Tokyo Tape
Sign in
← Wolves Hand

Annual report

194A.TEDINET S100WRRL
Period2024-07-01 → 2025-06-30
Filed2025-09-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 133
MetricValuePeriodScopeSource row
Revenue¥5.5bn2024-07-01 → 2025-06-30Cons.Net sales
Revenue¥5.0bn2023-07-01 → 2024-06-30Cons.Net sales
Revenue¥4.7bn2022-07-01 → 2023-06-30dCons.Net sales (5-year summary)
Revenue¥4.3bn2021-07-01 → 2022-06-30dCons.Net sales (5-year summary)
Operating income¥909m2024-07-01 → 2025-06-30Cons.Operating income
Operating income¥827m2023-07-01 → 2024-06-30Cons.Operating income
Ordinary income¥909m2024-07-01 → 2025-06-30Cons.Ordinary income
Ordinary income¥801m2023-07-01 → 2024-06-30Cons.Ordinary income
Ordinary income¥801m2022-07-01 → 2023-06-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥713m2021-07-01 → 2022-06-30dCons.Ordinary income loss (5-year summary)
Profit before tax¥907m2024-07-01 → 2025-06-30Cons.Income before income taxes
Profit before tax¥822m2023-07-01 → 2024-06-30Cons.Income before income taxes
Net income (owners)¥593m2024-07-01 → 2025-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥558m2023-07-01 → 2024-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥506m2022-07-01 → 2023-06-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥317m2021-07-01 → 2022-06-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥593m2024-07-01 → 2025-06-30Cons.Profit loss
Net income¥558m2023-07-01 → 2024-06-30Cons.Profit loss
Total assets¥6.0bnat 2025-06-30Cons.Assets
Total assets¥5.8bnat 2024-06-30Cons.Assets
Total assets¥5.5bnat 2023-06-30dCons.Total assets (5-year summary)
Total assets¥4.7bnat 2022-06-30dCons.Total assets (5-year summary)
Total liabilities¥3.3bnat 2025-06-30Cons.Liabilities
Total liabilities¥3.7bnat 2024-06-30Cons.Liabilities
Net assets / equity¥2.7bnat 2025-06-30Cons.Net assets
Net assets / equity¥2.1bnat 2024-06-30Cons.Net assets
Net assets / equity¥1.5bnat 2023-06-30dCons.Net assets
Net assets / equity¥1.0bnat 2022-06-30dCons.Net assets (5-year summary)
Cash and deposits¥895mat 2025-06-30Cons.Cash and deposits
Cash and deposits¥911mat 2024-06-30Cons.Cash and deposits
Cash & equivalents¥895mat 2025-06-30Cons.Cash and cash equivalents
Cash & equivalents¥911mat 2024-06-30Cons.Cash and cash equivalents
Cash & equivalents¥682mat 2023-06-30dCons.Cash and cash equivalents
Cash & equivalents¥535mat 2022-06-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥949m2024-07-01 → 2025-06-30Cons.Net cash provided by used in operating activities
Operating cash flow¥858m2023-07-01 → 2024-06-30Cons.Net cash provided by used in operating activities
Operating cash flow¥951m2022-07-01 → 2023-06-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥608m2021-07-01 → 2022-06-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥389m2024-07-01 → 2025-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥434m2023-07-01 → 2024-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥644m2022-07-01 → 2023-06-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥1.7bn2021-07-01 → 2022-06-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥575m2024-07-01 → 2025-06-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥194m2023-07-01 → 2024-06-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥161m2022-07-01 → 2023-06-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥617m2021-07-01 → 2022-06-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥79.342024-07-01 → 2025-06-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥75.22023-07-01 → 2024-06-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥68.172022-07-01 → 2023-06-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥42.682021-07-01 → 2022-06-30dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥78.042024-07-01 → 2025-06-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥73.252023-07-01 → 2024-06-30Cons.Diluted earnings per share (5-year summary)
