All values in JPY	Sep 2025	Dec 2025	Mar 2026	Jun 2026
Revenue	1.50B	1.92B	1.85B	1.84B
Cost of goods sold	1.15B	1.47B	1.42B	1.45B
Cost of revenue	1.15B	1.47B	1.42B	1.45B
Research and development expenses	-	-	-	-
Total research and development expenses	-	-	-	-
Selling, general, and admin expenses	387.00M	328.00M	297.00M	344.00M
Operating expense	387.00M	328.00M	297.00M	344.00M
Total operating expenses	1.54B	1.80B	1.72B	1.79B
Operating income	-33.00M	123.00M	134.00M	51.00M
Other non operating income	-6.00M	11.00M	8.00M	2.00M
EBT including unusual items	-49.00M	154.00M	131.00M	15.00M
EBT excluding unusual items	-49.00M	155.00M	124.00M	10.00M
Income tax expense	20.00M	40.00M	35.00M	14.00M
Effective tax rate	-40.82%	25.97%	26.72%	93.33%
Other operating expenses	-	-	-	-
Net income	-69.00M	114.00M	96.00M	1.00M
Net profit margin	-4.59%	5.94%	5.18%	0.05%
Earnings per share	-	-	-	-
Interest and investment income	2.00M	2.00M	1.00M	-
Interest expense	-19.00M	-23.00M	-29.00M	-26.00M
Net interest expenses	-17.00M	-21.00M	-28.00M	-26.00M
Depreciation and amortization charges	-	-	-	-
EBITDA	66.50M	223.00M	250.50M	167.50M
Gain or loss from assets sale	-	-	-	-

Ask anything