All values in JPY	Sep 2025	Dec 2025	Mar 2026	Jun 2026
Revenue	930.00M	1.06B	1.46B	907.00M
Cost of goods sold	326.00M	416.00M	693.00M	298.00M
Cost of revenue	326.00M	416.00M	693.00M	298.00M
Research and development expenses	-	-	99.00M	-
Total research and development expenses	-	-	-	-
Selling, general, and admin expenses	320.00M	288.00M	198.00M	424.00M
Operating expense	320.00M	288.00M	310.00M	424.00M
Total operating expenses	646.00M	704.00M	1.00B	722.00M
Operating income	284.00M	355.00M	460.00M	185.00M
Other non operating income	4.00M	3.00M	2.00M	-
EBT including unusual items	313.00M	369.00M	515.00M	172.00M
EBT excluding unusual items	313.00M	369.00M	515.00M	172.00M
Income tax expense	68.00M	84.00M	142.00M	51.00M
Effective tax rate	21.73%	22.76%	27.57%	29.65%
Other operating expenses	-	-	-	-
Net income	245.00M	285.00M	373.00M	121.00M
Net profit margin	26.34%	26.91%	25.50%	13.34%
Earnings per share	-	-	-	-
Interest and investment income	2.00M	-	4.00M	-
Interest expense	-	-	-	-
Net interest expenses	2.00M	-	4.00M	-
Depreciation and amortization charges	-	-	-	-
EBITDA	298.50M	365.75M	476.00M	201.00M
Gain or loss from assets sale	-	-	-	-

Ask anything