Symbols / CTW Stock $2.75 +17.02% CTW Cayman

Communication Services • Electronic Gaming & Multimedia • Japan • NCM
CTW (Stock) Chart
O: — H: — L: — C: — V: —
SMA 20: — SMA 50: — SMA 200: —
Stock Fundamentals
Scroll to Statements
Index EQUITY
Sector Communication Services
Industry Electronic Gaming & Multimedia
CEO Mr. Ryuichi Sasaki
Exch · Country NCM · Japan
Market Cap 171.60M
Enterprise Value 166.34M
Income 3.83M
Sales 90.37M
FCF (ttm) -2.76M
Book/sh 0.46
Cash/sh 0.20
Employees 350
Insider 10d —
IPO Aug 06, 2025
Div forward ($/yr)
Div TTM ($/yr)
Dividend Yield
Ex-Div Date
5Y Avg Yield
Yield vs 5Y Avg
Payout 0.00%
P/E 45.83
Forward P/E 18.33
PEG —
P/S 1.90
P/B 5.97
P/C —
EV/EBITDA -289.68
EV/Sales 1.84
Quick Ratio 1.72
Current Ratio 2.15
Debt/Eq 25.14
LT Debt/Eq —
EPS (ttm) 0.06
EPS next Y 0.15
EPS Growth —
Revenue Growth 40.50%
EPS Gr Q/Q 59.00%
Rev Gr Q/Q —
Earnings (next) —
Earnings (prior) —
ROA -1.47%
ROE 14.87%
ROIC —
Gross Margin 75.61%
Oper. Margin -1.07%
Profit Margin 4.24%
Shs Outstand 50.40M
Shs Float 2.38M
Insider Own 95.24%
Instit Own 0.03%
Short Float 1.61%
Short Ratio 0.83
Short Interest 38.72K
52W High 4.88
vs 52W High -43.65%
52W Low 1.10
vs 52W Low 150.00%
Beta —
Impl. Vol. —
Rel Volume 1.87
Avg Volume 45.44K
Volume 84.82K
Target (mean) —
Tgt Median —
Tgt Low —
Tgt High —
# Analysts —
Recom None
Prev Close $2.35
Price $2.75
Change 17.02%
About

CTW Cayman operates a web-based gaming platform in Japan and Singapore. The company offers an immersive digital space through its flagship HTML5 platform, G123.jp, which provides a selection of free-to-play games inspired by Japanese animations. It also engages in the provision of removing barriers to gameplay, including downloads, installations, and mandatory registrations through different types of devices comprising mobile devices and PCs. In addition, the company offers support to game developers, such as game distribution support, localization and translation of in-game content, and IP related design support; sound effects, music, and interface elements; game distribution services consisting of hosting games on its platform and distributing games through its network and server resources, and related software and systems. Further, it provides marketing services and customer support. The company was founded in 2013 and is headquartered in Tokyo, Japan. CTW Cayman operates as a subsidiary of CTW (BVI) LTD.

Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
$2.75
Latest analyst target
3. DCF / Fair value
$-0.98
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$2.75
Low
—
High
—
Mean
—
News
RSS: Latest CTW news
Insider Transactions

No recent insider transactions.

