Japan Airport Terminal Co., Ltd.TSE: 9706

Financial Report for the First Quarter of the Fiscal Year Ending March 31, 2026 (FY2025) (Consolidated)

· Issued by Japan Airport Terminal Co., Ltd.


Financial Report for the First Quarter of the Fiscal Year Ending March 31, 2026 (FY2025) [J-GAAP] (Consolidated)

August 6, 2025 Company name: Japan Airport Terminal Co., Ltd. ("the Company") Listed stock exchange: Tokyo, Prime Market Code number: 9706 URL: https://www.tokyo-airport-bldg.co.jp/company/en/ Representative: Kazuhito Tanaka, Representative Director and President

Contact: Isamu Jinguji, Director and Senior Managing Executive Officer TEL 03-5757-8409

Scheduled date of commencing dividend payment: -Supplementary materials on financial results (yes/no): Yes

Holding of quarterly investors' meeting (yes/no): Yes (for institutional investors and financial analysts)

(Figures are rounded down to the nearest million yen.)

  1. Consolidated Financial Results for the First Three Months of FY2025 (April 1, 2025 to June 30, 2025)

    1. Consolidated Business Results (Cumulative) (%: Change from the same period of the previous year)

      Operating revenues

      Operating income

      Ordinary income

      Net income attributable to owners of the parent

      Millions of yen

      %

      Millions of yen

      %

      Millions of yen

      %

      Millions of yen

      %

      First Three Months of FY2025

      68,846

      5.6

      10,248

      (6.6)

      9,897

      (7.6)

      6,264

      2.2

      FY2024

      65,337

      42.0

      10,926

      97.9

      10,712

      113.6

      6,131

      73.5

      (Note)Comprehensive income: First three months of FY2025

      First three months of FY2024

      ¥8,733 million

      ¥8,117 million

      (7.6%)

      (85.2%)

      Net income per share

      Diluted net income per share

      Yen

      Yen

      First Three Months of FY2025

      67.51

      -

      FY2024

      65.83

      -

    2. Consolidated Financial Position

      Total assets

      Net assets

      Equity capital to total

      assets

      Net assets per share

      Millions of yen

      Millions of yen

      %

      Yen

      As of June 30, 2025

      473,654

      201,921

      39.9

      2,037.22

      As of March 31, 2025

      469,955

      198,347

      39.9

      2,019.12

      (Reference) Equity capital: As of June 30, 2025 ¥189,062million As of March 31, 2025 ¥187,383million

  2. Dividends

    Dividends per share

    Q1-End

    Q2-End

    Q3-End

    Year-End

    Annual

    Yen

    Yen

    Yen

    Yen

    Yen

    FY2024

    -

    35.00

    -

    55.00

    90.00

    FY2025

    -

    FY2025 (Forecast)

    45.00

    -

    45.00

    90.00

    (Note 1) Revisions to the most recently announced dividends forecast for FY2025: No

  3. Forecast of Consolidated Financial Results for FY2025 (April 1, 2025 to March 31, 2026)

(%: Change from the same period of the previous year)

Operating revenues

Operating income

Ordinary income

Net income attributable to owners of the parent

Net income per share

Millions of yen

%

Millions of yen

%

Millions of yen

%

Millions of yen

%

Yen

First half

148,600

12.8

20,400

(3.3)

19,400

(4.4)

12,600

5.1

135.77

Full-year

300,000

11.1

40,500

5.0

38,500

7.8

24,500

(10.8)

264.00

(Note) Revisions to the most recently announced forecast of consolidated financial results for FY2025: No

  • Notes

    1. Significant changes in subsidiaries during the period under review (changes in specified subsidiaries involving changes in scope of consolidation): No

      New: None Excluded: None

    2. Adoption of special accounting methods for the preparation of quarterly consolidated financial statements: Yes

      (Note) For details, please refer to page 11 of the appendix materials "2. Quarterly Consolidated Financial Statements and Notes

    3. Notes on Quarterly Consolidated Financial Statements: Adoption of Special Accounting Methods for Preparation of Quarterly Consolidated Financial Statements."