Net assets per share¥363.34at 2025-06-30Cons.Net assets per share (5-year summary)
Net assets per share¥282.8at 2024-06-30Cons.Net assets per share (5-year summary)
Net assets per share¥204.74at 2023-06-30dCons.Net assets per share (5-year summary)
Net assets per share¥136.54at 2022-06-30dCons.Net assets per share (5-year summary)
Equity ratio44.9%at 2025-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio36.5%at 2024-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio27.9%at 2023-06-30dCons.Equity to asset ratio (5-year summary)
Equity ratio21.6%at 2022-06-30dCons.Equity to asset ratio (5-year summary)
ROE24.6%2024-07-01 → 2025-06-30Cons.Rate of return on equity (5-year summary)
ROE30.7%2023-07-01 → 2024-06-30Cons.Rate of return on equity (5-year summary)
ROE39.9%2022-07-01 → 2023-06-30dCons.Rate of return on equity (5-year summary)
ROE37.1%2021-07-01 → 2022-06-30dCons.Rate of return on equity (5-year summary)
Employees453at 2025-06-30Cons.Number of employees
Employees411at 2024-06-30Cons.Number of employees
Employees397at 2023-06-30dCons.Number of employees
Employees364at 2022-06-30dCons.Number of employees
Revenue¥4.8bn2024-07-01 → 2025-06-30StandaloneNet sales
Revenue¥4.4bn2023-07-01 → 2024-06-30StandaloneNet sales
Revenue¥4.3bn2022-07-01 → 2023-06-30dStandaloneNet sales (5-year summary)
Revenue¥4.2bn2021-07-01 → 2022-06-30dStandaloneNet sales (5-year summary)
Revenue¥4.2bn2020-07-01 → 2021-06-30dStandaloneNet sales (5-year summary)
Operating income¥856m2024-07-01 → 2025-06-30StandaloneOperating income
Operating income¥757m2023-07-01 → 2024-06-30StandaloneOperating income
Ordinary income¥862m2024-07-01 → 2025-06-30StandaloneOrdinary income
Ordinary income¥735m2023-07-01 → 2024-06-30StandaloneOrdinary income
Ordinary income¥748m2022-07-01 → 2023-06-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥714m2021-07-01 → 2022-06-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥669m2020-07-01 → 2021-06-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥994m2024-07-01 → 2025-06-30StandaloneIncome before income taxes
Profit before tax¥755m2023-07-01 → 2024-06-30StandaloneIncome before income taxes
Net income¥726m2024-07-01 → 2025-06-30StandaloneProfit loss
Net income¥511m2023-07-01 → 2024-06-30StandaloneProfit loss
Net income¥453m2022-07-01 → 2023-06-30dStandaloneNet income loss (5-year summary)
Net income¥331m2021-07-01 → 2022-06-30dStandaloneNet income loss (5-year summary)
Net income¥244m2020-07-01 → 2021-06-30dStandaloneNet income loss (5-year summary)
Total assets¥6.1bnat 2025-06-30StandaloneAssets
Total assets¥5.4bnat 2024-06-30StandaloneAssets
Total assets¥5.1bnat 2023-06-30dStandaloneTotal assets (5-year summary)
Total assets¥4.7bnat 2022-06-30dStandaloneTotal assets (5-year summary)
Total assets¥3.9bnat 2021-06-30dStandaloneTotal assets (5-year summary)
Total liabilities¥3.3bnat 2025-06-30StandaloneLiabilities
Total liabilities¥3.4bnat 2024-06-30StandaloneLiabilities
Net assets / equity¥2.7bnat 2025-06-30StandaloneNet assets
Net assets / equity¥2.0bnat 2024-06-30StandaloneNet assets
Net assets / equity¥1.5bnat 2023-06-30dStandaloneNet assets
Net assets / equity¥1.0bnat 2022-06-30dStandaloneNet assets (5-year summary)
Net assets / equity¥676mat 2021-06-30dStandaloneNet assets (5-year summary)
Cash and deposits¥716mat 2025-06-30StandaloneCash and deposits
Cash and deposits¥794mat 2024-06-30StandaloneCash and deposits
EPS (basic)¥97.132024-07-01 → 2025-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥68.852023-07-01 → 2024-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥60.992022-07-01 → 2023-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥44.632021-07-01 → 2022-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥32.852020-07-01 → 2021-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥95.542024-07-01 → 2025-06-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥67.072023-07-01 → 2024-06-30StandaloneDiluted earnings per share (5-year summary)