Financials
Statement View
Amounts in millions (2 decimals, no suffix) • EPS per share (2 decimals) • Trend = period evolution • YoY Growth = previous period %
Line Item Trend 2025-07-31 2024-07-31 2023-07-31
Total Revenue
90.37
+32.07%
68.42
+8.71%
62.94
Operating Revenue
90.37
+32.07%
68.42
+8.71%
62.94
Cost Of Revenue
22.04
+35.95%
16.21
-4.91%
17.05
Reconciled Cost Of Revenue
22.04
+35.95%
16.21
-4.91%
17.05
Gross Profit
68.33
+30.87%
52.21
+13.77%
45.89
Operating Expense
69.40
+52.33%
45.56
+13.03%
40.31
Research And Development
5.53
+480.48%
0.95
-67.31%
2.91
Selling General And Administration
63.87
+43.19%
44.60
+19.28%
37.39
Selling And Marketing Expense
55.39
+40.48%
39.43
+19.77%
32.92
General And Administrative Expense
8.48
+63.78%
5.18
+15.73%
4.47
Other Gand A
8.48
+63.78%
5.18
+15.73%
4.47
Total Expenses
91.44
+48.03%
61.77
+7.69%
57.36
Operating Income
-1.07
-116.00%
6.66
+19.11%
5.59
Total Operating Income As Reported
-1.07
-116.00%
6.66
+19.11%
5.59
EBITDA
4.06
-60.77%
10.36
+33.89%
7.74
Normalized EBITDA
-0.36
-103.74%
9.57
+15.31%
8.30
Reconciled Depreciation
5.13
+38.51%
3.70
+72.33%
2.15
EBIT
-1.07
-116.00%
6.66
+19.11%
5.59
Total Unusual Items
4.42
+463.43%
0.78
+238.61%
-0.57
Total Unusual Items Excluding Goodwill
4.42
+463.43%
0.78
+238.61%
-0.57
Special Income Charges
4.71
0.00
0.00
Write Off
-4.71
0.00
0.00
Net Income
3.83
-35.95%
5.98
+75.90%
3.40
Pretax Income
4.41
-46.25%
8.20
+56.52%
5.24
Net Non Operating Interest Income Expense
0.49
+64.25%
0.30
+633.48%
0.04
Net Interest Income
0.49
+64.25%
0.30
+633.48%
0.04
Interest Income Non Operating
0.49
+64.25%
0.30
+633.48%
0.04
Interest Income
0.49
+64.25%
0.30
+633.48%
0.04
Other Income Expense
4.98
+301.63%
1.24
+415.41%
-0.39
Other Non Operating Income Expenses
0.56
+22.17%
0.45
+162.15%
0.17
Gain On Sale Of Security
-0.29
-136.70%
0.78
+238.61%
-0.57
Tax Provision
0.58
-74.00%
2.22
+20.70%
1.84
Tax Rate For Calcs
0.00
-51.64%
0.00
-22.88%
0.00
Tax Effect Of Unusual Items
0.58
+172.45%
0.21
+206.90%
-0.20
Net Income Including Noncontrolling Interests
3.83
-35.95%
5.98
+75.90%
3.40
Net Income From Continuing Operation Net Minority Interest
3.83
-35.95%
5.98
+75.90%
3.40
Net Income From Continuing And Discontinued Operation
3.83
-35.95%
5.98
+75.90%
3.40
Net Income Continuous Operations
3.83
-35.95%
5.98
+75.90%
3.40
Normalized Income
-0.01
-100.26%
5.41
+43.54%
3.77
Net Income Common Stockholders
3.83
-35.95%
5.98
+75.90%
3.40
Diluted EPS
—
0.10
+75.90%
0.05
Basic EPS
—
0.10
+75.90%
0.05
Basic Average Shares
—
62.40
+0.00%
62.40
Diluted Average Shares
—
62.40
+0.00%
62.40
Diluted NI Availto Com Stockholders
3.83
-35.95%
5.98
+75.90%
3.40
Line Item Trend 2025-07-31 2024-07-31 2023-07-31
Total Assets
46.50
+5.83%
43.94
+14.78%
38.28
Current Assets
18.08
-0.46%
18.16
+4.34%
17.40
Cash Cash Equivalents And Short Term Investments
12.21
-15.58%
14.46
-2.63%
14.85
Cash And Cash Equivalents
12.21
-15.58%
14.46
-2.63%
14.85
Receivables
2.66
+9.39%
2.43
+65.39%
1.47
Accounts Receivable
1.41
+2.23%
1.38
-6.30%
1.47
Gross Accounts Receivable
1.41
+2.23%
1.38
-6.30%
