
13.17
14.55
4.47
13.38
2.76
4.3
1.44
-14.28
-16.15
1.28
-0.17
- -
Working Capital
597
6,262
5,423
6,277
7,363
9,584
8,849
8,564
6,314
5,834
5,744
5,665
5,198
5,665
LT Debt
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
225
38
225
Total Equity
608
6,431
6,746
8,018
8,718
10,985
10,921
11,402
11,933
10,856
9,968
11,283
10,749
11,283
Return on Invested Capital (%)
- -
4.77
- -
15.79
8.92
16.7
3.97
3.76
2.06
- -
- -
1.37
-0.16
- -
Return on Capital (%)
- -
3.88
- -
15.25
5.99
20.4
3.69
3.19
1.06
- -
- -
0.69
0.03
- -
Return on Common Equity (%)
- -
3.88
9.2
15.25
5.99
20.45
3.54
3.44
1.12
-10.11
-11.39
0.74
-0.1
- -

Capital Structure

JPY

•

in mil. unless spec.
Aug'25
Nov'25
May'25
ST Debt
- -
- -
41
LT Borrowings
- -
- -
225
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
24
24
24
Market Capitalization
21,882
16,439
14,612

Working Capital

JPY

•

in mil. unless spec.
Aug'25
Nov'25
May'25
Total Current Assets
- -
6,994
7,238
Cash, Cash Equivalents & STI
- -
5,373
5,369
Accounts Receivable, Net
- -
649
926
Inventories
- -
- -
- -
Total Current Liabilities
- -
978
1,573
Payables & Accruals
- -
- -
- -
ST Debt
- -
- -
41
Deferred Revenue
- -
- -
- -

Growth Rates

JPY

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
5.33%
-0.82%
-4.73%
Free Cash Flow
-186.07%
-349.75%
-2,411.54%
Net Income, GAAP
-101.84%
-253.65%
-114.1%
Sales/Revenue/Turnover
7.42%
-5.93%
5.62%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
1,880
1,849
1,920
1,695
7,344
2025
- -
- -
- -
- -
6,098
2026
- -
- -
- -
- -
6,441

Quarterly Earnings Per Share

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
-29.73
-12.63
4.36
-11.34
-49.33
2025
- -
- -
- -
- -
3.29
2026
- -
- -
- -
- -
-0.46

Quarterly Dividends Per Share

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
18.42

Company Description

CEO
Kentaro Nishio
Full Time Employees
205
Sector
Technology services
Industry
Packaged software
Address
2-24-12 Shibuya Tokyo Japan 106-6236
IPO Date
Mar 28, 2015
Business
Gunosy Inc. (TSE: 6047) operates as a technology company focused on information curation and digital media services through mobile applications and advertising solutions in Japan. Founded in November 2012 and headquartered in Shibuya-ku, Tokyo, the company provides core products including the Gunosy news curation app delivering personalized articles via AI algorithms; News Pass, a comprehensive news and information aggregator; au Service Today, an all-in-one app offering news, weather, transit, and fortune-telling integrated with KDDI; LUCRA, a lifestyle app targeting women; Game8, a leading game walkthrough media platform with domestic and overseas operations; Gunosy Ads for targeted advertisement distribution; Gunosy Ad Network bundling smartphone ads across media; and marketing solutions promoting client sales on its platforms; alongside wellness app YOU IN, investment services via Gunosy Capital in Singapore, and emerging offerings like Store & Commerce (SC) for off-app game payments through S8 Shops and Game8 Store, plus IR Hub, an AI-powered disclosure cloud. The company serves consumers, advertisers, game publishers, and enterprises primarily in Japan with expanding global reach through Game8 and investments, operating via three main segments: Media Business, Game8, and investments. Recent developments include the May 2025 acquisition of G Holdings (GH), a fabless game publisher specializing in Japanese anime and manga IP titles such as Haikyu!! TOUCH THE DREAM and upcoming releases like Osomatsu-san: Mutsugo Batabata Big Battle, expected to contribute 69 million yen in operating profit and 213 million yen in EBITDA in FY2026 with synergies in off-app payments via SC; full-scale SC business launch in April 2025 across multiple game titles following S8 Plus establishment and regulatory changes enabling a 2 trillion yen market entry; slice portfolio evolution into slice Small Finance Bank post-NESFB merger with 300,000 monthly account openings rivaling HDFC Bank, 2.5x annualized deposit growth, and June 2025 UPI-linked credit card rollout; first-ever FY2025 dividend at 4% DOE plus 1% share repurchase totaling 5% of equity; FY2025 net sales of 6,098 million yen and operating profit of 575 million yen in line with forecasts; and redefined portfolio into Core Cash (Media, Game8), Cash-Flow Accretive M&A (GH), and High-Growth Option (slice, SC, IR Hub) areas targeting FY2026 EBITDA of 927 million yen ahead of mid-term goals.