  1. Changes in accounting policies, accounting estimates, and restatement of revisions

    1. Changes in accounting policies due to revisions to accounting standards, etc.: None

    2. Changes in accounting policies other than 1) above: None

    3. Changes in accounting estimates: None

    4. Restatement of revisions: None

      As of June 30,

      2025

      93,145,400shares

      As of March 31,

      2025

      93,145,400shares

      As of June 30,

      2025

      340,886shares

      As of March 31,

      2025

      340,876shares

      First quarter of

      FY2025

      92,804,524shares

      First quarter of

      FY2024

      93,136,047shares

  2. Number of shares outstanding (common stock)

    1. Number of shares outstanding at the period-end (including treasury stock):

    2. Number of treasury stock at the period-end:

    3. Average number of shares outstanding (quarterly consolidated cumulative period):

(Note) The Company introduced the Board Incentive Plan (BIP) Trust. The number of shares held by the trust is included in the treasury stock.

*Review of the attached quarterly consolidated financial report by certified public accountants or auditing firms: No

*Statements regarding the proper use of financial forecast and other special remarks Notes on the use of forward-looking statements

The forecast of the business results reported herein was prepared based on information the Company had in its possession as of the time this report was prepared and on certain assumptions judged to be reasonable. The Company makes no guarantee that these figures will be achieved. Actual results may differ significantly from forecasts due to various factors.

Supplementary materials on financial results and details of presentation at investors' meeting

Interim investors' meeting is planned to be held on Thursday, August 7, 2025, for securities analysts. Presentation materials used in the meeting will be promptly posted on the Company's website following the meeting.

Contents of the Appendix Materials

  1. Qualitative Information on Consolidated Financial Results for the First Three Months of FY2025

    (April 1, 2025 to June 30, 2025) 2

    1. Explanation of Operating Results 2

    2. Explanation of Financial Position 6

    3. Explanation of Consolidated Financial Forecasts and Other Forward-looking Statements ……………………………. 6

  2. Quarterly Consolidated Financial Statements and Notes 7

    1. Quarterly Consolidated Balance Sheets 7

    2. Quarterly Consolidated Statements of Income and Quarterly Consolidated Statements of Comprehensive Income 9

      Quarterly Consolidated Statements of Income9

      Quarterly Consolidated Statements of Comprehensive Income10

    3. Notes on Quarterly Consolidated Financial Statements 11

(Notes on the Premise of a Going Concern) 11

(Notes on a Significant Change in Shareholders' Equity) 11

(Adoption of Special Accounting Methods for Preparation of Quarterly Consolidated Financial Statements) 11

(Notes on Quarterly Consolidate Statements of Cash Flows) 11

(Change in Presentation Method) 11

(Segment Information) 12

  1. Qualitative Information on Consolidated Financial Results for the First Three Months of FY2025 (April 1, 2025 to June 30, 2025)

    Regarding the compliance violation case announced in "Notice Regarding Receipt of the Special Investigation Committee's Investigation Report" on May 9, 2025, the Company took the administrative warning from the Special Investigation

    Committee and the matters pointed out by the MLIT very seriously and passed a resolution to take measures to prevent

    recurrence at the Board of Directors' meeting held on June 12, and also decided on disciplinary actions for directors to clarify management responsibilities. Going forward, we will ensure implementation of measures to prevent recurrence and make every effort to restore trust in order to win back the confidence of our shareholders, customers, and other involved parties.

    1. Explanation of Operating Results

      During the first three months of the fiscal year ending March 31, 2026, the Japanese economy has been gradually

      recovering, although the economy faces uncertainties caused by factors such as U.S. trade policies. Looking ahead, while improvements in the situation surrounding labor and income and the effects of various policies are expected to support the

      gradual recovery trend, there is increasing risk of an economic downturn due to the impact of U.S. trade policies. There is also a risk that the impact on consumer spending, such as from a downturn in consumer confidence caused by continued price

      increases, will put downward pressure on the economy. Moreover, it is necessary to pay further attention to volatility in the financial and capital markets among other factors.

      The airline industry continued to see an increasing number of foreign tourists visiting Japan, and domestic and international passenger volumes grew strongly, exceeding last year's levels.

      Under these circumstances, to achieve the long-term vision, "To Be a World Best Airport," the JAT Group is steadily executing various measures outlined in the Medium-Term Business Plan.

