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	Jan 31, 2026	Jul 31, 2025	Jul 31, 2024	Jul 31, 2023	Jul 31, 2022	Jul 31, 2021
Revenue	1,375	1,255	1,004	1,053	934	854
Revenue Growth (YoY)	29.96%	25.00%	-4.65%	12.74%	9.37%	35.34%
Cost of Revenue	509	504	439	373	263	172
Gross Profit	866	751	565	680	671	682
Selling, General & Admin	545	509	452	447	391	330
Research & Development	75	75	38	68	105	194
Operating Expenses	622	586	492	517	497	524
Operating Income	244	165	73	163	174	158
Interest Expense	-	-	-	-1	-2	-3
Other Non Operating Income (Expenses)	3	1	-1	-1	-	-13
EBT Excluding Unusual Items	248	166	72	161	172	142
Pretax Income	248	166	72	161	172	142
Income Tax Expense	62	33	24	39	31	32
Net Income	186	133	48	122	141	110
Net Income to Common	186	133	48	122	141	110
Net Income Growth	541.38%	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)	4.61%	-0.43%	-0.77%	-1.36%	9.58%	16.31%
EPS (Basic)	32.43	23.82	8.64	22.26	26.25	22.91
EPS (Diluted)	30.57	22.54	8.10	20.43	23.29	19.91
EPS Growth	513.14%	178.27%	-60.35%	-12.28%	16.98%	21.25%
Free Cash Flow	448	414	224	266	126	218
Free Cash Flow Per Share	73.64	70.16	37.80	44.54	20.81	39.46
Gross Margin	62.98%	59.84%	56.27%	64.58%	71.84%	79.86%
Operating Margin	17.75%	13.15%	7.27%	15.48%	18.63%	18.50%
Profit Margin	13.53%	10.60%	4.78%	11.59%	15.10%	12.88%
Free Cash Flow Margin	32.58%	32.99%	22.31%	25.26%	13.49%	25.53%
EBITDA	460	382	262	292	256	216
EBITDA Margin	33.45%	30.44%	26.10%	27.73%	27.41%	25.29%
D&A For EBITDA	216	217	189	129	82	58
EBIT	244	165	73	163	174	158
EBIT Margin	17.75%	13.15%	7.27%	15.48%	18.63%	18.50%
Effective Tax Rate	25.00%	19.88%	33.33%	24.22%	18.02%	22.54%

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