W TOKYO Inc.
9159.T · JPX
6/30/2025 | 6/30/2024 | 6/30/2023 | 6/30/2022 | |
|---|---|---|---|---|
| Revenue | ¥3,926 | ¥3,958 | ¥3,616 | ¥2,065 |
| % Growth | -0.8% | 9.4% | 75.1% | – |
| Cost of Goods Sold | ¥2,730 | ¥2,441 | ¥2,028 | ¥1,154 |
| Gross Profit | ¥1,196 | ¥1,517 | ¥1,588 | ¥912 |
| % Margin | 30.5% | 38.3% | 43.9% | 44.1% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥97 | ¥518 | ¥463 | ¥371 |
| SG&A Expenses | ¥844 | ¥822 | ¥757 | ¥371 |
| Sales & Mktg Exp. | ¥0 | ¥304 | ¥0 | ¥0 |
| Other Operating Expenses | ¥0 | ¥187 | ¥186 | ¥446 |
| Operating Expenses | ¥844 | ¥1,009 | ¥943 | ¥818 |
| Operating Income | ¥352 | ¥508 | ¥645 | ¥94 |
| % Margin | 9% | 12.8% | 17.8% | 4.5% |
| Other Income/Exp. Net | -¥40 | -¥12 | -¥26 | -¥12 |
| Pre-Tax Income | ¥312 | ¥496 | ¥620 | ¥82 |
| Tax Expense | ¥139 | ¥169 | ¥213 | -¥47 |
| Net Income | ¥173 | ¥328 | ¥406 | ¥129 |
| % Margin | 4.4% | 8.3% | 11.2% | 6.2% |
| EPS | 64.58 | 122.98 | 165.59 | 53.54 |
| % Growth | -47.5% | -25.7% | 209.3% | – |
| EPS Diluted | 63.62 | 116.21 | 146.68 | 53.54 |
| Weighted Avg Shares Out | 3 | 3 | 2 | 2 |
| Weighted Avg Shares Out Dil | 3 | 3 | 3 | 2 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥1 | ¥0 | ¥0 | ¥0 |
| Interest Expense | ¥7 | ¥9 | ¥9 | ¥9 |
| Depreciation & Amortization | ¥185 | ¥187 | ¥185 | ¥182 |
| EBITDA | ¥503 | ¥691 | ¥813 | ¥273 |
| % Margin | 12.8% | 17.5% | 22.5% | 13.2% |