1.47
Allowance For Doubtful Accounts Receivable
0.00
0.00
0.00
Taxes Receivable
0.84
-20.11%
1.06
0.00
Loans Receivable
0.41
0.00
—
Prepaid Assets
0.95
+18.84%
0.80
+32.31%
0.61
Current Deferred Assets
1.43
0.00
—
Restricted Cash
0.16
+20.75%
0.13
-5.45%
0.14
Other Current Assets
0.66
+101.97%
0.33
-1.31%
0.33
Total Non Current Assets
28.43
+10.25%
25.78
+23.48%
20.88
Net PPE
7.88
+48.15%
5.32
-9.67%
5.89
Gross PPE
9.16
+47.17%
6.22
-1.98%
6.35
Accumulated Depreciation
-1.28
-41.37%
-0.90
-96.82%
-0.46
Properties
0.00
0.00
0.00
Land And Improvements
0.13
-0.15%
0.13
-30.91%
0.19
Buildings And Improvements
0.11
-0.15%
0.11
-30.91%
0.16
Machinery Furniture Equipment
1.36
+28.02%
1.06
+149.85%
0.43
Construction In Progress
0.18
0.00
-100.00%
0.45
Other Properties
6.78
+54.70%
4.38
-4.82%
4.61
Leases
0.59
+11.55%
0.53
+3.42%
0.51
Investments And Advances
0.58
-27.88%
0.80
+50.53%
0.53
Other Investments
—
0.80
+50.53%
0.53
Non Current Deferred Assets
0.05
+725.21%
0.01
0.00
Non Current Deferred Taxes Assets
0.05
+725.21%
0.01
0.00
Non Current Prepaid Assets
19.92
+1.33%
19.66
+35.94%
14.46
Total Liabilities Net Minority Interest
18.85
-6.21%
20.10
+3.62%
19.40
Current Liabilities
8.42
-29.88%
12.01
+1.32%
11.86
Payables And Accrued Expenses
5.34
-45.38%
9.78
-2.24%
10.01
Payables
2.78
-41.73%
4.78
-20.80%
6.03
Accounts Payable
2.38
-28.43%
3.32
-24.07%
4.37
Other Payable
0.06
-90.00%
0.64
-33.00%
0.96
Current Accrued Expenses
2.56
-48.86%
5.01
+25.90%
3.98
Total Tax Payable
0.29
-63.80%
0.81
+16.58%
0.70
Income Tax Payable
0.05
-88.97%
0.48
+12730.45%
0.00
Current Debt And Capital Lease Obligation
2.73
+28.59%
2.12
+27.59%
1.66
Current Capital Lease Obligation
2.73
+28.59%
2.12
+27.59%
1.66
Current Deferred Liabilities
0.14
0.00
—
Current Deferred Revenue
0.14
0.00
—
Other Current Liabilities
0.21
+90.46%
0.11
-41.67%
0.19
Total Non Current Liabilities Net Minority Interest
10.43
+28.92%
8.09
+7.24%
7.54
Long Term Debt And Capital Lease Obligation
4.22
+74.07%
2.43
-28.58%
3.40
Long Term Capital Lease Obligation
4.22
+74.07%
2.43
-28.58%
3.40
Non Current Deferred Liabilities
6.21
+9.60%
5.66
+36.56%
4.15
Non Current Deferred Taxes Liabilities
6.21
+9.60%
5.66
+36.56%
4.15
Stockholders Equity
27.65
+15.98%
23.84
+26.25%
18.88
Common Stock Equity
27.65
+15.98%
23.84
+26.25%
18.88
Capital Stock
0.01
+0.00%
0.01
0.00
Common Stock
0.01
+0.00%
0.01
0.00
Share Issued
62.40
+0.00%
62.40
+0.00%
62.40
Ordinary Shares Number
62.40
+0.00%
62.40
+0.00%
62.40
Additional Paid In Capital
0.87
+2.64%
0.85
-0.70%
0.86
Retained Earnings
31.86
+13.65%
28.04
+27.09%
22.06
Gains Losses Not Affecting Retained Earnings
-5.09
-0.80%
-5.05
-25.32%
-4.03
Other Equity Adjustments
-5.09
-0.80%
-5.05
-25.32%
-4.03
Total Equity Gross Minority Interest
27.65
+15.98%
23.84
+26.25%
18.88
Total Capitalization
27.65
+15.98%
23.84
+26.25%
18.88
Working Capital
9.65
+57.05%
6.15
+10.81%
5.55
Invested Capital
27.65
+15.98%
23.84
+26.25%
18.88
Total Debt
6.95
+52.85%
4.55
-10.11%
5.06
Capital Lease Obligations
6.95
+52.85%
4.55
-10.11%
5.06
Net Tangible Assets
27.65
