All values in JPY	Sep 2025	Dec 2025	Mar 2026	Jun 2026
Revenue	315.00M	941.00M	745.00M	371.00M
Cost of goods sold	236.00M	751.00M	587.00M	279.00M
Cost of revenue	236.00M	751.00M	587.00M	279.00M
Research and development expenses	-	-	-	-
Total research and development expenses	-	-	-	-
Selling, general, and admin expenses	134.00M	142.00M	138.00M	127.00M
Operating expense	134.00M	142.00M	138.00M	127.00M
Total operating expenses	370.00M	893.00M	725.00M	406.00M
Operating income	-55.00M	48.00M	20.00M	-35.00M
Other non operating income	1.00M	1.00M	-	1.00M
EBT including unusual items	-53.00M	49.00M	21.00M	-34.00M
EBT excluding unusual items	-54.00M	49.00M	21.00M	-34.00M
Income tax expense	-	5.00M	4.00M	1.00M
Effective tax rate	-	10.20%	19.05%	-2.94%
Other operating expenses	-	-	-	-
Net income	-53.00M	44.00M	17.00M	-35.00M
Net profit margin	-16.83%	4.68%	2.28%	-9.43%
Earnings per share	-	-	-	-
Interest and investment income	-	-	1.00M	-
Interest expense	-	-	-	-
Net interest expenses	-	-	1.00M	-
Depreciation and amortization charges	-	-	-	-
EBITDA	-50.25M	53.00M	24.75M	-29.75M
Gain or loss from assets sale	-	-	-	-

Ask anything