Net assets per share¥365.61at 2025-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥268.47at 2024-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥196.64at 2023-06-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥135.65at 2022-06-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥91.02at 2021-06-30dStandaloneNet assets per share (5-year summary)
Equity ratio44.9%at 2025-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio36.8%at 2024-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio28.6%at 2023-06-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio21.6%at 2022-06-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio17.2%at 2021-06-30dStandaloneEquity to asset ratio (5-year summary)
ROE30.6%2024-07-01 → 2025-06-30StandaloneRate of return on equity (5-year summary)
ROE29.5%2023-07-01 → 2024-06-30StandaloneRate of return on equity (5-year summary)
ROE36.7%2022-07-01 → 2023-06-30dStandaloneRate of return on equity (5-year summary)
ROE39.4%2021-07-01 → 2022-06-30dStandaloneRate of return on equity (5-year summary)
ROE44.1%2020-07-01 → 2021-06-30dStandaloneRate of return on equity (5-year summary)
Shares issued7,974,000at 2025-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued7,974,000at 2024-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued6,988,000at 2023-06-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued6,988,000at 2022-06-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued6,988,000at 2021-06-30dStandaloneTotal number of issued shares (5-year summary)
Employees419at 2025-06-30StandaloneNumber of employees
Employees375at 2024-06-30StandaloneNumber of employees
Employees362at 2023-06-30dStandaloneNumber of employees
Employees361at 2022-06-30dStandaloneNumber of employees
Employees359at 2021-06-30dStandaloneNumber of employees

Periods use the dates stated in the filing. d = earlier-year period dated by calendar; v = that date confirmed by the company's own earlier filing.

All source rows · 1,147
ItemContextValueUnit
Total changes of items during the periodCurrentYearDuration_ShareholdersEquityMember601977000JPY
Net assetsCurrentYearInstant_CapitalStockMember107710000JPY
Net assetsCurrentYearInstant_CapitalSurplusMember2578997000JPY
Net assetsCurrentYearInstant_RetainedEarningsMember278900000JPY
Net assetsCurrentYearInstant_TreasuryStockMember-250000000JPY
Net assetsCurrentYearInstant_ShareholdersEquityMember2715608000JPY
Net assetsPrior1YearInstant_ValuationDifferenceOnAvailableForSaleSecuritiesMember－JPY
Net assetsPrior1YearInstant_ValuationAndTranslationAdjustmentsMember－JPY
Net assetsPrior1YearInstant2113630000JPY
Issuance of new sharesCurrentYearDuration－JPY
Profit loss attributable to owners of parentCurrentYearDuration593016000JPY
Change of scope of consolidationCurrentYearDuration8961000JPY
Net changes of items other than shareholders equityCurrentYearDuration_ValuationDifferenceOnAvailableForSaleSecuritiesMember－JPY
Net changes of items other than shareholders equityCurrentYearDuration_ValuationAndTranslationAdjustmentsMember－JPY
Net changes of items other than shareholders equityCurrentYearDuration－JPY
Total changes of items during the periodCurrentYearDuration_ValuationDifferenceOnAvailableForSaleSecuritiesMember－JPY
Total changes of items during the periodCurrentYearDuration_ValuationAndTranslationAdjustmentsMember－JPY
Total changes of items during the periodCurrentYearDuration601977000JPY
Net assetsCurrentYearInstant_ValuationDifferenceOnAvailableForSaleSecuritiesMember－JPY
Net assetsCurrentYearInstant_ValuationAndTranslationAdjustmentsMember－JPY
