BrainPad Inc. (TYO:3655)

BrainPad Balance Sheet

Financials in millions JPY. Fiscal year is July - June.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2021	Jun 30, 2020
Cash & Equivalents	3,188	3,395	3,355	2,506	3,430	2,984
Cash & Short-Term Investments	3,188	3,395	3,355	2,506	3,430	2,984
Cash Growth	-0.12%	1.19%	33.88%	-26.94%	14.95%	43.74%
Accounts Receivable	1,260	1,357	1,239	1,285	1,030	864
Other Receivables	30.8	-	-	-	-	-
Receivables	1,291	1,357	1,239	1,285	1,030	864
Inventory	21.76	16	15	29	39	25
Prepaid Expenses	473.12	459	425	318	221	227
Other Current Assets	11.77	24	5	3	218	8
Total Current Assets	4,986	5,251	5,039	4,141	4,938	4,108
Property, Plant & Equipment	381.71	406	476	535	86	133
Long-Term Investments	1,071	1,055	777	599	244	347
Goodwill	262.16	294	426	557	-	-
Other Intangible Assets	301.65	309	342	462	296	236
Long-Term Deferred Tax Assets	-	202	196	220	213	157
Other Long-Term Assets	0	1	1	2	1	2
Total Assets	7,003	7,518	7,257	6,516	5,778	4,983
Accounts Payable	119.87	131	117	130	98	92
Accrued Expenses	228.2	323	335	313	196	126
Current Income Taxes Payable	44.36	644	647	417	352	273
Current Unearned Revenue	299.39	-	-	-	181	215
Other Current Liabilities	488.63	458	406	522	277	166
Total Current Liabilities	1,180	1,556	1,505	1,382	1,104	872
Long-Term Deferred Tax Liabilities	-	47	69	90	-	-
Other Long-Term Liabilities	191.14	150	150	150	-	83
Total Liabilities	1,372	1,753	1,724	1,622	1,104	955
Common Stock	597.81	597	597	597	597	575
Additional Paid-In Capital	574.51	574	574	574	574	552
Retained Earnings	6,233	6,362	5,487	4,801	3,502	2,900
Treasury Stock	-1,777	-1,776	-1,127	-1,078	-	-
Comprehensive Income & Other	2.38	8	2	-	1	1
Shareholders' Equity	5,631	5,765	5,533	4,894	4,674	4,028
Total Liabilities & Equity	7,003	7,518	7,257	6,516	5,778	4,983
Net Cash (Debt)	3,188	3,395	3,355	2,506	3,430	2,984
Net Cash Growth	-0.12%	1.19%	33.88%	-26.94%	14.95%	43.74%
Net Cash Per Share	150.17	158.95	155.85	115.39	153.96	134.31
Filing Date Shares Outstanding	20.89	20.89	21.4	21.47	22.14	22.29
Total Common Shares Outstanding	20.89	20.89	21.42	21.47	22.3	22.1
Working Capital	3,806	3,695	3,534	2,759	3,834	3,236
Book Value Per Share	269.57	275.95	258.37	227.90	209.60	182.28
Tangible Book Value	5,067	5,162	4,765	3,875	4,378	3,792
Tangible Book Value Per Share	242.58	247.09	222.51	180.45	196.33	171.60

Source: S&P Global Market Intelligence. Standard template. Financial Sources.