UNOFFICIALTRANSLATION
The following is a translation, for convenience only, of the original document issued in Japanese
November 7, 2025
Company Name: FinTech Global Incorporated (Code Number: 8789 Tokyo Stock Exchange) (URL: https://www.fgi.co.jp/en/) TEL: +81-3-6456-4600
Representative: President and Chief Executive Officer Name: Nobumitsu Tamai Contact: Executive Vice President, Senior Executive Officer Name: Takashi Senda Scheduled date of General Shareholders’ Meeting: December 19, 2025
Scheduled date to submit securities report: December 16, 2025 Scheduled date to commence dividend payment: December 22, 2025 Preparation of supplementary materials on financial results: Yes Holding of financial results meeting: None
(Rounded down to the nearest million)
Consolidated Operating Results, Financial Position and Cash Flows for fiscal 2025 (October 1, 2024– September 30, 2025)
Consolidated operating results (Percentages indicate year-on-year changes.)
Revenues
Operating income
Ordinary profit
Profit attributable to owners of the parent
Millions of yen
%
Millions of yen
%
Millions of yen
%
Millions of yen
%
Fiscal 2025
14,432
4.5
3,406
32.5
3,242
31.7
2,121
26.6
Fiscal 2024
13,807
48.4
2,569
91.2
2,461
92.7
1,675
4.5
(For reference) Comprehensive income:
2,273 million yen for fiscal 2025
[17.1%]
1,942 million yen for fiscal 2024
[9.1%]
Basic earnings per share
Diluted earnings per share
Return on equity (ROE)
Return on assets (ROA)
Return on sales (ROS)
Yen
Yen
%
%
%
Fiscal 2025
10.91
10.83
20.8
13.6
23.6
Fiscal 2024
8.41
8.36
18.8
12.4
18.6
(For reference) Share of profit of entities accounted for using equity method 23 million yen for fiscal 2025
39 million yen for fiscal 2024
Consolidated financial position
Total assets
Net assets
Equity ratio
Net assets
per share
Millions of yen
Millions of yen
%
Yen
Fiscal 2025
26,994
12,042
40.3
56.53
Fiscal 2024
20,669
10,752
46.1
48.66
(For reference) Shareholders’ equity: 10,869 million yen for fiscal 2025
9,530 million yen for fiscal 2024
Consolidated cash flows (Unit: Millions of yen)
Cash flows from operating
activities
Cash flows from investing
activities
Cash flows from
financing activities
Cash and cash equivalents at the end of the period
Fiscal 2025
(664)
(1,590)
3,130
6,442
Fiscal 2024
4,055
(547)
(790)
5,674
Dividends
Dividends per share
Total dividends (Annual)
Payout ratio (Consolidated)
Dividends on equity (DOE)
(Consolidated)
End of
first quarter
End of
second quarter
End of
third quarter
End of
fiscal year
Total
Yen
Yen
Yen
Yen
Yen
Millions of yen
%
%
Fiscal 2024
—
0.00
—
1.50
1.50
293
17.8
3.3
Fiscal 2025
—
0.00
—
3.00
3.00
576
27.5
5.7
Fiscal 2026 (Forecast)
—
0.00
—
5.00
5.00
35.5
Consolidated financial forecasts for fiscal 2026 (October 1, 2025 – September 30, 2026)
(Percentages indicate year-on-year changes.)
Revenues | Operating income | Ordinary profit | Profit attributable to owners of the parent | EPS | |||||
Fiscal 2026 | Millions of yen | % | Millions of yen | % | Millions of yen | % | Millions of yen | % | Yen |
18,200 | 26.1 | 4,200 | 23.3 | 4,000 | 23.4 | 2,700 | 27.2 | 14.07 | |
(Note) Forecast for the first two quarters of fiscal year ending September 30, 2026, has not been made.
*Notes
Changes in significant subsidiaries during the period (Changes in specified subsidiaries accompanying change in scope of consolidation): Yes
(Number of newly consolidated subsidiaries)One (Company name)Solar 2025 Spring LLC
Changes in accounting policies, changes in accounting estimates, and restatements:
Changes in accounting policies required by accounting standard: Yes
Changes other than those in (a) above: None
Changes in accounting estimates: None
Restatements: None
Number of shares issued (ordinary shares)
Number of shares issued (including treasury stock): 201,321,700 shares for fiscal 2025
201,321,700 shares for fiscal 2024
Number of shares of treasury stock: 9,026,320 shares for fiscal 2025 5,434,320 shares for fiscal 2024
Average number of shares issued during the period 194,544,319 shares for fiscal 2025
199,341,785 shares for fiscal 2024
(For reference) Summary of non-consolidated operating results and financial position
1. Non-consolidated operating results and financial position for fiscal 2025 (October 1, 2024 – September 30, 2025)
Non-consolidated operating results
Revenues
Operating income
Ordinary profit
Net income/(loss)
Millions of yen
%
Millions of yen
%
Millions of yen
%
Millions of ye
n
%
Fiscal 2025
5,709
47.6
2,135
114.0
2,479
153.8
1,845
120.9
Fiscal 2024
3,869
41.3
998
7.7
976
8.7
835
(6.5)
Basic earnings per share
Diluted earnings per share
Yen
Yen
Fiscal 2025
9.48
9.42
Fiscal 2024
4.19
4.17
Non-consolidated financial position
Total assets
Net assets
Equity ratio
Net assets
per share
Millions of yen
Millions of yen
%
Yen
Fiscal 2025
13,865
7,860
56.0
40.37
Fiscal 2024
11,516
6,776
57.9
34.06
(For reference) Shareholders’ equity: 7,762 million yen for fiscal 2025, and 6,672 million yen for fiscal 2024
This summary of financial statements is exempt from the audit procedures.
