Brangista Inc. (TYO:6176)

Brangista Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021
Revenue	5,196	4,822	4,558	3,360	3,290
Revenue Growth (YoY)	7.76%	5.79%	35.66%	2.13%	18.34%
Cost of Revenue	1,433	1,215	1,296	956	840
Gross Profit	3,763	3,607	3,262	2,404	2,450
Selling, General & Admin	2,566	2,616	2,614	2,119	2,060
Operating Expenses	2,611	2,656	2,658	2,148	2,100
Operating Income	1,152	951	604	256	350
Interest Expense	-5	-4	-3	-3	-5
Interest & Investment Income	2	-	-	-	-
Currency Exchange Gain (Loss)	-	-2	-	-	-
Other Non Operating Income (Expenses)	-32	-3	-	5	19
EBT Excluding Unusual Items	1,117	942	601	258	364
Gain (Loss) on Sale of Investments	-52	-	-	-	-
Asset Writedown	-5	-2	-	-	-
Pretax Income	1,060	940	601	258	364
Income Tax Expense	350	315	18	80	151
Earnings From Continuing Operations	710	625	583	178	213
Minority Interest in Earnings	-54	-19	-4	-	-
Net Income	656	606	579	178	213
Net Income to Common	656	606	579	178	213
Net Income Growth	8.25%	4.66%	225.28%	-16.43%	-
Shares Outstanding (Basic)	13	14	14	14	14
Shares Outstanding (Diluted)	13	14	14	14	14
Shares Change (YoY)	-3.52%	-1.79%	0.00%	-	-0.66%
EPS (Basic)	49.73	44.33	41.59	12.79	15.30
EPS (Diluted)	49.73	44.33	41.59	12.79	15.30
EPS Growth	12.20%	6.57%	225.28%	-16.44%	-
Free Cash Flow	592	256	603	-162	122
Free Cash Flow Per Share	44.88	18.73	43.32	-11.64	8.76
Gross Margin	72.42%	74.80%	71.57%	71.55%	74.47%
Operating Margin	22.17%	19.72%	13.25%	7.62%	10.64%
Profit Margin	12.63%	12.57%	12.70%	5.30%	6.47%
Free Cash Flow Margin	11.39%	5.31%	13.23%	-4.82%	3.71%
EBITDA	1,191	987	636	285	375
EBITDA Margin	22.92%	20.47%	13.95%	8.48%	11.40%
D&A For EBITDA	39	36	32	29	25
EBIT	1,152	951	604	256	350
EBIT Margin	22.17%	19.72%	13.25%	7.62%	10.64%
Effective Tax Rate	33.02%	33.51%	3.00%	31.01%	41.48%
Advertising Expenses	272	338	367	328	261

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.