Brains Technology Income Statement

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

Millions JPY. Fiscal year is Aug - Jul.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 30, 2026	Jul '25 Jul 31, 2025	Jul '24 Jul 31, 2024	Jul '23 Jul 31, 2023	Jul '22 Jul 31, 2022	Jul '21 Jul 31, 2021
Revenue	1,303	1,255	1,004	1,053	934	854
Revenue Growth (YoY)	6.89%	25.00%	-4.65%	12.74%	9.37%	35.34%
Cost of Revenue	491	504	439	373	263	172
Gross Profit	812	751	565	680	671	682
Selling, General & Admin	560	509	452	447	391	330
Research & Development	75	75	38	68	105	194
Operating Expenses	637	586	492	517	497	524
Operating Income	175	165	73	163	174	158
Interest Expense	-	-	-	-1	-2	-3
Other Non Operating Income (Expenses)	3	1	-1	-1	-	-13
EBT Excluding Unusual Items	180	166	72	161	172	142
Pretax Income	180	166	72	161	172	142
Income Tax Expense	38	33	24	39	31	32
Net Income	142	133	48	122	141	110
Net Income to Common	142	133	48	122	141	110
Net Income Growth	42.00%	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)	7.29%	-0.43%	-0.77%	-1.36%	9.58%	16.31%
EPS (Basic)	24.43	23.82	8.64	22.26	26.25	22.91
EPS (Diluted)	23.36	22.54	8.10	20.43	23.29	19.91
EPS Growth	32.35%	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	62.32%	59.84%	56.27%	64.58%	71.84%	79.86%
Operating Margin	13.43%	13.15%	7.27%	15.48%	18.63%	18.50%
Profit Margin	10.90%	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	413	382	262	292	256	216
EBITDA Margin	31.70%	30.44%	26.10%	27.73%	27.41%	25.29%
D&A For EBITDA	238	217	189	129	82	58
EBIT	175	165	73	163	174	158
EBIT Margin	13.43%	13.15%	7.27%	15.48%	18.63%	18.50%
Effective Tax Rate	21.11%	19.88%	33.33%	24.22%	18.02%	22.54%