Brangista Inc.
6176.T · JPX
9/30/2025 | 9/30/2024 | 9/30/2023 | 9/30/2022 | |
|---|---|---|---|---|
| Revenue | ¥5,197 | ¥4,822 | ¥4,559 | ¥3,360 |
| % Growth | 7.8% | 5.8% | 35.7% | – |
| Cost of Goods Sold | ¥1,434 | ¥1,215 | ¥1,296 | ¥956 |
| Gross Profit | ¥3,763 | ¥3,607 | ¥3,263 | ¥2,405 |
| % Margin | 72.4% | 74.8% | 71.6% | 71.6% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥0 | ¥2,306 | ¥2,278 | ¥1,804 |
| SG&A Expenses | ¥2,611 | ¥2,645 | ¥2,645 | ¥2,132 |
| Sales & Mktg Exp. | ¥0 | ¥338 | ¥367 | ¥328 |
| Other Operating Expenses | ¥0 | ¥12 | ¥14 | ¥17 |
| Operating Expenses | ¥2,611 | ¥2,657 | ¥2,659 | ¥2,149 |
| Operating Income | ¥1,152 | ¥951 | ¥604 | ¥256 |
| % Margin | 22.2% | 19.7% | 13.3% | 7.6% |
| Other Income/Exp. Net | -¥89 | -¥9 | -¥2 | ¥3 |
| Pre-Tax Income | ¥1,063 | ¥942 | ¥602 | ¥259 |
| Tax Expense | ¥351 | ¥316 | ¥18 | ¥81 |
| Net Income | ¥657 | ¥607 | ¥580 | ¥179 |
| % Margin | 12.6% | 12.6% | 12.7% | 5.3% |
| EPS | 49.8 | 44.33 | 41.63 | 12.83 |
| % Growth | 12.3% | 6.5% | 224.5% | – |
| EPS Diluted | 49.8 | 44.33 | 41.63 | 12.83 |
| Weighted Avg Shares Out | 13 | 14 | 14 | 14 |
| Weighted Avg Shares Out Dil | 13 | 14 | 14 | 14 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥2 | ¥1 | ¥0 | ¥0 |
| Interest Expense | ¥5 | ¥4 | ¥3 | ¥4 |
| Depreciation & Amortization | ¥40 | ¥36 | ¥33 | ¥29 |
| EBITDA | ¥1,108 | ¥983 | ¥638 | ¥292 |
| % Margin | 21.3% | 20.4% | 14% | 8.7% |