Net assetsCurrentYearInstant2715608000JPY
Income before income taxesPrior1YearDuration821550000JPY
Income before income taxesCurrentYearDuration907159000JPY
Depreciation and amortization ope cfPrior1YearDuration175768000JPY
Depreciation and amortization ope cfCurrentYearDuration188070000JPY
Amortization of goodwill ope cfPrior1YearDuration146999000JPY
Amortization of goodwill ope cfCurrentYearDuration162141000JPY
Impairment loss ope cfPrior1YearDuration286000JPY
Impairment loss ope cfCurrentYearDuration8437000JPY
Increase decrease in provision for bonuses ope cfPrior1YearDuration-16863000JPY
Increase decrease in provision for bonuses ope cfCurrentYearDuration－JPY
Increase decrease in allowance for doubtful accounts ope cfPrior1YearDuration634000JPY
Increase decrease in allowance for doubtful accounts ope cfCurrentYearDuration42100000JPY
Interest and dividends income ope cfPrior1YearDuration-7000JPY
Interest and dividends income ope cfCurrentYearDuration-503000JPY
Interest expenses ope cfPrior1YearDuration15703000JPY
Interest expenses ope cfCurrentYearDuration24533000JPY
Equity in earnings losses of affiliates ope cfPrior1YearDuration3651000JPY
Equity in earnings losses of affiliates ope cfCurrentYearDuration2776000JPY
Loss on retirement of noncurrent assets ope cfPrior1YearDuration1508000JPY
Loss on retirement of noncurrent assets ope cfCurrentYearDuration1020000JPY
Loss gain on sales of noncurrent assets ope cfPrior1YearDuration－JPY
Loss gain on sales of noncurrent assets ope cfCurrentYearDuration-8011000JPY
Decrease increase in notes and accounts receivable trade ope cfPrior1YearDuration-38370000JPY
Decrease increase in notes and accounts receivable trade ope cfCurrentYearDuration-24031000JPY
Decrease increase in inventories ope cfPrior1YearDuration9070000JPY
Decrease increase in inventories ope cfCurrentYearDuration13177000JPY
Increase decrease in notes and accounts payable trade ope cfPrior1YearDuration5878000JPY
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration-6942000JPY
Increase decrease in accrued consumption taxes ope cfPrior1YearDuration-49435000JPY

Every row of the EDINET CSV. Item names are the XBRL element names; filed text is kept in its original Japanese. Filed text is available on Plus and Pro.

Data checks · 24 of 24 passed
balance sheet identityconsolidated 2024-06-30pass
balance sheet identityconsolidated 2025-06-30pass
balance sheet identitynon_consolidated 2024-06-30pass
balance sheet identitynon_consolidated 2025-06-30pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2023-06-30pass
statement vs summary · net assetsconsolidated 2024-06-30pass
statement vs summary · net assetsconsolidated 2025-06-30pass
statement vs summary · net assetsnon_consolidated 2023-06-30pass
statement vs summary · net assetsnon_consolidated 2024-06-30pass
statement vs summary · net assetsnon_consolidated 2025-06-30pass
statement vs summary · net income attributable to parentconsolidated 2023-07-01/2024-06-30pass
statement vs summary · net income attributable to parentconsolidated 2024-07-01/2025-06-30pass
statement vs summary · operating cash flowconsolidated 2023-07-01/2024-06-30pass
statement vs summary · operating cash flowconsolidated 2024-07-01/2025-06-30pass
statement vs summary · revenueconsolidated 2023-07-01/2024-06-30pass
statement vs summary · revenueconsolidated 2024-07-01/2025-06-30pass
statement vs summary · revenuenon_consolidated 2023-07-01/2024-06-30pass
statement vs summary · revenuenon_consolidated 2024-07-01/2025-06-30pass
statement vs summary · total assetsconsolidated 2024-06-30pass
statement vs summary · total assetsconsolidated 2025-06-30pass
statement vs summary · total assetsnon_consolidated 2024-06-30pass
statement vs summary · total assetsnon_consolidated 2025-06-30pass