All values in JPY	Sep 2025	Dec 2025	Mar 2026	Jun 2026
Revenue	6.52B	6.78B	6.71B	6.97B
Cost of goods sold	5.52B	5.77B	5.69B	5.93B
Cost of revenue	5.52B	5.77B	5.69B	5.93B
Research and development expenses	-	-	-	-
Total research and development expenses	-	-	-	-
Selling, general, and admin expenses	743.00M	787.00M	750.00M	834.00M
Operating expense	743.00M	787.00M	793.00M	834.00M
Total operating expenses	6.26B	6.56B	6.49B	6.76B
Operating income	253.00M	217.00M	222.00M	204.00M
Other non operating income	2.00M	-	-	-19.00M
EBT including unusual items	320.00M	206.00M	210.00M	164.00M
EBT excluding unusual items	246.00M	206.00M	210.00M	164.00M
Income tax expense	85.00M	58.00M	58.00M	78.00M
Effective tax rate	26.56%	28.16%	27.62%	47.56%
Other operating expenses	-	-	-	-
Net income	229.00M	148.00M	152.00M	86.00M
Net profit margin	3.51%	2.18%	2.27%	1.23%
Earnings per share	-	-	-	-
Interest and investment income	4.00M	1.00M	4.00M	-
Interest expense	-11.00M	-12.00M	-13.00M	-12.00M
Net interest expenses	-7.00M	-11.00M	-9.00M	-12.00M
Depreciation and amortization charges	-	-	43.00M	-
EBITDA	272.00M	247.00M	244.25M	226.25M
Gain or loss from assets sale	-	-	-	-

Ask anything