BrainPad Inc. (TYO:3655)
Japan · Delayed Price · Currency is JPY 2,691.00
+3.00 (0.11%)
Mar 4, 2026, 3:30 PM JST
BrainPad 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 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '21 Jun 30, 2021 | Jun '20 Jun 30, 2020 |
| 11,788 | 11,772 | 10,561 | 9,797 | 7,101 | 6,621 | |
Revenue Growth (YoY) | 4.61% | 11.47% | 7.80% | 37.97% | 7.25% | 16.65% |
Cost of Revenue | 6,361 | 6,126 | 5,858 | 5,867 | 3,923 | 3,605 |
Gross Profit | 5,427 | 5,646 | 4,703 | 3,930 | 3,178 | 3,016 |
Selling, General & Admin | 4,410 | 4,070 | 3,354 | 3,250 | 2,327 | 1,955 |
Operating Expenses | 4,410 | 4,070 | 3,354 | 3,250 | 2,327 | 1,958 |
Operating Income | 1,017 | 1,576 | 1,349 | 680 | 851 | 1,058 |
Interest Expense | -2 | - | - | - | - | - |
Interest & Investment Income | 3 | 1 | - | - | - | - |
Earnings From Equity Investments | 13 | 26 | -5 | 30 | -11 | - |
Currency Exchange Gain (Loss) | -1 | - | - | - | -1 | -1 |
Other Non Operating Income (Expenses) | -11 | 21 | 12 | 41 | 43 | 21 |
EBT Excluding Unusual Items | 1,019 | 1,624 | 1,356 | 751 | 882 | 1,078 |
Gain (Loss) on Sale of Investments | - | - | -19 | 39 | - | 97 |
Gain (Loss) on Sale of Assets | - | - | 19 | - | - | - |
Asset Writedown | - | - | - | -5 | - | - |
Other Unusual Items | -742 | - | 36 | - | -26 | - |
Pretax Income | 277 | 1,624 | 1,392 | 785 | 856 | 1,175 |
Income Tax Expense | 175 | 561 | 483 | 270 | 255 | 318 |
Net Income | 102 | 1,063 | 909 | 515 | 601 | 857 |
Net Income to Common | 102 | 1,063 | 909 | 515 | 601 | 857 |
Net Income Growth | -91.43% | 16.94% | 76.50% | -14.31% | -29.87% | -2.61% |
Shares Outstanding (Basic) | 21 | 21 | 22 | 22 | 22 | 21 |
Shares Outstanding (Diluted) | 21 | 21 | 22 | 22 | 22 | 22 |
Shares Change (YoY) | -1.76% | -0.78% | -0.88% | -2.52% | 0.28% | 0.67% |
EPS (Basic) | 4.83 | 49.77 | 42.23 | 23.71 | 26.98 | 40.11 |
EPS (Diluted) | 4.83 | 49.77 | 42.23 | 23.71 | 26.98 | 38.62 |
EPS Growth | -91.27% | 17.86% | 78.08% | -12.10% | -30.14% | -3.25% |
Free Cash Flow | 587 | 1,320 | 1,483 | 784 | 750 | 666 |
Free Cash Flow Per Share | 27.82 | 61.80 | 68.89 | 36.10 | 33.66 | 29.98 |
Dividend Per Share | 8.000 | 8.000 | 8.000 | 8.000 | - | - |
Gross Margin | 46.04% | 47.96% | 44.53% | 40.11% | 44.75% | 45.55% |
Operating Margin | 8.63% | 13.39% | 12.77% | 6.94% | 11.98% | 15.98% |
Profit Margin | 0.86% | 9.03% | 8.61% | 5.26% | 8.46% | 12.94% |
Free Cash Flow Margin | 4.98% | 11.21% | 14.04% | 8.00% | 10.56% | 10.06% |
EBITDA | 1,414 | 1,963 | 1,761 | 1,079 | 1,058 | 1,248 |
EBITDA Margin | 12.00% | 16.68% | 16.67% | 11.01% | 14.90% | 18.85% |
D&A For EBITDA | 397 | 387 | 412 | 399 | 207 | 190 |
EBIT | 1,017 | 1,576 | 1,349 | 680 | 851 | 1,058 |
EBIT Margin | 8.63% | 13.39% | 12.77% | 6.94% | 11.98% | 15.98% |
Effective Tax Rate | 63.18% | 34.54% | 34.70% | 34.39% | 29.79% | 27.06% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.