Proper use of earnings forecasts, and other special matters. (Caution regarding forward-looking statements)
The forward-looking statements included in this summary of financial statements are based on the assumptions, forecasts, and plans of FinTech Global Incorporated (hereafter, “FGI” and “the Company”) as of the date on which this document is made public. The Company’s actual results may differ substantially from such statements due to various risks and uncertainties.
(Method of obtaining supplementary results materials)
Supplementary materials on financial results are available for viewing as of November 7, 2025.
Consolidated Financial Statements- Consolidated Balance Sheets
Fiscal 2024
(As of September 30, 2024)
(Unit: Thousands of yen)
Fiscal 2025
(As of September 30, 2025)
Assets
Current assets
Cash and time deposits
5,789,907
6,632,789
Notes and accounts receivable - trade, and contract assets
950,434
1,532,846
Operational investment securities
1,560,437
830,199
Loans receivable trade
522,565
569,765
Real estate for sale
4,046,834
4,102,649
Merchandise
142,275
139,147
Other
1,119,460
1,902,681
Allowance for doubtful accounts
(104,667)
(112,220)
Total current assets
14,027,246
15,597,859
Noncurrent assets
Property, plant and equipment
Buildings and structures
5,206,093
5,249,656
Accumulated depreciation
(1,031,449)
(1,216,951)
Buildings and structures, net
4,174,643
4,032,705
Tools, furniture and fixtures
1,804,349
1,873,881
Accumulated depreciation
(1,503,291)
(1,637,967)
Tools, furniture and fixtures, net
301,057
235,913
Assets for lease
—
3,295,574
Accumulated depreciation
—
(51,067)
Assets for lease, net
—
3,244,507
Land
522,934
747,995
Construction in progress
21,736
500,790
Other
338,323
397,233
Accumulated depreciation
(97,778)
(129,867)
Other, net
240,545
267,365
Total property, plant and equipment
5,260,917
9,029,277
Intangible fixed assets
Goodwill
88,105
60,005
Other
93,313
75,319
Total intangible fixed assets
181,418
135,324
Investments and other assets
Investment in securities
533,513
1,173,976
Long-term loans receivable
8,340
—
Deferred tax assets
127,745
137,492
Other
564,956
954,641
Allowance for doubtful accounts
(34,458)
(34,443)
Total investments and other assets
1,200,096
2,231,667
Total non-current assets
6,642,432
11,396,270
Total assets
20,669,679
26,994,129
Fiscal 2024
(As of September 30, 2024)
(Unit: Thousands of yen)
Fiscal 2025
(As of September 30, 2025)
Liabilities
Current liabilities
Accounts payable - trade
241,273
330,693
Short-term loans payable
781,186
3,414,679
Current portion of bonds payable
—
100,000
Current portion of long-term loans payable
5,998,872
5,960,439
Lease obligations
32,914
30,052
Income taxes payable
326,067
205,333
Accrued employee bonuses
322,024
382,987
Other
1,085,810
1,816,022
Total current liabilities
8,788,148
12,240,207
Noncurrent liabilities
Bonds payable
—
100,000
Long-term loans payable
638,535
2,068,376
Lease obligations
21,074
28,445
Deferred tax liabilities
22,636
17,218
Retirement benefit liability
153,433
203,126
Other
293,302
294,580
Total noncurrent liabilities
1,128,982
2,711,747
Total liabilities
9,917,131
14,951,955
Net assets
Shareholders' equity
Common stock
5,373,336
5,373,336
Capital surplus
968,668
969,796
Retained earnings
3,470,851
5,301,178
Treasury shares
(446,226)
(906,942)
Total shareholders' equity
9,366,630
10,737,368
Accumulated other comprehensive income
Valuation difference on available-for-sale securities
22,516
5,149
Foreign currency translation adjustment
141,795
127,200
Total accumulated other comprehensive income
164,312
132,349
Share acquisition rights
103,108
98,259
Non-controlling interests
1,118,496
1,074,196
Total net assets
10,752,548
12,042,174
Total liabilities and net assets
20,669,679
26,994,129
- Consolidated Statements of Income and Consolidated Statement of Comprehensive Income Consolidated Statements of Income
(Unit: Thousands of yen)
Consolidated Statement of Comprehensive IncomeFiscal 2024
(From October 1, 2023
to September 30, 2024)
Fiscal 2025
(From October 1, 2024
to September 30, 2025)
Revenues
13,807,941
14,432,830
Cost of revenues
6,452,353
5,563,741
Gross profit
7,355,588
