BRANU Income Statement

Financials in millions JPY. Fiscal year is November - October.

Millions JPY. Fiscal year is Nov - Oct.

Fiscal Year	FY 2025	FY 2024	FY 2023
Period Ending	Oct '25 Oct 31, 2025	Oct '24 Oct 31, 2024	Oct '23 Oct 31, 2023
Revenue	2,122	1,412	1,146
Revenue Growth (YoY)	50.28%	23.21%	-
Cost of Revenue	393	308	287
Gross Profit	1,729	1,104	859
Selling, General & Admin	1,382	1,003	807
Operating Expenses	1,398	1,003	807
Operating Income	331	101	52
Interest Expense	-3	-3	-2
Interest & Investment Income	1	-	-
Other Non Operating Income (Expenses)	-2	-2	-2
Pretax Income	327	96	48
Income Tax Expense	86	31	1
Net Income	241	65	47
Net Income to Common	241	65	47
Net Income Growth	270.77%	38.30%	-
Shares Outstanding (Basic)	4	4	4
Shares Outstanding (Diluted)	4	4	4
EPS (Basic)	60.25	16.25	11.75
EPS (Diluted)	60.25	16.25	11.75
EPS Growth	270.77%	38.30%	-
Free Cash Flow	185	-	-
Free Cash Flow Per Share	46.25	-	-
Gross Margin	81.48%	78.19%	74.96%
Operating Margin	15.60%	7.15%	4.54%
Profit Margin	11.36%	4.60%	4.10%
Free Cash Flow Margin	8.72%	-	-
EBITDA	341	-	-
EBITDA Margin	16.07%	-	-
D&A For EBITDA	10	-	-
EBIT	331	101	52
EBIT Margin	15.60%	7.15%	4.54%
Effective Tax Rate	26.30%	32.29%	2.08%
Advertising Expenses	35	-	-

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