      In terms of facilities, we worked on developing a safe, comfortable, and advanced airport by continuing to make energy-saving improvements to air conditioning units and lighting equipment, make facilities and material handling equipment

      earthquake-resistant, and upgrade facilities. We continued striving to improve passenger convenience: We installed large-sized digital signage displays in the departure lobby for domestic flights to disseminate information regarding flights as well as congestion at security checkpoints and added and enhanced functions of EV chargers in the P1 and P4 parking areas. In

      Terminal 2, where the satellite building on the north side was connected to the main building, we ended the swing operations between domestic and international flights at some spots on the south side depending on the time of day and dedicated them to international flights. Further, in response to expansion of aviation demand in the future, we are steadily going ahead with the construction of the satellite building on the north side of Terminal 1, aiming for commencement of operations around summer 2026.

      In terms of sales, we opened Aloha Taco Company, a Hawaiian taco restaurant, in Terminal 2 for domestic flights. In

      Terminal 1, we are reorganizing and improving the food court. For international flights, we promoted expansion of working hours of duty-free stores to capture demand amid declining appetite for luxury items among foreign tourists visiting Japan. We also expanded and refurbished the Hermès and Chanel boutiques and enhanced the lineup in Terminal 3 to attract more customers. We also held events with products tailored to passenger attributes and installed limited-time pop-up shops as part of efforts to increase sales. In the EC business, we opened "Paq and Mog" HANEDA Shopping Store, an online shop by

      Grapestone Co., Ltd., in HANEDA Shopping, the official online store of Haneda Airport.

      In terms of management foundation, the Company has been strengthening corporate governance and working on reform of management structure, formulation of a succession plan for top executive officers, improvement of transparency in the nomination process, review of the Nomination Advisory Committee, strengthening of checks and balances for top management, and reform of its organizational culture as stated among the measures to prevent recurrence. In July 2025, we established the Management Improvement Committee and Corporate Governance Committee to develop effective internal checking functions as well as a sound and highly transparent governance structure. As for human capital, the Company has been implementing the human resource strategy by positioning human resources with expertise in airport operations, who exhibit frontier spirit and keep taking on new challenges, as the most important asset. In terms of financial strategy, the Company largely achieved 40% in equity ratio, which is a target set under the Medium-Term Business Plan, to respond to the step-up interest rate of the hybrid loan. At the same time, we will consider the optimum capital composition together with the

      future capital investment plan and shareholder return policy to strengthen the cost of capital-conscious management.

      As a result of the above, with respect to the consolidated financial results for the first three months of the fiscal year ending March 31, 2026, operating revenues were ¥68,997 million (an increase of 5.6% year-on-year), as facility user charges revenue increased, while sales at duty-free stores declined compared with the same period a year ago when they were extremely strong. Operating income was ¥10,204 million (a decrease of 6.6% year-on-year), ordinary income was ¥9,897 million (a decrease of 7.6% year-on-year) and quarterly net income attributable to owners of the parent was ¥6,264 million (an increase of 2.2% year-on-year).

      (Millions of yen)

      Operating Results

      First three months of FY2024 (from April 1, 2024 to June 30,

      2024)

      First three months of FY2025 (from April 1, 2025 to June 30,

      2025)

      Year-on-Year (%)

      Operating revenues

      65,337

      68,997

      5.6

      Facilities Management

      24,691

      27,691

      12.2

      Merchandise Sales

      36,767

      37,006

      0.6

      Food and Beverage

      3,879

      4,299

      10.8

      Operating income

      10,926

      10,204

      (6.6)

      Ordinary income

      10,712

      9,897

      (7.6)

      Net income attributable to owners of the parent

      6,131

      6,264

      2.2

      Haneda Airport Passenger Terminal was awarded the world's highest standard "5-star Airport" rating for the tenth

      consecutive year in the "World Airport Star Rating" conducted by SKYTRAX of the United Kingdom. In the World Airport Awards 2025, we were awarded first place in the World's Cleanest Airports category (for the 10th consecutive year), World's Best Domestic Airports category (for the 13th consecutive year), and World's Best PRM* & Accessible Facilities category (for the seventh consecutive year). In addition, Haneda Airport was ranked second in the Best Airports in Asia category, a

      comprehensive evaluation of airports in Asia, and fourth in the World's Best Airports category, a comprehensive evaluation of airports. (*PRM: Persons with reduced mobility, which refers to the elderly and persons with disabilities or injuries.)

      The JAT Group will continue to strive to improve convenience, comfort, and functionality while establishing absolute safety at the passenger terminal, which is a social infrastructure, and to contribute to the continuous creation of value at Haneda Airport and the further growth of air transportation, thereby enhancing our corporate value.