8,869,088
Selling, general and administrative expenses
4,785,729
5,462,792
Operating income
2,569,858
3,406,296
Non-operating income
Interest income
17,503
31,750
Dividend income
6,226
51,481
Foreign exchange gains
9,214
—
Share of profit of entities accounted for using equity method
39,471
23,498
Surrender value of insurance policies
—
14,356
Other
12,481
4,445
Total non-operating income
84,897
125,531
Non-operating expenses
Interest expenses
161,258
169,175
Interest expenses on bonds
—
621
Foreign exchange losses
—
33,620
Commission expenses
15,714
82,421
Other
16,599
3,703
Total non-operating expenses
193,572
289,541
Ordinary profit
2,461,184
3,242,285
Extraordinary income
Gain on bargain purchase
241,431
—
Gain on reversal of share acquisition rights
511
11,886
Total extraordinary income
241,943
11,886
Extraordinary losses
Loss on retirement of non-current assets
276,242
—
Bad debts expenses
—
485,818
Total extraordinary losses
276,242
485,818
Profit before income taxes
2,426,886
2,768,354
Income taxes - current
576,952
485,667
Income taxes - deferred
(34,751)
(30,630)
Total income taxes
542,201
455,036
Profit
1,884,684
2,313,317
Profit attributable to non-controlling interests
208,739
191,330
Profit attributable to owners of the parent
1,675,944
2,121,987
Fiscal 2024
(From October 1, 2023
to September 30, 2024)
(Unit: Thousands of yen)
Fiscal 2025
(From October 1, 2024
to September 30, 2025)
Profit 1,884,684 2,313,317
Valuation difference on available-for-sale securities (55,308) (11,337)
Other comprehensive income (loss)
Foreign currency translation adjustment 112,774 (29,100) Share of other comprehensive income of entities accounted for
using equity method
57 973
Total other comprehensive income (loss) 57,523 (39,464)
Comprehensive income 1,942,208 2,273,853
Comprehensive income attributable to
Owners of the parent 1,689,573 2,090,023
Non-controlling interests 252,634 183,829
- Consolidated Statements of Changes in Net Assets
Fiscal 2024 (From October 1, 2023, to September 30, 2024)
(Unit: Thousands of yen)
Shareholders’ equity
Common stock
Capital surplus
Retained earnings
Treasury shares
Total shareholders’ equity
Balance at
the beginning of the period
5,372,574
974,443
1,794,907
(0)
8,141,924
Change during the period
Issuance of new shares
761
761
1,523
Change in ownership interest of parent due to transactions with non-controlling interests
(6,563)
(6,563)
Profit attributable to owners of the parent
1,675,944
1,675,944
Sales of treasury stock
26
1,806
1,832
Purchases of treasury stock
(448,032)
(448,032)
Net changes of items
other than shareholders’ equity
Total changes during the period
761
(5,775)
1,675,944
(446,225)
1,224,705
Balance at the end of the period
5,373,336
968,668
3,470,851
(446,226)
9,366,630
Accumulated other comprehensive income
Stock acquisition rights
Non-controlling interests
Total net assets
Valuation difference
on available-for-sale securities
Foreign currency translation adjustment
Total accumulated other comprehensive income
Balance at
the beginning of the period
67,416
83,266
150,683
77,299
1,023,412
9,393,319
Change during the period
Issuance of new shares
1,523
Change in ownership interest of parent due to transactions with non-controlling interests
(6,563)
Profit attributable to owners of the parent
1,675,944
Sales of treasury stock
1,832
Purchase of treasury stock
(448,032)
Net changes of items
other than shareholders’ equity
(44,899)
58,529
13,629
25,809
95,084
134,522
Total changes during the period
(44,899)
58,529
13,629
25,809
95,084
1,359,228
Balance at the end of the period
22,516
141,795
164,312
103,108
1,118,496
10,752,548
Fiscal 2025 (From October 1, 2024, to September 30, 2025)
(Unit: Thousands of yen)
Shareholders’ equity
Common stock
Capital surplus
Retained earnings
Treasury shares
Total shareholders’ equity
Balance at
the beginning of the period
5,373,336
968,668
3,470,851
(446,226)
9,366,630
Change during the period
Dividends of surplus
(293,831)
(293,831)
Change in ownership interest of parent due to transactions with non-controlling interests
(24,851)
(24,851)
Profit attributable to owners of the parent
2,121,987
2,121,987
Change in scope of consolidation
