WOLVES HAND Co Ltd
TSE:194A
Income Statement
Earnings Waterfall
WOLVES HAND Co Ltd
Income Statement
WOLVES HAND Co Ltd
| Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|
| Revenue | ||||||
| Interest Expense |
17
|
0
|
0
|
0
|
0
|
|
| Revenue |
5 066
N/A
|
6 402
+26%
|
6 522
+2%
|
5 464
-16%
|
6 829
+25%
|
|
| Gross Profit | ||||||
| Cost of Revenue |
(3 698)
|
(4 728)
|
(4 836)
|
(3 983)
|
(4 979)
|
|
| Gross Profit |
1 368
N/A
|
1 674
+22%
|
1 686
+1%
|
1 481
-12%
|
1 849
+25%
|
|
| Operating Income | ||||||
| Operating Expenses |
(577)
|
(733)
|
(765)
|
(571)
|
(701)
|
|
| Selling, General & Administrative |
(577)
|
(733)
|
(765)
|
(409)
|
(701)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
(162)
|
0
|
|
| Other Operating Expenses |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
|
| Operating Income |
791
N/A
|
941
+19%
|
921
-2%
|
909
-1%
|
1 149
+26%
|
|
| Pre-Tax Income | ||||||
| Interest Income Expense |
(20)
|
(28)
|
(30)
|
(27)
|
(34)
|
|
| Non-Reccuring Items |
18
|
14
|
(7)
|
(9)
|
(10)
|
|
| Gain/Loss on Disposition of Assets |
0
|
8
|
8
|
8
|
11
|
|
| Total Other Income |
(5)
|
3
|
50
|
26
|
37
|
|
| Pre-Tax Income |
782
N/A
|
938
+20%
|
943
+0%
|
907
-4%
|
1 153
+27%
|
|
| Net Income | ||||||
| Tax Provision |
(260)
|
(332)
|
(326)
|
(314)
|
(395)
|
|
| Income from Continuing Operations |
522
|
606
|
617
|
593
|
759
|
|
| Net Income (Common) |
522
N/A
|
606
+16%
|
617
+2%
|
593
-4%
|
759
+28%
|
|
| EPS (Diluted) |
68.25
N/A
|
77.95
+14%
|
82.5
+6%
|
78.04
-5%
|
99.76
+28%
|
|