BrainPad Inc. (TYO:3655)
Japan
· Delayed Price · Currency is JPY 1,057.00
+27.00 (2.62%)
Apr 28, 2025, 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 2024 | FY 2023 | FY 2021 | FY 2020 | FY 2019 | 2014 - 2018 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '21 Jun 30, 2021 | Jun '20 Jun 30, 2020 | Jun '19 Jun 30, 2019 | 2014 - 2018 |
| Revenue | 11,268 | 10,561 | 9,797 | 7,101 | 6,621 | 5,676 | Upgrade
|
| Revenue Growth (YoY) | 10.36% | 7.80% | 37.97% | 7.25% | 16.65% | 31.05% | Upgrade
|
| Cost of Revenue | 5,909 | 5,858 | 5,867 | 3,923 | 3,605 | 2,855 | Upgrade
|
| Gross Profit | 5,359 | 4,703 | 3,930 | 3,178 | 3,016 | 2,821 | Upgrade
|
| Selling, General & Admin | 3,642 | 3,354 | 3,250 | 2,327 | 1,955 | 1,637 | Upgrade
|
| Operating Expenses | 3,642 | 3,354 | 3,250 | 2,327 | 1,958 | 1,637 | Upgrade
|
| Operating Income | 1,717 | 1,349 | 680 | 851 | 1,058 | 1,184 | Upgrade
|
| Earnings From Equity Investments | 13 | -5 | 30 | -11 | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | - | - | - | -1 | -1 | - | Upgrade
|
| Other Non Operating Income (Expenses) | 1 | 12 | 41 | 43 | 21 | 29 | Upgrade
|
| EBT Excluding Unusual Items | 1,731 | 1,356 | 751 | 882 | 1,078 | 1,213 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | -19 | 39 | - | 97 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 19 | 19 | - | - | - | - | Upgrade
|
| Asset Writedown | - | - | -5 | - | - | -14 | Upgrade
|
| Other Unusual Items | 36 | 36 | - | -26 | - | - | Upgrade
|
| Pretax Income | 1,786 | 1,392 | 785 | 856 | 1,175 | 1,199 | Upgrade
|
| Income Tax Expense | 596 | 483 | 270 | 255 | 318 | 319 | Upgrade
|
| Earnings From Continuing Operations | 1,190 | 909 | 515 | 601 | 857 | 880 | Upgrade
|
| Net Income | 1,190 | 909 | 515 | 601 | 857 | 880 | Upgrade
|
| Net Income to Common | 1,190 | 909 | 515 | 601 | 857 | 880 | Upgrade
|
| Net Income Growth | 97.35% | 76.50% | -14.31% | -29.87% | -2.61% | 116.75% | Upgrade
|
| Shares Outstanding (Basic) | 21 | 22 | 22 | 22 | 21 | 20 | Upgrade
|
| Shares Outstanding (Diluted) | 21 | 22 | 22 | 22 | 22 | 22 | Upgrade
|
| Shares Change (YoY) | -0.52% | -0.88% | -2.52% | 0.28% | 0.67% | 8.82% | Upgrade
|
| EPS (Basic) | 55.40 | 42.23 | 23.71 | 26.98 | 40.11 | 43.39 | Upgrade
|
| EPS (Diluted) | 55.40 | 42.23 | 23.71 | 26.98 | 38.62 | 39.91 | Upgrade
|
| EPS Growth | 98.39% | 78.08% | -12.10% | -30.14% | -3.25% | 99.38% | Upgrade
|
| Free Cash Flow | 1,613 | 1,483 | 784 | 750 | 666 | 998 | Upgrade
|
| Free Cash Flow Per Share | 75.10 | 68.89 | 36.10 | 33.66 | 29.98 | 45.22 | Upgrade
|
| Dividend Per Share | 8.000 | 8.000 | 8.000 | - | - | - | Upgrade
|
| Gross Margin | 47.56% | 44.53% | 40.11% | 44.75% | 45.55% | 49.70% | Upgrade
|
| Operating Margin | 15.24% | 12.77% | 6.94% | 11.98% | 15.98% | 20.86% | Upgrade
|
| Profit Margin | 10.56% | 8.61% | 5.26% | 8.46% | 12.94% | 15.50% | Upgrade
|
| Free Cash Flow Margin | 14.31% | 14.04% | 8.00% | 10.56% | 10.06% | 17.58% | Upgrade
|
| EBITDA | 2,109 | 1,761 | 1,079 | 1,058 | 1,248 | 1,367 | Upgrade
|
| EBITDA Margin | 18.72% | 16.67% | 11.01% | 14.90% | 18.85% | 24.08% | Upgrade
|
| D&A For EBITDA | 392 | 412 | 399 | 207 | 190 | 183 | Upgrade
|
| EBIT | 1,717 | 1,349 | 680 | 851 | 1,058 | 1,184 | Upgrade
|
| EBIT Margin | 15.24% | 12.77% | 6.94% | 11.98% | 15.98% | 20.86% | Upgrade
|
| Effective Tax Rate | 33.37% | 34.70% | 34.39% | 29.79% | 27.06% | 26.61% | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.