All values in JPY	Jul 2025	Oct 2025	Jan 2026	Apr 2026
Revenue	564.50M	564.50M	761.50M	761.50M
Cost of goods sold	397.50M	397.50M	508.50M	508.50M
Cost of revenue	397.50M	397.50M	508.50M	508.50M
Research and development expenses	-	-	-	-
Total research and development expenses	-	-	-	-
Selling, general, and admin expenses	161.50M	161.50M	194.50M	194.50M
Operating expense	161.50M	161.50M	194.50M	194.50M
Total operating expenses	559.00M	559.00M	703.00M	703.00M
Operating income	5.50M	5.50M	58.50M	58.50M
Other non operating income	-500.00K	-500.00K	-5.50M	-5.50M
EBT including unusual items	-	-	47.00M	47.00M
EBT excluding unusual items	-	-	47.50M	47.50M
Income tax expense	-	-	15.00M	15.00M
Effective tax rate	-	-	31.91%	31.91%
Other operating expenses	-	-	-	-
Net income	-	-	32.00M	32.00M
Net profit margin	-	-	4.20%	4.20%
Earnings per share	-	-	-	-
Interest and investment income	-	-	-	-
Interest expense	-5.00M	-5.00M	-5.50M	-5.50M
Net interest expenses	-5.00M	-5.00M	-5.50M	-5.50M
Depreciation and amortization charges	-	-	-	-
EBITDA	10.50M	10.50M	67.50M	67.50M
Gain or loss from assets sale	-	-	500.00K	500.00K

Finance

Research