All values in JPY	Aug 2025	Nov 2025	Feb 2026	May 2026
Revenue	15.35B	17.34B	15.18B	16.74B
Cost of goods sold	12.20B	13.90B	12.29B	13.31B
Cost of revenue	12.20B	13.90B	12.29B	13.31B
Research and development expenses	-	-	-	-
Total research and development expenses	-	-	-	-
Selling, general, and admin expenses	3.18B	3.49B	3.16B	3.51B
Operating expense	3.18B	3.49B	3.16B	3.51B
Total operating expenses	15.38B	17.39B	15.44B	16.82B
Operating income	-30.00M	-51.00M	-267.00M	-75.00M
Other non operating income	27.00M	11.00M	-7.00M	1.00M
EBT including unusual items	42.00M	-389.00M	-252.00M	675.00M
EBT excluding unusual items	74.00M	-4.00M	-451.00M	-165.00M
Income tax expense	107.00M	-90.00M	78.00M	96.00M
Effective tax rate	254.76%	23.14%	-30.95%	14.22%
Other operating expenses	-	-	-	-
Net income	-105.00M	-357.00M	-314.00M	545.00M
Net profit margin	-0.68%	-2.06%	-2.07%	3.26%
Earnings per share	-	-	-	-
Interest and investment income	154.00M	78.00M	24.00M	3.00M
Interest expense	-36.00M	-36.00M	-41.00M	-48.00M
Net interest expenses	118.00M	42.00M	-17.00M	-45.00M
Depreciation and amortization charges	-	-	-	-
EBITDA	498.75M	443.00M	227.00M	431.50M
Gain or loss from assets sale	-	-	-	-

Ask anything