9159.T
W TOKYO Inc.
グロース · サービス業 · 情報通信・サービスその他 · JP
JPY 1,994.00
−0.05%Income statement
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Revenue | ||||
| Total Revenue | 4.1B | 3.9B | 4.0B | 3.6B |
| Cost of Revenue | 587.9M | 2.5B | 2.4B | 2.0B |
| Gross Profit | 317.1M | 1.4B | 1.5B | 1.6B |
| Operating Expenses | ||||
| R&D Expense | — | — | — | — |
| SG&A Expense | 255.1M | 1.0B | 1.0B | 942.8M |
| General & Admin Expense | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — |
| Other Expenses | — | — | — | — |
| Total Operating Expenses | 255.1M | 1.0B | 1.0B | 942.8M |
| Cost and Expenses | 3.8B | 3.6B | 3.4B | 3.0B |
| Operating Income (EBIT) | 306.0M | 351.0M | 508.0M | 645.0M |
| Non-Operating | ||||
| Interest Income | 1.8M | 1.1M | 17.0K | 11.0K |
| Interest Expense | 1.1M | 6.6M | 8.5M | 7.2M |
| Net Interest Income | 703.0K | (5.5M) | (8.5M) | (7.2M) |
| Other Non-Op Income/Expense | 759.0K | (10.1M) | (11.9M) | (24.8M) |
| Non-Operating Income (excl Interest) | 2.1M | 1.6M | 139.0K | 284.0K |
| EBT (Pre-Tax Income) | 62.8M | 311.7M | 496.2M | 619.5M |
| Income Tax Expense | 23.3M | 138.6M | 168.6M | 213.2M |
| Bottom Line | ||||
| Net Income | 147.0M | 173.0M | 327.0M | 406.0M |
| Earnings from Cont. Ops | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — |
| Bottom Line Net Income | 147.0M | 173.0M | 327.0M | 406.0M |
| Per Share | ||||
| Basic EPS | ¥56 | ¥65 | ¥123 | ¥165 |
| Diluted EPS | ¥56 | ¥64 | ¥116 | ¥165 |
| Revenue Per Share | ¥1,565 | ¥1,465 | ¥1,488 | ¥1,474 |
| Shares | ||||
| Basic Shares Outstanding | 2.6M | 2.7M | 2.7M | 2.5M |
| Diluted Shares Outstanding | — | — | — | — |
| Profitability Metrics | ||||
| EBITDA | — | 371.4M | 530.0M | 666.4M |
| D&A | — | 20.4M | 22.0M | 21.4M |
| EBIT | 306.0M | 351.0M | 508.0M | 645.0M |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Mar 1, 2026