All values in JPY	Sep 2025	Dec 2025	Mar 2026	Jun 2026
Revenue	1.68B	2.70B	2.55B	3.15B
Cost of goods sold	1.02B	1.67B	1.59B	1.97B
Cost of revenue	1.02B	1.67B	1.59B	1.97B
Research and development expenses	-	-	-	-
Total research and development expenses	-	-	-	-
Selling, general, and admin expenses	454.00M	389.00M	392.00M	609.00M
Operating expense	454.00M	703.00M	392.00M	609.00M
Total operating expenses	1.47B	2.37B	1.99B	2.58B
Operating income	210.00M	328.00M	561.00M	563.00M
Other non operating income	-135.00M	-12.00M	-196.00M	-19.00M
EBT including unusual items	61.00M	300.00M	346.00M	504.00M
EBT excluding unusual items	61.00M	300.00M	346.00M	504.00M
Income tax expense	32.00M	173.00M	117.00M	181.00M
Effective tax rate	52.46%	57.67%	33.81%	35.91%
Other operating expenses	-	-	-	-
Net income	29.00M	127.00M	229.00M	323.00M
Net profit margin	1.72%	4.71%	8.99%	10.27%
Earnings per share	-	-	-	-
Interest and investment income	2.00M	1.00M	1.00M	1.00M
Interest expense	-16.00M	-17.00M	-20.00M	-41.00M
Net interest expenses	-14.00M	-16.00M	-19.00M	-40.00M
Depreciation and amortization charges	-	-	-	-
EBITDA	228.00M	344.25M	577.25M	583.00M
Gain or loss from assets sale	-	-	-	-

Ask anything