Fuller Balance Sheet

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
Cash & Equivalents	1,157	1,355	886	956	633	293
Cash & Short-Term Investments	1,157	1,355	886	956	633	293
Cash Growth	21.02%	52.94%	-7.32%	51.03%	116.04%	-
Receivables	342	251	214	169	223	185
Inventory	8	11	-	2	39	29
Prepaid Expenses	64	34	37	34	24	18
Other Current Assets	13	2	-	2	2	3
Total Current Assets	1,584	1,653	1,137	1,163	921	528
Property, Plant & Equipment	43	42	37	46	35	29
Long-Term Investments	157	33	20	12	15	18
Long-Term Deferred Tax Assets	-	105	92	81	67	-
Other Long-Term Assets	1	1	2	1	1	1
Total Assets	1,785	1,834	1,288	1,303	1,039	576
Accounts Payable	34	30	17	15	17	13
Accrued Expenses	176	251	166	148	121	104
Current Portion of Long-Term Debt	100	100	60	60	120	-
Current Income Taxes Payable	25	57	25	36	46	46
Other Current Liabilities	24	18	26	21	90	37
Total Current Liabilities	359	456	294	280	394	200
Long-Term Debt	281	331	168	228	30	150
Other Long-Term Liabilities	2	58	59	58	-	-
Total Liabilities	642	845	521	566	424	350
Common Stock	84	50	37	37	37	90
Additional Paid-In Capital	400	366	353	353	353	646
Retained Earnings	658	572	375	347	225	-510
Comprehensive Income & Other	1	1	2	-	-	-
Shareholders' Equity	1,143	989	767	737	615	226
Total Liabilities & Equity	1,785	1,834	1,288	1,303	1,039	576
Total Debt	381	431	228	288	150	150
Net Cash (Debt)	776	924	658	668	483	143
Net Cash Growth	16.17%	40.43%	-1.50%	38.30%	237.76%	-
Net Cash Per Share	462.50	571.76	411.32	417.74	306.82	94.34
Filing Date Shares Outstanding	1.7	1.64	1.6	1.6	1.57	1.52
Total Common Shares Outstanding	1.7	1.64	1.6	1.6	1.57	1.52
Working Capital	1,225	1,197	843	883	527	328
Book Value Per Share	673.41	604.73	479.46	460.89	390.67	149.10
Tangible Book Value	1,143	989	767	737	615	226
Tangible Book Value Per Share	673.41	604.73	479.46	460.89	390.67	149.10

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