BRANU Income Statement

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

Millions JPY. Fiscal year is Nov - Oct.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023
Period Ending	Apr '26 Apr 30, 2026	Oct '25 Oct 31, 2025	Oct '24 Oct 31, 2024	Oct '23 Oct 31, 2023
Revenue	2,492	2,122	1,412	1,146
Revenue Growth (YoY)	117.45%	50.28%	23.21%	-
Cost of Revenue	450	393	308	287
Gross Profit	2,042	1,729	1,104	859
Selling, General & Admin	1,634	1,382	1,003	807
Operating Expenses	1,650	1,398	1,003	807
Operating Income	392	331	101	52
Interest Expense	-3	-3	-3	-2
Interest & Investment Income	2	1	-	-
Other Non Operating Income (Expenses)	-19	-2	-2	-2
Pretax Income	372	327	96	48
Income Tax Expense	107	86	31	1
Net Income	265	241	65	47
Net Income to Common	265	241	65	47
Net Income Growth	463.83%	270.77%	38.30%	-
Shares Outstanding (Basic)	4	4	4	4
Shares Outstanding (Diluted)	4	4	4	4
EPS (Basic)	62.90	60.25	16.25	11.75
EPS (Diluted)	61.63	60.25	16.25	11.75
EPS Growth	424.50%	270.77%	38.30%	-
Free Cash Flow	-	185	-	-
Free Cash Flow Per Share	-	46.25	-	-
Gross Margin	81.94%	81.48%	78.19%	74.96%
Operating Margin	15.73%	15.60%	7.15%	4.54%
Profit Margin	10.63%	11.36%	4.60%	4.10%
Free Cash Flow Margin	-	8.72%	-	-
EBITDA	-	341	-	-
EBITDA Margin	-	16.07%	-	-
D&A For EBITDA	-	10	-	-
EBIT	392	331	101	52
EBIT Margin	15.73%	15.60%	7.15%	4.54%
Effective Tax Rate	28.76%	26.30%	32.29%	2.08%
Advertising Expenses	-	35	-	-