Brangista Inc.
6176.T · JPX
9/30/2025 | 9/30/2024 | 9/30/2023 | 9/30/2022 | |
|---|---|---|---|---|
| Revenue | ¥5,196,705 | ¥4,822,452 | ¥4,558,874 | ¥3,360,436 |
| % Growth | 7.8% | 5.8% | 35.7% | – |
| Cost of Goods Sold | ¥1,433,825 | ¥1,215,000 | ¥1,296,000 | ¥955,644 |
| Gross Profit | ¥3,762,880 | ¥3,607,452 | ¥3,262,874 | ¥2,404,792 |
| % Margin | 72.4% | 74.8% | 71.6% | 71.6% |
| R&D Expenses | ¥0 | ¥0 | ¥0 | ¥0 |
| G&A Expenses | ¥0 | ¥2,306,000 | ¥2,278,000 | ¥1,804,000 |
| SG&A Expenses | ¥2,611,169 | ¥2,644,588 | ¥2,645,077 | ¥2,132,000 |
| Sales & Mktg Exp. | ¥0 | ¥338,000 | ¥367,000 | ¥328,000 |
| Other Operating Expenses | ¥0 | ¥12,000 | ¥13,758 | ¥16,867 |
| Operating Expenses | ¥2,611,169 | ¥2,656,588 | ¥2,658,835 | ¥2,148,867 |
| Operating Income | ¥1,151,711 | ¥951,385 | ¥604,054 | ¥255,925 |
| % Margin | 22.2% | 19.7% | 13.3% | 7.6% |
| Other Income/Exp. Net | -¥89,048 | -¥9,126 | -¥2,101 | ¥3,298 |
| Pre-Tax Income | ¥1,062,663 | ¥942,259 | ¥601,953 | ¥259,223 |
| Tax Expense | ¥350,874 | ¥315,817 | ¥18,200 | ¥80,644 |
| Net Income | ¥656,916 | ¥606,804 | ¥579,550 | ¥178,578 |
| % 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 | 13,190 | 13,671 | 13,920 | 13,920 |
| Weighted Avg Shares Out Dil | 13,190 | 13,671 | 13,920 | 13,920 |
| Supplemental Information | – | – | – | – |
| Interest Income | ¥2,077 | ¥532 | ¥31 | ¥21 |
| Interest Expense | ¥5,130 | ¥4,335 | ¥3,364 | ¥3,630 |
| Depreciation & Amortization | ¥39,829 | ¥36,297 | ¥32,553 | ¥29,049 |
| EBITDA | ¥1,107,627 | ¥982,894 | ¥637,870 | ¥291,902 |
| % Margin | 21.3% | 20.4% | 14% | 8.7% |