Summary of Flash Report for the First Quarter Period Ended June 30, 2025 (based on Japan GAAP) (on a consolidated basis)

August 7, 2025

Name of the listed company: Fuji Seal International, Inc. Security code: 7864 Stock exchange: Tokyo Prime URL: https://http://www.fujiseal.com

Representative: Shigeko Okazaki, President and CEO

Contact: Fumitaka Goto, IR Division Manager TEL +81-6-6350-1080 Scheduled date for initiation of dividend payments: -

Prepared supplementary presentation material: Yes Held quarterly results briefing: None

* All amounts are rounded down to the nearest million yen.

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

   (1) Consolidated operating results (Millions of yen) (%: year on year change)

   Net sales Operating profit Ordinary profit Profit attributable to

   Three months ended 54,943 4.7%	6,005 34.0%	5,635	8.6%	4,334	18.5%
   June 30, 2024 52,484 11.6	4,483 58.2	5,188	39.9	3,657	49.5

   owners of the parent

   June 30, 2025

   Note: Comprehensive income Three months ended

   June 30, 2025: ¥1,441 million [(81.7)%]

   June 30, 2024: ¥7,873 million [135.3%]

   Earnings per share (¥) Diluted EPS (¥) Three months ended

   June 30, 2025	81.29	-
   June 30, 2024 67.40 -
   (2) Consolidated financial position				(Millions of yen)
   Total assets Net assets			Equity ratio (%)	Net assets per share (¥)
   As of June 30, 2025 209,271 143,625			68.6	2,697.84
   As of March 31, 2025 209,822 145,269			69.2	2,707.95

   Reference: Owners' equity

   As of June 30, 2025: ¥143,625 million As of March 31, 2025: ¥145,269 million

2. Dividends

   Cash dividends per share (¥)

   Quarter-end

   	1st	2nd	3rd
   Fiscal year ended March 31, 2025	-	30.00	-	38.00	68.00

   Fiscal year-end Annual

   Fiscal year ending March 31, 2026	-
   Fiscal year ending March 31, 2026 (forecast)		35.00	-	36.00	71.00

   Note: Revisions to the most recently disclosed dividend payment forecasts: None

3. Consolidated Financial Forecasts for the Fiscal Year Ending March 31, 2026 (from April 1, 2025 to March 31, 2026)

   (Millions of yen) (%: year on year change)

   Net sales Operating profit Ordinary profit Profit attributable to

   owners of the parent

   Basic earnings

   per share (¥)

   Fiscal year ending

   216,000 1.7% 19,400 3.0% 19,700 7.5% 17,300 41.8% 322.49

   March 31, 2026

   Note: Revisions to the most recently disclosed financial forecasts: None

4. Notes

   1. Significant changes in the scope of consolidation during the three-month period: None New: - (Company name: -) Excluded: - (Company name: -)

   2. Application of specific accounting treatment to the preparation of quarterly consolidated financial statements: None

   3. Changes in accounting policies, changes in accounting estimates, and restatements

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

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

      3. Changes in accounting estimates: None

      4. Restatements: None

   4. Number of ordinary shares issued at the end of the period

      As of June 30, 2025	60,161,956 shares	As of March 31, 2025	60,161,956 shares
      As of June 30, 2025	6,924,790 shares	As of March 31, 2025	6,516,290 shares
      Three months ended June 30, 2025	53,318,911 shares	Three months ended June 30, 2024	54,259,570 shares

      1. Number of shares issued at the end of the period (including treasury shares)

      2. Number of treasury shares at the end of the period

      3. Average number of shares during the period (for the three-month period)

   Note: The number of treasury shares at the end of the period includes shares of the Company held by a saving-type employee stock ownership plan (ESOP) trust account (hereinafter, "the trust account"). In addition, shares of the Company held by the trust account are included in the treasury shares excluded from the calculation of the average number of shares during the period.

   * Review of the attached quarterly consolidated financial statements by a certified public accountant or an audit firm: Yes (voluntary)

5. Quarterly Consolidated Financial Statements

1. Quarterly Consolidated Balance Sheets

   (Millions of yen)

   As of March 31, 2025 As of June 30, 2025

   Assets

   Current assets
   Cash and deposits	34,394	32,648
   Notes and accounts receivable - trade	52,849	52,911
   Electronically recorded monetary claims - operating	12,583	13,487
   Merchandise and finished goods	11,184	11,536
   Work in process	6,699	6,829
   Raw materials and supplies	9,739	9,772
   Other	5,860	5,178
   Allowance for doubtful accounts	(236)	(155)
   Total current assets	133,075	132,209
   Non-current assets
   Property, plant and equipment
   Buildings and structures, net	26,365	25,363
   Machinery, equipment and vehicles, net	20,782	20,111
   Tools, furniture and fixtures, net	2,400	2,517
   Land	8,991	8,958
   Leased assets, net	288	288
   Construction in progress	5,328	7,089
   Other, net	940	877
   Total property, plant and equipment	65,097	65,207
   Intangible assets
   Goodwill	871	852
   Other	1,316	1,226
   Total intangible assets	2,187	2,078
   Investments and other assets
   Investment securities	3,530	3,487
   Deferred tax assets	2,499	2,958
   Other	3,520	3,413
   Allowance for doubtful accounts	(88)	(84)
   Total investments and other assets	9,462	9,775
   Total non-current assets	76,747	77,061
   Total assets	209,822	209,271

   (Millions of yen)

   As of March 31, 2025 As of June 30, 2025

   Liabilities

   Current liabilities

   Notes and accounts payable - trade	15,811	17,432
   Electronically recorded obligations - operating	11,565	13,352
   Short-term borrowings	6,000	4,000
   Current portion of long-term borrowings	751	722
   Lease liabilities	72	78
   Accounts payable - other	4,644	3,761
   Income taxes payable	1,801	2,195
   Provision for bonuses	2,598	3,034
   Other	12,976	12,913
   Total current liabilities	56,220	57,491
   Non-current liabilities
   Long-term borrowings	2,781	2,665
   Lease liabilities	135	132
   Deferred tax liabilities	1,284	1,217
   Retirement benefit liability	2,751	2,781
   Other	1,379	1,357
   Total non-current liabilities	8,332	8,154
   Total liabilities	64,553	65,645
   Net assets
   Shareholders' equity
   Share capital	5,990	5,990
   Capital surplus	6,625	6,625
   Retained earnings	119,188	121,468
   Treasury shares	(11,230)	(12,261)
   Total shareholders' equity	120,574	121,822
   Accumulated other comprehensive income
   Valuation difference on available-for-sale securities	1,006	972
   Deferred gains or losses on hedges	0	0
   Foreign currency translation adjustment	23,423	20,567
   Remeasurements of defined benefit plans	265	262
   Total accumulated other comprehensive income	24,695	21,802
   Total net assets	145,269	143,625
   Total liabilities and net assets	209,822	209,271

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

(Millions of yen)

Three months ended June 30, 2024

Three months ended June 30, 2025