Brains Technology Income Statement

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

Millions JPY. Fiscal year is Aug - Jul.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jul '26 Jul 31, 2026	Jul '25 Jul 31, 2025	Jul '24 Jul 31, 2024	Jul '23 Jul 31, 2023	Jul '22 Jul 31, 2022
Revenue	1,433	1,255	1,004	1,053	934
Revenue Growth	14.18%	25.00%	-4.65%	12.74%	9.37%
Cost of Revenue	500	504	439	373	263
Gross Profit	933	751	565	680	671
Selling, General & Admin	683	509	452	447	391
Research & Development	-	75	38	68	105
Operating Expenses	683	586	492	517	497
Operating Income	250	165	73	163	174
Interest Expense	-	-	-	-1	-2
Interest & Investment Income	2	-	-	-	-
Other Non Operating Income (Expenses)	2	1	-1	-1	-
EBT Excluding Unusual Items	254	166	72	161	172
Pretax Income	254	166	72	161	172
Income Tax Expense	62	33	24	39	31
Net Income	192	133	48	122	141
Net Income to Common	192	133	48	122	141
Net Income Growth	44.36%	177.08%	-60.66%	-13.48%	28.18%
Shares Outstanding (Basic)	6	6	6	5	5
Shares Outstanding (Diluted)	6	6	6	6	6
Shares Change	0.30%	-0.43%	-0.77%	-1.36%	9.58%
EPS (Basic)	32.87	23.82	8.64	22.26	26.25
EPS (Diluted)	32.44	22.54	8.10	20.43	23.29
EPS Growth	43.92%	178.27%	-60.35%	-12.28%	16.98%

Additional Metrics

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jul '26 Jul 31, 2026	Jul '25 Jul 31, 2025	Jul '24 Jul 31, 2024	Jul '23 Jul 31, 2023	Jul '22 Jul 31, 2022
Free Cash Flow	409	414	224	266	126
Free Cash Flow Per Share	69.10	70.16	37.80	44.54	20.81
Gross Margin	65.11%	59.84%	56.27%	64.58%	71.84%
Operating Margin	17.45%	13.15%	7.27%	15.48%	18.63%
Profit Margin	13.40%	10.60%	4.78%	11.59%	15.10%
Free Cash Flow Margin	28.54%	32.99%	22.31%	25.26%	13.49%
EBITDA	464	382	262	292	256
EBITDA Margin	32.38%	30.44%	26.10%	27.73%	27.41%
D&A For EBITDA	214	217	189	129	82
EBIT	250	165	73	163	174
EBIT Margin	17.45%	13.15%	7.27%	15.48%	18.63%
Effective Tax Rate	24.41%	19.88%	33.33%	24.22%	18.02%