      Overview by Segment

      The following is a breakdown of earnings by segment. Note that the figures for operating revenues of each segment include intersegment sales and the figures for operating income are equivalent to those for segment income.

      [Facilities Management]

      (Millions of yen)

      Operating Results

      First three months of FY2024 (from April 1, 2024 to June 30,

      2024)

      First three months of FY2025 (from April 1, 2025 to June 30,

      2025)

      Year-on-Year (%)

      Sales to external customers

      24,691

      27,691

      12.2

      Rent revenue

      5,081

      5,380

      5.9

      Facility user charges revenue

      14,086

      15,975

      13.4

      Other revenues

      5,522

      6,335

      14.7

      Intersegment sales and transfers

      799

      621

      (22.3)

      Total of operating revenues

      25,490

      28,312

      11.1

      Segment income

      5,287

      6,155

      16.4

      Rent revenue increased from the previous year primarily due to the increase in rent income on a percentage basis and rent revision for domestic flights.

      Facility user charges revenue increased from the previous year due to the increase in the number of passengers and the revision to passenger service facility charge revenues for domestic flights.

      Other revenues increased from the previous year primarily due to the increase in paid lounge sales, and advertisement revenue.

      On the expenses side, there was depreciation following the opening of the connection between the satellite building on the north side of Terminal 2 and the main building and an increase in the cost for terminal maintenance and management reflecting rising prices.

      As a result, operating revenues from facilities management operations totaled ¥28,312 million (an increase of 11.1% year-on- year). Operating income for the segment came to ¥6,155 million (an increase of 16.4% year-on-year).

      [Merchandise Sales]

      (Millions of yen)

      Operating Results

      First three months of FY2024 (from April 1, 2024 to June 30,

      2024)

      First three months of FY2025 (from April 1, 2025 to June 30,

      2025)

      Year-on-Year (%)

      Sales to external customers

      36,767

      37,006

      0.6

      Sales at domestic terminal stores

      3,207

      3,629

      13.2

      Sales at international terminal stores

      24,739

      23,154

      (6.4)

      Other revenues

      8,821

      10,221

      15.9

      Intersegment sales and transfers

      416

      377

      (9.3)

      Total of operating revenues

      37,184

      37,383

      0.5

      Segment income

      8,034

      6,634

      (17.4)

      Sales at domestic terminal stores increased from the previous year owing to an increase in the number of passengers for domestic flights and the stores capitalizing on passenger demand by hosting events.

      Sales at international terminal stores declined from the previous year as sales at brand boutiques in particular declined, reflecting a correction of the weaker yen compared with the extremely strong sales at duty-free shops in the previous year.

      Other revenues increased from the previous year because of the increase in wholesale revenue from other airports due to the

      increase in foreign passengers visiting Japan.

      On the expenses side, the cost of goods sold increased as wholesale sales, which have a relatively high cost of sales ratio, rose while labor costs and rent expenses at business bases other than Haneda Airport also increased. As a result, operating

      revenues from merchandise sales operations were ¥37,383 million (an increase of 0.5% year-on-year), and operating income for the segment was ¥6,634 million (a decrease of 17.4% year-on-year).

      [Food and Beverage]

      (Millions of yen)

      Operating Results

      First three months of FY2024 (from April 1, 2024 to June 30,

      2024)

      First three months of FY2025 (from April 1, 2025 to June 30,

      2025)

      Year-on-Year (%)

      Sales to external customers

      3,879

      4,299

      10.8

      Sales from food and

      beverage stores

      1,981

      2,067

      4.3

      Sales from in-flight meals

      1,604

      1,862

      16.1

      Other revenues

      293

      370

      26.1

      Intersegment sales and transfers

      216

      239

      10.7

      Total of operating revenues

      4,095

      4,539

      10.8

      Segment income

      31

      198

      528.1

      Sales from food and beverage operations increased from the previous year primarily due to normalization of restaurant operations, which were shortened in the previous year, and extension of operating hours in addition to the increase in the number of passengers.

      Sales from in-flight meals increased from the previous year due to increase in passenger volume of the foreign carriers at Haneda Airport and Narita Airport.

