CTW
CTW
CTW Cayman Class A Ordinary SharesIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q2-2025 | $49.16M ▲ | $35.33M ▲ | $3.19M ▲ | 6.49% ▲ | $0.05 ▲ | $6.65M ▲ |
| Q4-2024 | $41.21M ▲ | $30.51M ▲ | $638.78K ▼ | 1.55% ▼ | $0.01 ▼ | $2.32M ▼ |
| Q2-2024 | $34.98M ▲ | $25.07M ▲ | $2.01M ▼ | 5.74% ▼ | $0.03 ▼ | $3.41M ▼ |
| Q4-2023 | $33.44M ▼ | $19.92M ▼ | $3.97M ▼ | 11.87% ▼ | $0.06 ▲ | $6.94M ▼ |
| Q4-2019 | $2.01B | $1.39B | $386M | 19.18% | $0 | $964M |
What's going well?
Revenue and profits jumped sharply this quarter, with net income up fivefold. Expenses are being managed well, and the company is keeping most of each sale as profit. No debt burden and a lower share count also help shareholders.
What's concerning?
Gross margins slipped a bit, and a big chunk of profit came from other income, not core operations. Overhead remains high, and revenue swings suggest some volatility.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q2-2025 | $12.21M ▼ | $46.5M ▲ | $18.85M ▼ | $27.65M ▲ |
| Q4-2024 | $14.46M | $43.94M | $20.1M | $23.84M |
| Q2-2024 | $14.46M ▲ | $43.94M ▼ | $20.1M ▼ | $23.84M ▼ |
| Q4-2019 | $2M ▼ | $20.33B ▼ | $21B ▲ | $10.12B ▼ |
| Q3-2019 | $3M | $20.83B | $10.62B | $10.21B |
What's financially strong about this company?
The company has more cash than debt, high-quality assets, and a strong equity base. Current liabilities are down, and retained earnings show a long history of profitability.
What are the financial risks or weaknesses?
Cash is down from last quarter, and receivables are growing a bit faster than before, which could hint at slower customer payments. Lease obligations are notable but not alarming.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q2-2025 | $3.19M ▲ | $-2.47M ▼ | $-501.38K ▲ | $-472.46K ▲ | $-2.83M ▼ | $-2.87M ▼ |
| Q4-2024 | $638.78K ▼ | $2.59M ▲ | $-678.66K ▲ | $-639.87K ▼ | $607.73K ▼ | $2.4M ▲ |
| Q2-2024 | $2.01M ▼ | $34.29K ▼ | $-715.06K ▼ | $0 | $14.59M ▲ | $-170.21K ▼ |
| Q4-2023 | $3.97M ▼ | $1.55M ▼ | $-458.67K ▲ | $0 ▲ | $0 ▲ | $1.05M ▼ |
| Q4-2019 | $386M | $1.01B | $-514M | $-502M | $-1M | $1.02B |
What's strong about this company's cash flow?
The company still has a decent cash cushion of $12.4 million and is not dependent on debt or diluting shareholders. Receivables improved, meaning customers are paying faster.
What are the cash flow concerns?
Cash flow swung sharply negative, burning $2.9 million this quarter. The main problem was a huge outflow from working capital, and if this continues, the cash balance will shrink quickly.
Revenue by Products
| Product | Q1-2013 |
|---|---|
Affiliates and Other Services | $510.00M ▲ |
Legacy Services | $820.00M ▲ |
Strategic Services | $830.00M ▲ |
5-Year Trend Analysis
A comprehensive look at CTW Cayman Class A Ordinary Shares's financial evolution and strategic trajectory over the past five years.
CTW combines a unique market position in anime‑based browser gaming with a now‑robust balance sheet. It enjoys high gross margins, a net cash position, and steadily growing equity and retained earnings, indicating that, despite a brutal downsizing, the business has remained profitable overall. Its asset‑light, partnership‑driven model allows it to scale content without massive capital needs, and its relationships with IP holders plus AI‑enabled operations provide clear strategic advantages. Management has also shown discipline in deleveraging and shoring up liquidity.
The main concerns center on scale, sustainability, and cash. Revenue has collapsed compared with historical levels, and while it is growing again from a low base, profitability and cash generation have become thin and unstable. Operating and free cash flows have deteriorated to the point of turning negative, raising questions about how long the company can fund its ambitions without further drawing down cash or raising external capital. Dependence on licensed anime IP, exposure to a hit‑driven gaming market, intense competition, and underinvestment in traditional capex all add to execution risk. Inconsistent R&D spending may also limit the pace and depth of innovation over time.
Taken together, CTW looks like a niche leader that has successfully repaired its balance sheet but has not yet proven that it can rebuild a durable, cash‑generative growth story at its new, smaller scale. The strong gross margins, IP relationships, and pipeline of new titles and markets create meaningful upside potential if execution goes well. However, the current direction of cash flow and margins argues for a cautious view until there is clearer evidence that new games, international expansion, and AI‑driven efficiencies can translate into sustained revenue growth and a recovery in operating and free cash flow.
