Brangista Income Statement

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

Millions JPY. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Revenue	5,116	5,196	4,822	4,558	3,360	3,290
Revenue Growth (YoY)	4.62%	7.76%	5.79%	35.66%	2.13%	18.34%
Cost of Revenue	1,403	1,433	1,215	1,296	956	840
Gross Profit	3,713	3,763	3,607	3,262	2,404	2,450
Selling, General & Admin	2,533	2,566	2,616	2,614	2,119	2,060
Operating Expenses	2,578	2,611	2,656	2,658	2,148	2,100
Operating Income	1,135	1,152	951	604	256	350
Interest Expense	-6	-5	-4	-3	-3	-5
Interest & Investment Income	2	2	-	-	-	-
Currency Exchange Gain (Loss)	-	-	-2	-	-	-
Other Non Operating Income (Expenses)	-61	-32	-3	-	5	19
EBT Excluding Unusual Items	1,070	1,117	942	601	258	364
Gain (Loss) on Sale of Investments	-52	-52	-	-	-	-
Asset Writedown	-5	-5	-2	-	-	-
Pretax Income	1,013	1,060	940	601	258	364
Income Tax Expense	331	350	315	18	80	151
Earnings From Continuing Operations	682	710	625	583	178	213
Minority Interest in Earnings	-49	-54	-19	-4	-	-
Net Income	633	656	606	579	178	213
Net Income to Common	633	656	606	579	178	213
Net Income Growth	3.94%	8.25%	4.66%	225.28%	-16.43%	-
Shares Outstanding (Basic)	13	13	14	14	14	14
Shares Outstanding (Diluted)	13	13	14	14	14	14
Shares Change (YoY)	-1.98%	-3.52%	-1.79%	0.00%	-	-0.66%
EPS (Basic)	47.58	49.73	44.33	41.59	12.79	15.30
EPS (Diluted)	47.58	49.73	44.33	41.59	12.79	15.30
EPS Growth	6.04%	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	72.58%	72.42%	74.80%	71.57%	71.55%	74.47%
Operating Margin	22.18%	22.17%	19.72%	13.25%	7.62%	10.64%
Profit Margin	12.37%	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	1,175	1,191	987	636	285	375
EBITDA Margin	22.96%	22.92%	20.47%	13.95%	8.48%	11.40%
D&A For EBITDA	39.75	39	36	32	29	25
EBIT	1,135	1,152	951	604	256	350
EBIT Margin	22.18%	22.17%	19.72%	13.25%	7.62%	10.64%
Effective Tax Rate	32.67%	33.02%	33.51%	3.00%	31.01%	41.48%
Advertising Expenses	-	272	338	367	328	261

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.