All values in JPY	Jun 2025	Sep 2025	Dec 2025	Mar 2026
Revenue	4.27B	4.28B	10.37B	13.91B
Cost of goods sold	3.70B	3.77B	8.99B	12.16B
Cost of revenue	3.70B	3.77B	8.99B	12.16B
Research and development expenses	-	-	-	-
Total research and development expenses	-	-	-	-
Selling, general, and admin expenses	588.00M	699.00M	1.36B	1.24B
Operating expense	588.00M	701.00M	1.36B	1.24B
Total operating expenses	4.29B	4.47B	10.36B	13.40B
Operating income	-22.00M	-187.00M	16.00M	511.00M
Other non operating income	-	-1.00M	8.00M	2.00M
EBT including unusual items	-21.00M	-184.00M	7.00M	499.00M
EBT excluding unusual items	-21.00M	-184.00M	7.00M	492.00M
Income tax expense	1.00M	-21.00M	80.00M	180.00M
Effective tax rate	-4.76%	11.41%	1,142.86%	36.07%
Other operating expenses	-	-	-	-
Net income	-27.00M	-165.00M	-79.00M	314.00M
Net profit margin	-0.63%	-3.85%	-0.76%	2.26%
Earnings per share	-	-	-	-
Interest and investment income	3.00M	5.00M	1.00M	4.00M
Interest expense	-	-	-17.00M	-22.00M
Net interest expenses	3.00M	5.00M	-16.00M	-18.00M
Depreciation and amortization charges	-	-	-	-
EBITDA	2.75M	-164.75M	38.25M	644.00M
Gain or loss from assets sale	-	-	-	-

Finance

Research