Lib Work 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	3,421	3,897	3,866	1,413	2,413	3,434
Cash & Short-Term Investments	3,421	3,897	3,866	1,413	2,413	3,434
Cash Growth	-13.98%	0.80%	173.60%	-41.44%	-29.73%	653.36%
Receivables	107	113	107	28	19	7
Inventory	6,632	4,967	5,442	5,658	3,758	3,012
Other Current Assets	805	327	329	346	254	189
Total Current Assets	10,965	9,304	9,744	7,445	6,444	6,642
Property, Plant & Equipment	1,402	1,506	1,323	1,005	782	582
Long-Term Investments	725	328	251	219	196	175
Goodwill	153	167	201	33	48	63
Other Intangible Assets	35	42	54	49	50	42
Long-Term Deferred Tax Assets	-	174	167	103	99	99
Other Long-Term Assets	1	2	1	1	1	1
Total Assets	13,281	11,523	11,741	8,855	7,620	7,604
Accounts Payable	1,049	863	847	845	839	620
Short-Term Debt	3,997	2,033	2,446	2,511	1,123	1,159
Current Portion of Long-Term Debt	274	286	280	130	209	39
Current Portion of Leases	2	3	5	4	4	4
Current Income Taxes Payable	88	96	249	62	116	267
Current Unearned Revenue	527	646	423	582	507	210
Other Current Liabilities	949	939	928	722	615	594
Total Current Liabilities	6,904	4,866	5,178	4,856	3,413	2,893
Long-Term Debt	1,312	1,486	1,579	326	468	1,059
Long-Term Leases	2	3	6	9	14	18
Pension & Post-Retirement Benefits	106	104	102	98	95	95
Long-Term Deferred Tax Liabilities	16	24	24	-	-	-
Other Long-Term Liabilities	332	326	282	251	230	168
Total Liabilities	8,672	6,809	7,171	5,540	4,220	4,233
Common Stock	1,321	1,321	1,321	1,014	1,014	1,014
Additional Paid-In Capital	1,324	1,315	1,315	901	901	897
Retained Earnings	2,496	2,614	2,271	2,029	1,996	1,676
Treasury Stock	-532	-536	-337	-630	-512	-216
Comprehensive Income & Other	-	-	-	1	1	-
Shareholders' Equity	4,609	4,714	4,570	3,315	3,400	3,371
Total Liabilities & Equity	13,281	11,523	11,741	8,855	7,620	7,604
Total Debt	5,587	3,811	4,316	2,980	1,818	2,279
Net Cash (Debt)	-2,166	86	-450	-1,567	595	1,155
Net Cash Growth	-	-	-	-	-48.48%	-
Net Cash Per Share	-93.15	3.68	-20.00	-70.83	26.57	53.77
Filing Date Shares Outstanding	23.26	23.25	23.53	22.1	22.24	22.62
Total Common Shares Outstanding	23.26	23.25	23.53	22.24	22.24	22.58
Working Capital	4,061	4,438	4,566	2,589	3,031	3,749
Book Value Per Share	198.14	202.76	194.18	149.04	152.86	149.31
Tangible Book Value	4,421	4,505	4,315	3,233	3,302	3,266
Tangible Book Value Per Share	190.05	193.77	183.34	145.36	148.46	144.66
Order Backlog	-	5,888	6,669	6,675	7,378	6,406

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.