6176.T JPX
Brangista Inc.
1W: -1.9%
1M: -6.4%
3M: +8.9%
YTD: +34.0%
1Y: +34.2%
3Y: +26.0%
5Y: +98.6%
¥977.00 ($6.19)
-16.00 (-1.61%)
Weekly Expected Move ±9.0%
¥802
¥889
¥977
¥1065
¥1152
Overview
Chart
Financials
Income Statement
Cash Flow
Balance Sheet
Earnings
Analysis
Technicals
Weather
Peers
Income Trends
Revenue
$5.2B
+7.8% ▲
5Y CAGR: +13.3%
Gross Profit
$3.7B
+4.3% ▲
5Y CAGR: +13.1%
Operating Income
$1.2B
+21.1% ▲
5Y CAGR: +223.2%
Net Income
$657M
+8.3% ▲
EPS (Diluted)
$49.80
+12.2% ▲
EBITDA
$1.2B
+20.6% ▲
Profit Margins
Year-over-Year Growth
View Full Income Statement
| Line Item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Revenue | $3.3B | $3.4B | $4.6B | $4.8B | $5.2B |
| YoY Growth | +18.4% | +2.1% | +35.7% | +5.8% | +7.8% |
| Cost of Revenue | $840M | $956M | $1.3B | $1.2B | $1.4B |
| Gross Profit | $2.5B | $2.4B | $3.3B | $3.6B | $3.7B |
| Gross Margin | 74.5% | 71.6% | 71.6% | 74.8% | 72.2% |
| R&D Expenses | $0 | $0 | $0 | $0 | $0 |
| SG&A Expenses | $2.1B | $2.1B | $2.6B | $2.6B | $2.6B |
| Operating Expenses | $2.1B | $2.1B | $2.7B | $2.7B | $2.6B |
| Operating Income | $350M | $256M | $604M | $951M | $1.2B |
| Operating Margin | 10.6% | 7.6% | 13.3% | 19.7% | 22.2% |
| Interest Expense | $5M | $4M | $3M | $4M | $5M |
| Income Before Tax | $365M | $259M | $602M | $942M | $1.1B |
| Tax Expense | $152M | $81M | $18M | $316M | $351M |
| Net Income | $214M | $179M | $580M | $607M | $657M |
| Net Margin | 6.5% | 5.3% | 12.7% | 12.6% | 12.6% |
| EPS (Diluted) | $15.34 | $12.83 | $41.63 | $44.33 | $49.80 |
| EBITDA | $396M | $292M | $638M | $983M | $1.2B |
| Shares Outstanding | 14M | 14M | 14M | 14M | 13M |