About CTW Cayman Class A Ordinary Shares
https://ctw.inc/?CTW Cayman operates a web-based gaming platform in Japan and Singapore.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q2-2025 | $49.16M ▲ | $35.33M ▲ | $3.19M ▲ | 6.49% ▲ | $0.05 ▲ | $6.65M ▲ |
| Q4-2024 | $41.21M ▲ | $30.51M ▲ | $638.78K ▼ | 1.55% ▼ | $0.01 ▼ | $2.32M ▼ |
| Q2-2024 | $34.98M ▲ | $25.07M ▲ | $2.01M ▼ | 5.74% ▼ | $0.03 ▼ | $3.41M ▼ |
| Q4-2023 | $33.44M ▼ | $19.92M ▼ | $3.97M ▼ | 11.87% ▼ | $0.06 ▲ | $6.94M ▼ |
| Q4-2019 | $2.01B | $1.39B | $386M | 19.18% | $0 | $964M |
What's going well?
Revenue and profits jumped sharply this quarter, with net income up fivefold. Expenses are being managed well, and the company is keeping most of each sale as profit. No debt burden and a lower share count also help shareholders.
What's concerning?
Gross margins slipped a bit, and a big chunk of profit came from other income, not core operations. Overhead remains high, and revenue swings suggest some volatility.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q2-2025 | $12.21M ▼ | $46.5M ▲ | $18.85M ▼ | $27.65M ▲ |
| Q4-2024 | $14.46M | $43.94M | $20.1M | $23.84M |
| Q2-2024 | $14.46M ▲ | $43.94M ▼ | $20.1M ▼ | $23.84M ▼ |
| Q4-2019 | $2M ▼ | $20.33B ▼ | $21B ▲ | $10.12B ▼ |
| Q3-2019 | $3M | $20.83B | $10.62B | $10.21B |
What's financially strong about this company?
The company has more cash than debt, high-quality assets, and a strong equity base. Current liabilities are down, and retained earnings show a long history of profitability.
What are the financial risks or weaknesses?
Cash is down from last quarter, and receivables are growing a bit faster than before, which could hint at slower customer payments. Lease obligations are notable but not alarming.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q2-2025 | $3.19M ▲ | $-2.47M ▼ | $-501.38K ▲ | $-472.46K ▲ | $-2.83M ▼ | $-2.87M ▼ |
| Q4-2024 | $638.78K ▼ | $2.59M ▲ | $-678.66K ▲ | $-639.87K ▼ | $607.73K ▼ | $2.4M ▲ |
| Q2-2024 | $2.01M ▼ | $34.29K ▼ | $-715.06K ▼ | $0 | $14.59M ▲ | $-170.21K ▼ |
| Q4-2023 | $3.97M ▼ | $1.55M ▼ | $-458.67K ▲ | $0 ▲ | $0 ▲ | $1.05M ▼ |
| Q4-2019 | $386M | $1.01B | $-514M | $-502M | $-1M | $1.02B |
What's strong about this company's cash flow?
The company still has a decent cash cushion of $12.4 million and is not dependent on debt or diluting shareholders. Receivables improved, meaning customers are paying faster.
What are the cash flow concerns?
Cash flow swung sharply negative, burning $2.9 million this quarter. The main problem was a huge outflow from working capital, and if this continues, the cash balance will shrink quickly.
Revenue by Products
| Product | Q1-2013 |
|---|---|
Affiliates and Other Services | $510.00M ▲ |
Legacy Services | $820.00M ▲ |
Strategic Services | $830.00M ▲ |
5-Year Trend Analysis
A comprehensive look at CTW Cayman Class A Ordinary Shares's financial evolution and strategic trajectory over the past five years.
CTW combines a unique market position in anime‑based browser gaming with a now‑robust balance sheet. It enjoys high gross margins, a net cash position, and steadily growing equity and retained earnings, indicating that, despite a brutal downsizing, the business has remained profitable overall. Its asset‑light, partnership‑driven model allows it to scale content without massive capital needs, and its relationships with IP holders plus AI‑enabled operations provide clear strategic advantages. Management has also shown discipline in deleveraging and shoring up liquidity.
The main concerns center on scale, sustainability, and cash. Revenue has collapsed compared with historical levels, and while it is growing again from a low base, profitability and cash generation have become thin and unstable. Operating and free cash flows have deteriorated to the point of turning negative, raising questions about how long the company can fund its ambitions without further drawing down cash or raising external capital. Dependence on licensed anime IP, exposure to a hit‑driven gaming market, intense competition, and underinvestment in traditional capex all add to execution risk. Inconsistent R&D spending may also limit the pace and depth of innovation over time.
Taken together, CTW looks like a niche leader that has successfully repaired its balance sheet but has not yet proven that it can rebuild a durable, cash‑generative growth story at its new, smaller scale. The strong gross margins, IP relationships, and pipeline of new titles and markets create meaningful upside potential if execution goes well. However, the current direction of cash flow and margins argues for a cautious view until there is clearer evidence that new games, international expansion, and AI‑driven efficiencies can translate into sustained revenue growth and a recovery in operating and free cash flow.

CEO
Ryuichi Sasaki
Compensation Summary
(Year )
Upcoming Earnings
Ratings Snapshot
Rating : B+