      As a result, operating revenues from food and beverage operations totaled ¥4,539 million (an increase of 10.8% year-on-year). Operating income for the segment came to ¥198 million (an increase of 528.1% year-on-year) in spite of the impacts from soaring prices of rice and other food ingredients as well as the increase in labor costs.

    2. Explanation of Financial Position [Assets]

      Current assets declined by ¥4,201 million from the previous fiscal year end to ¥126,732 million. This was primarily due to a decline in cash and deposits as a result of payment of dividends and repayment of loans payable. Fixed assets increased by

      ¥7,900 million from the previous fiscal year end to ¥346,922 million. This was primarily due to acquisition of fixed assets. As a result, total assets increased by ¥3,698 million from the end of the previous fiscal year to ¥473,654 million.

      [Liabilities]

      Total liabilities increased by ¥125 million from the previous fiscal year end to ¥271,733 million. This was primarily due to an increase in accrued expenses for acquisition of fixed assets.

      [Net Assets]

      Total net assets increased by ¥3,573 million from the previous fiscal year end to ¥201,921 million. This was primarily due to the increase in retained earnings and non-controlling interests despite the payment of dividends.

      As a result, the equity ratio was 39.9% (compared with 39.9% at the end of the previous fiscal year).

    3. Explanation of Consolidated Financial Forecasts and Other Forward-looking Statements

      The Company made no changes to the consolidated financial forecasts for the first half and full year announced on May 9, 2025.

  2. Quarterly Consolidated Financial Statements and Notes

    1. Quarterly Consolidated Balance Sheets

      (Millions of yen)

      FY2024

      (As of March 31, 2025)

      First three months of FY2025 (As of June 30, 2025)

      ASSETS

      Current assets

      Cash and deposits

      85,908

      82,860

      Accounts receivable

      27,387

      26,041

      Merchandise and finished products

      11,148

      11,657

      Raw materials and stored goods

      328

      343

      Other extraordinary gains

      6,310

      5,987

      Allowance for doubtful accounts

      (150)

      (158)

      Total current assets

      130,933

      126,732

      Fixed assets

      Tangible fixed assets

      Buildings and structures

      593,957

      595,190

      Accumulated depreciation and impairment

      loss

      (380,574)

      (385,875)

      Buildings and structures (net)

      213,383

      209,314

      Machinery, equipment and vehicles

      37,419

      37,800

      Accumulated depreciation and impairment

      loss

      (25,028)

      (25,534)

      Machinery, equipment and vehicles (net)

      12,391

      12,266

      Land

      12,907

      12,907

      Lease assets

      3,901

      3,944

      Accumulated depreciation and impairment

      loss

      (2,888)

      (2,990)

      Lease assets (net)

      1,013

      953

      Construction in progress

      16,184

      29,161

      Other extraordinary gains

      74,848

      75,066

      Accumulated depreciation and impairment

      loss

      (62,562)

      (63,436)

      Other tangible fixed assets (net)

      12,285

      11,629

      Total tangible fixed assets

      268,165

      276,233

      Intangible fixed assets

      Leasehold right

      25,981

      25,520

      Other extraordinary gains

      4,645

      4,340

      Total intangible fixed assets

      30,627

      29,860

      Investments and other assets

      Investment securities

      22,766

      23,638

      Deferred tax assets

      11,555

      11,309

      Net defined benefit assets

      2,224

      2,261

      Other extraordinary gains

      4,131

      4,067

      Allowance for doubtful accounts

      (449)

      (449)

      Total investments and other assets

      40,228

      40,827

      Total fixed assets

      339,021

      346,922

      TOTAL ASSETS

      469,955

      473,654

      (Millions of yen)

      FY2024

      (As of March 31, 2025)

      First three months of FY2025 (As of June 30, 2025)

      LIABILITIES

      Current liabilities

      Accounts payable

      13,496

      13,133

      Short-term loans payable

      14,358

      14,242

      Accrued expenses

      15,600

      16,570

      Income taxes payable

      4,615

      2,259

      Allowance for employees' bonuses

      2,903

      1,295

      Allowance for directors' bonuses

      356

      91

      Other extraordinary gains

      17,722

      24,089

      Total current liabilities

      69,053

      71,682

      Fixed liabilities

      Bonds

      56,832

      56,793

      Long-term loans payable

      134,541

      132,503

      Lease obligations

      664

      606

      Deferred tax liabilities

      518

      214

      Provision for share awards

      458

      593

      Net defined benefit liabilities

      4,551

      4,654

      Asset retirement obligations

      644

      646

      Other extraordinary gains

      4,342

      4,038

      Total fixed liabilities

      202,554

      200,051

      TOTAL LIABILITIES

      271,608

      271,733

      NET ASSETS

      Shareholders' equity

      Common stock

      38,126

      38,126

      Capital surplus

      54,083

      54,083

      Retained earnings

      92,678

      93,820

      Treasury stock

      (1,653)

