Brangista Inc.
6176.T · JPX
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Revenue | ¥1,386,934 | ¥1,216,419 | ¥1,366,552 | ¥1,226,000 |
| % Growth | 14% | -11% | 11.5% | – |
| Cost of Goods Sold | ¥345,130 | ¥319,665 | ¥405,534 | ¥364,000 |
| Gross Profit | ¥1,041,804 | ¥896,754 | ¥961,018 | ¥862,000 |
| % 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 | ¥640,332 | ¥669,985 | ¥660,867 | ¥639,000 |
| Sales & Mktg Exp. | ¥0 | ¥0 | ¥0 | ¥0 |
| Other Operating Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| Operating Expenses | ¥640,332 | ¥669,985 | ¥660,867 | ¥639,000 |
| Operating Income | ¥401,472 | ¥226,769 | ¥300,151 | ¥223,000 |
| % Margin | 28.9% | 18.6% | 22% | 18.2% |
| Other Income/Exp. Net | -¥86,340 | -¥2,064 | -¥596 | -¥2,000 |
| Pre-Tax Income | ¥315,132 | ¥224,705 | ¥299,555 | ¥221,000 |
| Tax Expense | ¥92,297 | ¥78,310 | ¥101,560 | ¥78,000 |
| Net Income | ¥204,138 | ¥134,367 | ¥182,764 | ¥135,000 |
| % 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 | 13,190 | 13,078 | 13,338 | 13,520 |
| Weighted Avg Shares Out Dil | 13,190 | 13,078 | 13,338 | 13,520 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥1,347 | ¥18 | ¥697 | ¥15 |
| Interest Expense | ¥2,151 | ¥1,147 | ¥1,075 | ¥757 |
| Depreciation & Amortization | ¥11,020 | ¥10,315 | ¥9,626 | ¥9,000 |
| EBITDA | ¥380,810 | ¥236,167 | ¥310,255 | ¥232,000 |
| % Margin | 27.5% | 19.4% | 22.7% | 18.9% |