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	Jan '26 Jan 31, 2026	Oct '25 Oct 31, 2025	Oct '24 Oct 31, 2024	Oct '23 Oct 31, 2023
Revenue	2,205	2,122	1,412	1,146
Revenue Growth (YoY)	-	50.28%	23.21%	-
Cost of Revenue	414.5	393	308	287
Gross Profit	1,791	1,729	1,104	859
Selling, General & Admin	1,475	1,382	1,003	807
Operating Expenses	1,491	1,398	1,003	807
Operating Income	299.5	331	101	52
Interest Expense	-2.5	-3	-3	-2
Interest & Investment Income	1	1	-	-
Other Non Operating Income (Expenses)	-21.5	-2	-2	-2
Pretax Income	276.5	327	96	48
Income Tax Expense	71.5	86	31	1
Net Income	205	241	65	47
Net Income to Common	205	241	65	47
Net Income Growth	-	270.77%	38.30%	-
Shares Outstanding (Basic)	4	4	4	4
Shares Outstanding (Diluted)	4	4	4	4
EPS (Basic)	50.14	60.25	16.25	11.75
EPS (Diluted)	50.14	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	81.20%	81.48%	78.19%	74.96%
Operating Margin	13.58%	15.60%	7.15%	4.54%
Profit Margin	9.30%	11.36%	4.60%	4.10%
Free Cash Flow Margin	-	8.72%	-	-
EBITDA	-	341	-	-
EBITDA Margin	-	16.07%	-	-
D&A For EBITDA	-	10	-	-
EBIT	299.5	331	101	52
EBIT Margin	13.58%	15.60%	7.15%	4.54%
Effective Tax Rate	25.86%	26.30%	32.29%	2.08%
Advertising Expenses	-	35	-	-