      (1,653)

      Total shareholders' equity

      183,235

      184,377

      Accumulated other comprehensive income

      Valuation difference on available-for-sale securities

      3,103

      3,647

      Deferred gains (losses) on hedges

      69

      58

      Foreign currency translation adjustment

      198

      175

      Remeasurements of defined benefit plans

      776

      803

      Total accumulated other comprehensive income

      4,148

      4,684

      Non-controlling interests

      10,963

      12,858

      TOTAL NET ASSETS

      198,347

      201,921

      TOTAL LIABILITIES AND NET ASSETS

      469,955

      473,654

    2. Quarterly Consolidated Statements of Income and Quarterly Consolidated Statements of Comprehensive Income

      Quarterly Consolidated Statements of Income

      (Millions of yen)

      First three months of FY2024 (from April 1, 2024

      to June 30, 2024)

      First three months of FY2025 (from April 1, 2025

      to June 30, 2025)

      Operating revenues

      Rent revenue

      5,081

      5,380

      Facility user charges revenue

      14,086

      15,975

      Other revenues

      5,716

      6,594

      Sale of merchandise

      36,718

      36,926

      Sale of food and beverage

      3,733

      4,119

      Total operating revenues

      65,337

      68,997

      Cost of sales

      Cost of sales of merchandise

      21,301

      22,132

      Cost of sales of food and beverage

      2,129

      2,371

      Total cost of sales

      23,430

      24,504

      Gross profit

      41,906

      44,493

      Selling, general and administrative expenses

      30,980

      34,288

      Operating income

      10,926

      10,204

      Non-operating income

      Interest income

      47

      19

      Dividends income

      333

      135

      Equity in earnings of affiliates

      45

      205

      Other

      252

      338

      Total non-operating income

      678

      699

      Non-operating expenses

      Interest expenses

      819

      885

      Loss on retirement of fixed assets

      47

      27

      Miscellaneous expenses

      26

      93

      Total non-operating expenses

      893

      1,006

      Ordinary income

      10,712

      9,897

      Extraordinary gains

      National subsidies

      87

      67

      Total extraordinary gains

      87

      67

      Extraordinary loss

      Loss on reduction entry of fixed assets

      84

      51

      Loss on valuation of investment securities

      500

      -

      Total extraordinary loss

      584

      51

      Quarterly income before income taxes and non-controlling

      interests

      10,215

      9,913

      Income taxes - current

      1,810

      1,714

      Quarterly income

      8,404

      8,199

      Quarterly net income attributable to non-controlling

      interests

      2,273

      1,934

      Net income attributable to owners of the parent

      6,131

      6,264

      Quarterly Consolidated Statements of Comprehensive Income

      (Millions of yen)

      First three months of FY2024 (from April 1, 2024

      to June 30, 2024)

      First three months of FY2025 (from April 1, 2025

      to June 30, 2025)

      Quarterly income

      8,404

      8,199

      Other comprehensive income

      Valuation difference on available-for-sale securities

      (364)

      557

      Deferred gains (losses) on hedges

      73

      (22)

      Foreign currency translation adjustment

      27

      (22)

      Remeasurements of defined benefit plans

      (22)

      (17)

      Share of other comprehensive income of associates

      accounted for using equity method

      (0)

      39

      Total other comprehensive income

      (287)

      533

      Comprehensive income

      8,117

      8,733

      Comprehensive income attributable to:

      Comprehensive income attributable to owners of the

      parent

      5,804

      6,801

      Comprehensive income attributable to non-controlling

      interests

      2,313

      1,931

    3. Notes on Quarterly Consolidated Financial Statements (Notes on the Premise of a Going Concern)

      Not applicable

      (Notes on a Significant Change in Shareholders' Equity)

      Not applicable

      (Adoption of Special Accounting Methods for Preparation of Quarterly Consolidated Financial Statements)

      Calculation of tax expenses

      The effective tax rate on income before taxes for the consolidated fiscal year including the first quarter after the application of tax effect accounting is reasonably estimated, and that estimated rate is applied to quarterly income before taxes to calculate estimated tax expenses. However, in cases where the use of such an estimated effective tax rate would result in a significant lack of rationality, the statutory effective tax rate is applied.

