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	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022
Revenue	5,749	5,463	4,990	4,651	4,295
Revenue Growth (YoY)	-	9.48%	7.29%	8.29%	-
Cost of Revenue	4,114	3,983	3,618	3,365	3,075
Gross Profit	1,635	1,480	1,372	1,286	1,220
Selling, General & Admin	434	409	399	482	498
Amortization of Goodwill & Intangibles	162	162	146	-	-
Operating Expenses	638	613	545	482	498
Operating Income	997	867	827	804	722
Interest Expense	-26	-24	-16	-15	-14
Earnings From Equity Investments	-1	-2	-3	-	-
Other Non Operating Income (Expenses)	80	67	-8	11	4
EBT Excluding Unusual Items	1,050	908	800	800	712
Gain (Loss) on Sale of Assets	7	8	-	-	-129
Asset Writedown	-6	-9	-1	-3	-19
Other Unusual Items	1	-	22	-	-51
Pretax Income	1,064	907	821	797	513
Income Tax Expense	348	314	263	291	197
Net Income	716	593	558	506	316
Net Income to Common	716	593	558	506	316
Net Income Growth	-	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)	-0.45%	-0.33%	2.69%	14.43%	-
EPS (Basic)	95.66	79.34	75.15	68.16	48.71
EPS (Diluted)	94.63	78.04	73.25	68.16	48.71
EPS Growth	-	6.54%	7.47%	39.94%	-
Free Cash Flow	820	837	414	-	-
Free Cash Flow Per Share	108.43	110.15	54.30	-	-
Gross Margin	28.44%	27.09%	27.50%	27.65%	28.41%
Operating Margin	17.34%	15.87%	16.57%	17.29%	16.81%
Profit Margin	12.45%	10.85%	11.18%	10.88%	7.36%
Free Cash Flow Margin	14.26%	15.32%	8.30%	-	-
EBITDA	1,362	1,217	1,148	-	-
EBITDA Margin	23.69%	22.28%	23.01%	-	-
D&A For EBITDA	365	350	321	-	-
EBIT	997	867	827	804	722
EBIT Margin	17.34%	15.87%	16.57%	17.29%	16.81%
Effective Tax Rate	32.71%	34.62%	32.03%	36.51%	38.40%

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