Brains Technology, Inc. (TYO:4075)

Brains Technology Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Oct 31, 2025	Jul 31, 2025	Jul 31, 2024	Jul 31, 2023	Jul 31, 2022	Jul 31, 2021
Revenue	1,308	1,255	1,004	1,053	934	854
Revenue Growth (YoY)	28.61%	25.00%	-4.65%	12.74%	9.37%	35.34%
Cost of Revenue	507	504	439	373	263	172
Gross Profit	801	751	565	680	671	682
Selling, General & Admin	524	509	452	447	391	330
Research & Development	75	75	38	68	105	194
Operating Expenses	601	586	492	517	497	524
Operating Income	200	165	73	163	174	158
Interest Expense	-	-	-	-1	-2	-3
Other Non Operating Income (Expenses)	3	1	-1	-1	-	-13
EBT Excluding Unusual Items	204	166	72	161	172	142
Pretax Income	204	166	72	161	172	142
Income Tax Expense	45	33	24	39	31	32
Net Income	159	133	48	122	141	110
Net Income to Common	159	133	48	122	141	110
Net Income Growth	536.00%	177.08%	-60.66%	-13.48%	28.18%	41.03%
Shares Outstanding (Basic)	6	6	6	5	5	5
Shares Outstanding (Diluted)	6	6	6	6	6	6
Shares Change (YoY)	0.65%	-0.43%	-0.77%	-1.36%	9.58%	16.31%
EPS (Basic)	28.13	23.82	8.64	22.26	26.25	22.91
EPS (Diluted)	26.63	22.54	8.10	20.43	23.29	19.91
EPS Growth	531.92%	178.27%	-60.35%	-12.28%	16.98%	21.25%
Free Cash Flow	-	414	224	266	126	218
Free Cash Flow Per Share	-	70.16	37.80	44.54	20.81	39.46
Gross Margin	61.24%	59.84%	56.27%	64.58%	71.84%	79.86%
Operating Margin	15.29%	13.15%	7.27%	15.48%	18.63%	18.50%
Profit Margin	12.16%	10.60%	4.78%	11.59%	15.10%	12.88%
Free Cash Flow Margin	-	32.99%	22.31%	25.26%	13.49%	25.53%
EBITDA	424	382	262	292	256	216
EBITDA Margin	32.42%	30.44%	26.10%	27.73%	27.41%	25.29%
D&A For EBITDA	224	217	189	129	82	58
EBIT	200	165	73	163	174	158
EBIT Margin	15.29%	13.15%	7.27%	15.48%	18.63%	18.50%
Effective Tax Rate	22.06%	19.88%	33.33%	24.22%	18.02%	22.54%

Updated Oct 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.