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
LiabilitiesCurrentYearInstant_NonConsolidatedMember3348392000JPY
Capital stockPrior1YearInstant_NonConsolidatedMember107710000JPY
Capital stockCurrentYearInstant_NonConsolidatedMember107710000JPY
Legal capital surplusPrior1YearInstant_NonConsolidatedMember232710000JPY
Legal capital surplusCurrentYearInstant_NonConsolidatedMember232710000JPY
Other capital surplusPrior1YearInstant_NonConsolidatedMember2346287000JPY
Other capital surplusCurrentYearInstant_NonConsolidatedMember2346287000JPY
Capital surplusPrior1YearInstant_NonConsolidatedMember2578997000JPY
Capital surplusCurrentYearInstant_NonConsolidatedMember2578997000JPY
Retained earnings brought forwardPrior1YearInstant_NonConsolidatedMember-430126000JPY
Retained earnings brought forwardCurrentYearInstant_NonConsolidatedMember295892000JPY
Retained earningsPrior1YearInstant_NonConsolidatedMember-430126000JPY
Retained earningsCurrentYearInstant_NonConsolidatedMember295892000JPY
Treasury stockPrior1YearInstant_NonConsolidatedMember-250000000JPY
Treasury stockCurrentYearInstant_NonConsolidatedMember-250000000JPY
Shareholders equityPrior1YearInstant_NonConsolidatedMember2006581000JPY
Shareholders equityCurrentYearInstant_NonConsolidatedMember2732600000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember2006581000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember2732600000JPY
Liabilities and net assetsPrior1YearInstant_NonConsolidatedMember5448126000JPY
Liabilities and net assetsCurrentYearInstant_NonConsolidatedMember6080993000JPY
Net salesPrior1YearDuration_NonConsolidatedMember4355282000JPY
Net salesCurrentYearDuration_NonConsolidatedMember4764830000JPY
Cost of salesPrior1YearDuration_NonConsolidatedMember3127445000JPY
Cost of salesCurrentYearDuration_NonConsolidatedMember3484424000JPY
Gross profitPrior1YearDuration_NonConsolidatedMember1227837000JPY
Gross profitCurrentYearDuration_NonConsolidatedMember1280406000JPY
Selling general and administrative expensesPrior1YearDuration_NonConsolidatedMember471110000JPY
Selling general and administrative expensesCurrentYearDuration_NonConsolidatedMember424081000JPY
Operating incomePrior1YearDuration_NonConsolidatedMember756727000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember856324000JPY
Interest income noiPrior1YearDuration_NonConsolidatedMember67000JPY
Interest income noiCurrentYearDuration_NonConsolidatedMember347000JPY
Sales promotion premium fee noiPrior1YearDuration_NonConsolidatedMember12845000JPY
Sales promotion premium fee noiCurrentYearDuration_NonConsolidatedMember23559000JPY
Insurance return noiPrior1YearDuration_NonConsolidatedMember－JPY
Insurance return noiCurrentYearDuration_NonConsolidatedMember3682000JPY
Real estate rent noiPrior1YearDuration_NonConsolidatedMember9000000JPY
Real estate rent noiCurrentYearDuration_NonConsolidatedMember4710000JPY
Miscellaneous income noiPrior1YearDuration_NonConsolidatedMember3648000JPY
Miscellaneous income noiCurrentYearDuration_NonConsolidatedMember4295000JPY
Non operating incomePrior1YearDuration_NonConsolidatedMember25560000JPY
Non operating incomeCurrentYearDuration_NonConsolidatedMember36596000JPY
Interest expenses noePrior1YearDuration_NonConsolidatedMember13174000JPY
Interest expenses noeCurrentYearDuration_NonConsolidatedMember23171000JPY
Financing expenses noePrior1YearDuration_NonConsolidatedMember4654000JPY
Financing expenses noeCurrentYearDuration_NonConsolidatedMember5046000JPY
Rent expenses on real estates noePrior1YearDuration_NonConsolidatedMember4132000JPY
Rent expenses on real estates noeCurrentYearDuration_NonConsolidatedMember2066000JPY
Listing expenses noePrior1YearDuration_NonConsolidatedMember24245000JPY

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