Fuller Income Statement

Financials in millions JPY. Fiscal year is July - June.

Millions JPY. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Revenue	1,982	2,008	1,517	1,507	1,245	1,004
Revenue Growth (YoY)	31.52%	32.37%	0.66%	21.04%	24.00%	-
Cost of Revenue	1,221	1,155	890	818	626	552
Gross Profit	761	853	627	689	619	452
Selling, General & Admin	668	657	614	579	469	389
Operating Expenses	675	664	614	579	469	389
Operating Income	86	189	13	110	150	63
Interest Expense	-4	-2	-1	-5	-1	-
Other Non Operating Income (Expenses)	48	-1	6	4	17	-2
EBT Excluding Unusual Items	131	186	18	109	166	61
Other Unusual Items	-	-	-	-	-7	-
Pretax Income	131	186	18	109	159	61
Income Tax Expense	-33	-11	-10	-13	-66	-
Net Income	164	197	28	122	225	61
Net Income to Common	164	197	28	122	225	61
Net Income Growth	34.43%	603.57%	-77.05%	-45.78%	268.85%	-
Shares Outstanding (Basic)	2	2	2	2	2	2
Shares Outstanding (Diluted)	2	2	2	2	2	2
Shares Change (YoY)	4.93%	1.02%	0.04%	1.58%	3.86%	-
EPS (Basic)	98.80	121.90	17.50	76.29	142.93	40.24
EPS (Diluted)	97.74	121.90	17.50	76.29	142.93	40.24
EPS Growth	28.12%	596.46%	-77.06%	-46.62%	255.16%	-
Free Cash Flow	-	257	-	-	-	-
Free Cash Flow Per Share	-	159.03	-	-	-	-
Gross Margin	38.40%	42.48%	41.33%	45.72%	49.72%	45.02%
Operating Margin	4.34%	9.41%	0.86%	7.30%	12.05%	6.28%
Profit Margin	8.27%	9.81%	1.85%	8.10%	18.07%	6.08%
Free Cash Flow Margin	-	12.80%	-	-	-	-
EBITDA	-	207	-	-	-	-
EBITDA Margin	-	10.31%	-	-	-	-
D&A For EBITDA	-	18	-	-	-	-
EBIT	86	189	13	110	150	63
EBIT Margin	4.34%	9.41%	0.86%	7.30%	12.05%	6.28%

Source: S&P Capital IQ. Standard template. Financial Sources.