      (Notes on Quarterly Consolidate Statements of Cash Flows)

      Quarterly consolidated statements of cash flows for the first three months of the fiscal year ending March 31, 2026 have not been prepared. Depreciation and amortization (including amortization related to intangible assets) for the first three months of the current fiscal year is as follows:

      (Millions of yen)

      First three months of FY2024 (from April 1, 2024 to June 30, 2024)

      First three months of FY2025 (from April 1, 2025 to June 30, 2025)

      Depreciation 6,902 7,560

      (Change in Presentation Method)

      Quarterly Consolidated Statements of Income

      Starting the first quarter of the current consolidated fiscal year, we adopted a method to collectively record "Selling, general and administrative expenses," rather than categorizing and recording them under separate expense items, to improve

      comprehensibility and clarity of quarterly consolidated statements of income. We have reclassified the quarterly consolidated financial statements for the first quarter of the previous consolidated fiscal year to reflect the change in the presentation method.

      Starting the first quarter of the current consolidated fiscal year, we renamed what had been recorded as "miscellaneous income" under non-operating income in the first quarter of the previous fiscal year as "other" of non-operating income, and what had been recorded as "miscellaneous expenses" under non-operating expenses as "other" under non-operating expenses to improve consistency and clarity of quarterly consolidated statements of income. We have reclassified the quarterly

      consolidated financial statements for the first quarter of the previous consolidated fiscal year to reflect the change in the presentation method.

      As a result, ¥252 million in "miscellaneous income" under the non-operating income in the quarterly consolidated statement of income for the first quarter of the previous fiscal year was reclassified as ¥252 million in "other " under the non-operating income, and ¥26 million in "miscellaneous expenses" under non-operating expenses was reclassified as ¥26 million in "other" under non-operating expenses.

      (Segment Information)

      Segment Information

      1. First three months of FY2024 (from April 1, 2024 to June 30, 2024)

        1. Sales and income by reportable segment

          (Millions of yen)

          Reportable segments

          Adjustments

          Note 1

          Quarterly consolidated financial

          statements

          Note 2

          Facilities Management

          Merchandise Sales

          Food and Beverage

          Total

          Operating revenues

          Sales to external customers

          24,691

          36,767

          3,879

          65,337

          -

          65,337

          Intersegment sales and transfers

          799

          416

          216

          1,432

          (1,432)

          -

          Total

          25,490

          37,184

          4,095

          66,770

          (1,432)

          65,337

          Segment income

          5,287

          8,034

          31

          13,353

          (2,427)

          10,926

          (Note) 1. Adjustments to the segment income include ¥2,429 million of administration expenses for administration divisions at parent company's head office and some of the subsidiaries which are not allocated to each of the reportable segments.

        2. Segment income is adjusted with operating income recorded in the Quarterly Consolidated Statements of Income.

          2. Information on impairment loss on fixed assets and goodwill, etc., by reportable segment Not applicable

      2. First three months of FY2025 (from April 1, 2025 to June 30, 2025)

        1. Sales and income by reportable segment

          (Millions of yen)

          Reportable segments

          Adjustments

          Note 1

          Quarterly consolidated financial

          statements

          Note 2

          Facilities Management

          Merchandise Sales

          Food and Beverage

          Total

          Operating revenues

          Sales to external customers

          27,691

          37,006

          4,299

          68,997

          -

          68,997

          Intersegment sales and transfers

          621

          377

          239

          1,238

          (1,238)

          -

          Total

          28,312

          37,383

          4,539

          70,235

          (1,238)

          68,997

          Segment income

          6,155

          6,634

          198

          12,987

          (2,782)

          10,204

          (Note) 1. Adjustments to the segment income include ¥2,799million in administration expenses for administration divisions at the parent company's head office and some of the subsidiaries which are not allocated to each of the reportable segments.

        2. Segment income is adjusted with operating income recorded in the Quarterly Consolidated Statements of Income.

2. Information on impairment loss on fixed assets and goodwill, etc., by reportable segment Not applicable

Company analysis