Rankings Pricing

BrainPad Inc.【JP:3655】Income statement

Market cap

¥60.4B

P/E ratio

49.7x

Summary Financials Dividends History Ownership Workforce

Income statement Balance sheet Cash flow Other

	2011/06	2012/06	2013/06	2014/06	2015/06	2016/06	2017/06	2018/06	2019/06	2020/06	2021/06	2022/06	2023/06	2024/06	2025/06
Revenue	1,347	1,946	2,082	2,541	2,713	2,899	3,528	4,332	5,677	6,621	7,101	8,561	9,798	10,561	11,772
Revenue growth (%)	-
Cost of revenue	-	-	-	1,503	1,648	1,647	2,107	2,318	2,855	3,605	3,922	4,680	5,867	5,857	6,126
Gross profit	-	-	-	1,038	1,065	1,252	1,421	2,014	2,822	3,017	3,179	3,881	3,931	4,704	5,646
Gross margin (%)	-	-	-
Operating margin (%)	-	-	-
Operating expenses	-	-	-	857	915	1,039	1,273	1,429	1,637	1,956	2,328	2,736	3,250	3,355	4,070
Operating income	-	-	-	181	149	213	148	585	1,185	1,061	851	1,145	681	1,349	1,576
Income before tax	185	315	164	154	99	230	144	596	1,214	1,079	884	1,167	752	1,358	1,626
Pretax margin (%)	13.7	16.2	7.9	6.1	3.7	7.9	4.1	13.8	21.4	16.3	12.4	13.6	7.7	12.9	13.8
Provision for income taxes	-	-	-	88	48	85	21	190	319	319	256	255	271	484	562
Effective tax rate (%)	-	-	-
Net income	107	182	93	66	-18	106	151	407	881	858	601	803	515	909	1,064
Net income margin (%)
Earnings per share	20.97	29.26	14.05	9.89	-2.65	15.65	22.36	60.18	130.3	120.46	80.99	36.53	23.72	42.25	49.81
Diluted EPS	-	28.46	13.66	9.48	-	15.46	22.3	-	119.74	115.85	-	-	-	-	-
Dividend payout ratio (%)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Dividend per share	-	-	-	-	-	-	-	-	-	-	-	-	8	8	8
EBITDA	-	-	-
EBITDA margin (%)	-	-	-

Raw aggregated data