All values in JPY	Aug 2025	Nov 2025	Feb 2026	May 2026
Revenue	897.00M	3.34B	1.18B	1.01B
Cost of goods sold	671.00M	2.62B	1.02B	833.00M
Cost of revenue	671.00M	2.62B	1.02B	833.00M
Research and development expenses	-	-	-	-
Total research and development expenses	-	-	-	-
Selling, general, and admin expenses	158.00M	209.00M	178.00M	183.00M
Operating expense	158.00M	209.00M	178.00M	183.00M
Total operating expenses	829.00M	2.83B	1.20B	1.02B
Operating income	68.00M	506.00M	-17.00M	-6.00M
Other non operating income	-5.00M	-15.00M	-5.00M	-5.00M
EBT including unusual items	54.00M	475.00M	-64.00M	-22.00M
EBT excluding unusual items	54.00M	475.00M	-37.00M	-24.00M
Income tax expense	15.00M	150.00M	-17.00M	-5.00M
Effective tax rate	27.78%	31.58%	26.56%	22.73%
Other operating expenses	-	-	-	-
Net income	39.00M	320.00M	-45.00M	-14.00M
Net profit margin	4.35%	9.60%	-3.80%	-1.39%
Earnings per share	-	-	-	-
Interest and investment income	9.00M	-	7.00M	-
Interest expense	-18.00M	-19.00M	-14.00M	-21.00M
Net interest expenses	-9.00M	-19.00M	-7.00M	-21.00M
Depreciation and amortization charges	-	-	-	-
EBITDA	69.25M	507.50M	-15.50M	-3.00M
Gain or loss from assets sale	-	-	-	-

Ask anything