All values in JPY	Sep 2025	Dec 2025	Mar 2026	Jun 2026
Revenue	2.72B	2.85B	3.22B	2.77B
Cost of goods sold	1.67B	1.80B	2.06B	1.77B
Cost of revenue	1.67B	1.80B	2.06B	1.77B
Research and development expenses	-	-	-	-
Total research and development expenses	-	-	-	-
Selling, general, and admin expenses	441.00M	426.00M	488.00M	503.00M
Operating expense	441.00M	426.00M	495.00M	503.00M
Total operating expenses	2.12B	2.23B	2.56B	2.27B
Operating income	608.00M	618.00M	660.00M	500.00M
Other non operating income	-1.00M	3.00M	-6.00M	-2.00M
EBT including unusual items	587.00M	619.00M	687.00M	491.00M
EBT excluding unusual items	587.00M	621.00M	694.00M	491.00M
Income tax expense	203.00M	205.00M	199.00M	170.00M
Effective tax rate	34.58%	33.12%	28.97%	34.62%
Other operating expenses	-	-	7.00M	-
Net income	384.00M	414.00M	488.00M	321.00M
Net profit margin	14.10%	14.54%	15.18%	11.58%
Earnings per share	-	-	-	-
Interest and investment income	1.00M	-	7.00M	-
Interest expense	-4.00M	-5.00M	-6.00M	-5.00M
Net interest expenses	-3.00M	-5.00M	1.00M	-5.00M
Depreciation and amortization charges	-	-	-	-
EBITDA	622.50M	637.00M	675.00M	515.00M
Gain or loss from assets sale	-	-	-	-

Ask anything