W TOKYO Inc.
9159.T · JPX
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Revenue | ¥905 | ¥1,018 | ¥1,052 | ¥546 |
| % Growth | -11.1% | -3.2% | 92.7% | – |
| Cost of Goods Sold | ¥634 | ¥736 | ¥737 | ¥344 |
| Gross Profit | ¥272 | ¥282 | ¥316 | ¥202 |
| % Margin | 30% | 27.7% | 30% | 37% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| SG&A Expenses | ¥209 | ¥208 | ¥223 | ¥250 |
| Sales & Mktg Exp. | ¥0 | ¥0 | ¥0 | ¥0 |
| Other Operating Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| Operating Expenses | ¥209 | ¥208 | ¥223 | ¥250 |
| Operating Income | ¥62 | ¥73 | ¥93 | -¥48 |
| % Margin | 6.9% | 7.2% | 8.8% | -8.8% |
| Other Income/Exp. Net | ¥1 | -¥31 | -¥1 | -¥6 |
| Pre-Tax Income | ¥63 | ¥43 | ¥92 | -¥54 |
| Tax Expense | ¥23 | ¥31 | ¥42 | -¥19 |
| Net Income | ¥39 | ¥12 | ¥50 | -¥35 |
| % Margin | 4.4% | 1.1% | 4.7% | -6.4% |
| EPS | 15.14 | 4.33 | 18.69 | -12.98 |
| % Growth | 249.7% | -76.8% | 244% | – |
| EPS Diluted | 14.95 | 4.27 | 18.57 | -12.98 |
| Weighted Avg Shares Out | 3 | 3 | 3 | 3 |
| Weighted Avg Shares Out Dil | 3 | 3 | 3 | 3 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥2 | ¥0 | ¥1 | ¥0 |
| Interest Expense | ¥1 | ¥1 | ¥2 | ¥2 |
| Depreciation & Amortization | ¥46 | ¥47 | ¥46 | ¥45 |
| EBITDA | ¥110 | ¥128 | ¥140 | -¥7 |
| % Margin | 12.1% | 12.6% | 13.3% | -1.2% |