WOLVES HAND Income Statement

Financials in millions JPY. Fiscal year is July - June.

Millions JPY. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Sep '25 Sep 30, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022
Revenue	5,577	5,463	4,990	4,651	4,295
Revenue Growth (YoY)	11.76%	9.48%	7.29%	8.29%	-
Cost of Revenue	4,035	3,983	3,618	3,365	3,075
Gross Profit	1,542	1,480	1,372	1,286	1,220
Selling, General & Admin	371	409	399	482	498
Amortization of Goodwill & Intangibles	162	162	146	-	-
Operating Expenses	575	613	545	482	498
Operating Income	967	867	827	804	722
Interest Expense	-26	-24	-16	-15	-14
Earnings From Equity Investments	-2	-2	-3	-	-
Other Non Operating Income (Expenses)	75	67	-8	11	4
EBT Excluding Unusual Items	1,014	908	800	800	712
Gain (Loss) on Sale of Assets	10	8	-	-	-129
Asset Writedown	-6	-9	-1	-3	-19
Other Unusual Items	-	-	22	-	-51
Pretax Income	1,018	907	821	797	513
Income Tax Expense	327	314	263	291	197
Net Income	691	593	558	506	316
Net Income to Common	691	593	558	506	316
Net Income Growth	23.84%	6.27%	10.28%	60.13%	-
Shares Outstanding (Basic)	7	7	7	7	6
Shares Outstanding (Diluted)	8	8	8	7	6
Shares Change (YoY)	-0.38%	-0.33%	2.69%	14.43%	-
EPS (Basic)	92.44	79.34	75.15	68.16	48.71
EPS (Diluted)	90.99	78.04	73.25	68.16	48.71
EPS Growth	24.22%	6.54%	7.47%	39.94%	-
Free Cash Flow	-	837	414	-	-
Free Cash Flow Per Share	-	110.15	54.30	-	-
Gross Margin	27.65%	27.09%	27.50%	27.65%	28.41%
Operating Margin	17.34%	15.87%	16.57%	17.29%	16.81%
Profit Margin	12.39%	10.85%	11.18%	10.88%	7.36%
Free Cash Flow Margin	-	15.32%	8.30%	-	-
EBITDA	1,324	1,217	1,148	-	-
EBITDA Margin	23.75%	22.28%	23.01%	-	-
D&A For EBITDA	357.25	350	321	-	-
EBIT	967	867	827	804	722
EBIT Margin	17.34%	15.87%	16.57%	17.29%	16.81%
Effective Tax Rate	32.12%	34.62%	32.03%	36.51%	38.40%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.