Brains Technology, Inc. (TYO:4075)

Brains Technology Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jan 31, 2025	Jul 31, 2024	Jul 31, 2023	Jul 31, 2022	Jul 31, 2021	Jul 31, 2020
Revenue	1,058	1,004	1,053	934	854	631
Revenue Growth (YoY)	-3.64%	-4.65%	12.74%	9.37%	35.34%	46.06%
Cost of Revenue	484	439	373	263	172	131
Gross Profit	574	565	680	671	682	500
Selling, General & Admin	490	452	447	391	330	430
Research & Development	38	38	68	105	194	-
Operating Expenses	530	492	517	497	524	430
Operating Income	44	73	163	174	158	70
Interest Expense	-	-	-1	-2	-3	-4
Other Non Operating Income (Expenses)	1	-1	-1	-	-13	-2
EBT Excluding Unusual Items	45	72	161	172	142	64
Pretax Income	45	72	161	172	142	64
Income Tax Expense	16	24	39	31	32	-14
Net Income	29	48	122	141	110	78
Net Income to Common	29	48	122	141	110	78
Net Income Growth	-82.53%	-60.66%	-13.48%	28.18%	41.03%	100.00%
Shares Outstanding (Basic)	6	6	5	5	5	5
Shares Outstanding (Diluted)	6	6	6	6	6	5
Shares Change (YoY)	-4.98%	-0.77%	-1.36%	9.58%	16.31%	-
EPS (Basic)	5.22	8.64	22.26	26.25	22.91	16.42
EPS (Diluted)	4.99	8.10	20.43	23.29	19.91	16.42
EPS Growth	-81.61%	-60.35%	-12.28%	16.98%	21.25%	100.00%
Free Cash Flow	208	224	266	126	218	-
Free Cash Flow Per Share	35.77	37.80	44.54	20.81	39.46	-
Gross Margin	54.25%	56.27%	64.58%	71.84%	79.86%	79.24%
Operating Margin	4.16%	7.27%	15.48%	18.63%	18.50%	11.09%
Profit Margin	2.74%	4.78%	11.59%	15.10%	12.88%	12.36%
Free Cash Flow Margin	19.66%	22.31%	25.26%	13.49%	25.53%	-
EBITDA	254	262	292	256	216	-
EBITDA Margin	24.01%	26.10%	27.73%	27.41%	25.29%	-
D&A For EBITDA	210	189	129	82	58	-
EBIT	44	73	163	174	158	70
EBIT Margin	4.16%	7.27%	15.48%	18.63%	18.50%	11.09%
Effective Tax Rate	35.56%	33.33%	24.22%	18.02%	22.54%	-

Updated Mar 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.