+15.98%
23.84
+26.25%
18.88
Tangible Book Value
27.65
+15.98%
23.84
+26.25%
18.88
Dueto Related Parties Current
0.05
0.00
—
Line Item Trend 2025-07-31 2024-07-31 2023-07-31
Operating Cash Flow
0.11
-92.98%
1.59
-37.96%
2.56
Cash Flow From Continuing Operating Activities
0.11
-92.98%
1.59
-37.96%
2.56
Net Income From Continuing Operations
3.83
-35.95%
5.98
+75.90%
3.40
Depreciation Amortization Depletion
5.13
+38.51%
3.70
+72.33%
2.15
Depreciation
5.13
+38.51%
3.70
+72.33%
2.15
Depreciation And Amortization
5.13
+38.51%
3.70
+72.33%
2.15
Other Non Cash Items
0.03
—
—
Asset Impairment Charge
3.63
+710.57%
0.45
-86.38%
3.29
Deferred Tax
0.51
-70.77%
1.73
-4.23%
1.81
Deferred Income Tax
0.51
-70.77%
1.73
-4.23%
1.81
Operating Gains Losses
0.47
+161.92%
-0.76
—
Net Foreign Currency Exchange Gain Loss
0.45
+160.71%
-0.74
0.00
Gain Loss On Sale Of PPE
0.02
+207.03%
-0.02
0.00
Change In Working Capital
-13.49
-41.80%
-9.51
-17.60%
-8.09
Change In Receivables
-0.03
-371.28%
0.01
-55.11%
0.03
Changes In Account Receivables
-0.03
-371.28%
0.01
-55.11%
0.03
Change In Prepaid Assets
-6.60
+19.51%
-8.20
-16.46%
-7.04
Change In Payables And Accrued Expense
-4.32
-1795.36%
0.25
-44.50%
0.46
Change In Accrued Expense
-2.86
-411.96%
0.92
+199.15%
-0.93
Change In Payable
-1.46
-120.12%
-0.66
-147.86%
1.38
Change In Account Payable
-0.94
-15.72%
-0.81
-171.83%
1.13
Change In Other Working Capital
0.05
+188.57%
-0.05
-2987.77%
-0.00
Change In Other Current Assets
-0.08
-121.49%
0.37
+233.39%
-0.28
Change In Other Current Liabilities
-2.50
-31.74%
-1.90
-51.78%
-1.25
Investing Cash Flow
-1.18
-0.54%
-1.17
-141.89%
-0.49
Cash Flow From Continuing Investing Activities
-1.18
-0.54%
-1.17
-141.89%
-0.49
Net PPE Purchase And Sale
-0.56
+7.87%
-0.60
-724.53%
0.10
Purchase Of PPE
-0.58
+17.71%
-0.71
-427.09%
-0.13
Sale Of PPE
0.03
-73.58%
0.11
-54.05%
0.23
Capital Expenditure
-0.85
+33.33%
-1.28
-78.60%
-0.72
Net Investment Purchase And Sale
—
-0.57
+2.12%
-0.58
Purchase Of Investment
—
-0.57
+2.12%
-0.58
Net Intangibles Purchase And Sale
-0.27
+52.81%
-0.57
+2.12%
-0.58
Purchase Of Intangibles
-0.27
+52.81%
-0.57
+2.12%
-0.58
Net Other Investing Changes
-0.35
—
—
Financing Cash Flow
-1.11
0.00
0.00
Cash Flow From Continuing Financing Activities
-1.11
0.00
0.00
Net Common Stock Issuance
0.02
0.00
0.00
Net Other Financing Charges
-1.13
—
—
Changes In Cash
-2.18
-626.92%
0.41
-80.04%
2.07
Effect Of Exchange Rate Changes
-0.04
+94.58%
-0.81
+18.60%
-1.00
Beginning Cash Position
14.59
-2.66%
14.99
+7.73%
13.92
End Cash Position
12.37
-15.25%
14.59
-2.66%
14.99
Free Cash Flow
-0.74
-341.31%
0.31
-83.31%
1.84
Income Tax Paid Supplemental Data
0.00
-34.66%
0.01
+260.08%
0.00
Change In Income Tax Payable
-0.52
-446.58%
0.15
-41.02%
0.25
Change In Tax Payable
-0.52
-446.58%
0.15
-41.02%
0.25
Common Stock Issuance
0.02
0.00
0.00
Issuance Of Capital Stock
0.02
0.00
0.00
SEC Filings

No SEC filings found for this symbol (may be non-US or ticker not in SEC index).

Trades
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status
Posts
Published Title Author Category