Brangista Inc.
6176.T · JPX
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Revenue | ¥1,387 | ¥1,216 | ¥1,367 | ¥1,226 |
| % Growth | 14% | -11% | 11.5% | – |
| Cost of Goods Sold | ¥345 | ¥320 | ¥406 | ¥364 |
| Gross Profit | ¥1,042 | ¥897 | ¥961 | ¥862 |
| % Margin | 75.1% | 73.7% | 70.3% | 70.3% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| SG&A Expenses | ¥640 | ¥670 | ¥661 | ¥639 |
| Sales & Mktg Exp. | ¥0 | ¥0 | ¥0 | ¥0 |
| Other Operating Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| Operating Expenses | ¥640 | ¥670 | ¥661 | ¥639 |
| Operating Income | ¥401 | ¥227 | ¥300 | ¥223 |
| % Margin | 28.9% | 18.6% | 22% | 18.2% |
| Other Income/Exp. Net | -¥86 | -¥2 | -¥1 | -¥2 |
| Pre-Tax Income | ¥315 | ¥225 | ¥300 | ¥221 |
| Tax Expense | ¥92 | ¥78 | ¥102 | ¥78 |
| Net Income | ¥204 | ¥134 | ¥183 | ¥135 |
| % Margin | 14.7% | 11% | 13.4% | 11% |
| EPS | 15.48 | 10.27 | 13.7 | 9.98 |
| % Growth | 50.7% | -25% | 37.3% | – |
| EPS Diluted | 15.48 | 10.27 | 13.7 | 9.98 |
| Weighted Avg Shares Out | 13 | 13 | 13 | 14 |
| Weighted Avg Shares Out Dil | 13 | 13 | 13 | 14 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥1 | ¥0 | ¥1 | ¥0 |
| Interest Expense | ¥2 | ¥1 | ¥1 | ¥1 |
| Depreciation & Amortization | ¥11 | ¥10 | ¥10 | ¥9 |
| EBITDA | ¥381 | ¥236 | ¥310 | ¥232 |
| % Margin | 27.5% | 19.4% | 22.7% | 18.9% |