2,171
2,171
Sales of treasury stock
25,709
68,250
93,960
Purchases of treasury stock
(528,967)
(528,967)
Net changes of items
other than shareholders’ equity
Total changes during the period
—
1,127
1,830,327
(460,716)
1,370,738
Balance at the end of the period
5,373,336
969,796
5,301,178
(906,942)
10,737,368
Accumulated other comprehensive income
Stock acquisition rights
Non-controlling interests
Total net assets
Valuation difference
on available-for-sale securities
Foreign currency translation adjustment
Total accumulated other comprehensive income
Balance at
the beginning of the period
22,516
141,795
164,312
103,108
1,118,496
10,752,548
Change during the period
Dividends of surplus
(293,831)
Change in ownership interest of parent due to transactions with non-controlling interests
(24,581)
Profit attributable to owners of the parent
2,121,987
Change in scope of consolidation
2,171
Sales of treasury stock
93,960
Purchases of treasury stock
(528,967)
Net changes of items
other than shareholders’ equity
(17,367)
(14,595)
(31,963)
(4,848)
(44,300)
(81,112)
Total changes during the period
(17,367)
(14,595)
(31,963)
(4,848)
(44,300)
1,289,625
Balance at the end of the period
5,149
127,200
132,349
98,259
1,074,196
12,042,174
- Consolidated Statements of Cash Flows
Fiscal 2024
(From October 1, 2023
to September 30, 2024)
(Unit: Thousands of yen)
Fiscal 2025
(From October 1, 2024
to September 30, 2025)
Cash flows from operating activities
Income before income taxes
2,426,886
2,768,354
Depreciation and amortization
442,871
481,498
Cost transfer resulting from sales of assets for lease
—
818,212
Amortization of goodwill
25,621
25,581
Increase (decrease) in allowance for doubtful accounts
(28,539)
7,497
Increase (decrease) in provision for bonuses
47,864
64,709
Increase (decrease) in retirement benefit liability
27,135
49,692
Interest and dividend income
(23,729)
(83,231)
Share of loss (profit) of entities accounted for using equity method
(39,471)
(23,498)
Interest expenses
161,258
169,796
Gain on bargain purchase
(241,431)
—
Bad debt expenses
—
485,818
Loss on retirement of non-current assets
276,242
—
Decrease (increase) in accounts receivables, trade
461,229
(584,151)
Decrease (increase) in operational investment securities
1,239,870
676,329
Decrease (increase) in loans receivable, trade
(176,200)
(575,920)
Decrease (increase) in inventories
246,775
(77,745)
Purchase of assets for lease
—
(3,660,372)
Increase (decrease) in accounts payables, trade
(76,971)
89,060
Other
171,479
(253,392)
Sub-total
4,940,892
378,239
Interest and dividends received
18,187
72,342
Interest expense paid
(161,036)
(171,453)
Income taxes refund (paid)
(742,746)
(943,842)
Net cash provided by (used in) operating activities
4,055,296
(664,713)
(Unit: Thousands of yen)
Fiscal 2024
(From October 1, 2023
to September 30, 2024)
Fiscal 2025
(From October 1, 2024
to September 30, 2025)
Cash flows from investing activities
Purchase of property, plant and equipment
(895,784)
(288,156)
Proceeds from sales of property, plant and equipment
435,348
—
Proceeds from release of deposit as collateral
—
65,032
Payments for deposit as collateral
(65,000)
(140,153)
Purchase of investment securities
—
(508,427)
Purchase of shares of subsidiaries and associates
—
(130,000)
Decrease (increase) in short-term loans receivable
—
(544,500)
Proceeds from purchase of shares of subsidiaries resulting in change in
scope of consolidation
61,990
—
Other
(84,243)
(44,449)
Net cash provided by (used in) investing activities
(547,689)
(1,590,653)
Cash flows from financing activities
Net increase (decrease) in short-term loans payable, net
703,232
2,633,493
Proceeds from long-term loans payable
895,469
2,004,492
Repayments of long-term loans payable
(1,630,918)
(613,082)
Proceeds from issuance of bonds
—
200,000
Dividends paid
(14)
(273,603)
Dividends paid to non-controlling interests
(162,920)
(248,246)
Purchase of treasury stock
(448,032)
(528,967)
Repayments of lease obligations
(149,473)
(36,406)
Other
2,151
(6,947)
Net cash provided by (used in) financing activities
(790,506)
3,130,731
Effect of exchange rate change on cash and cash equivalents
89,244
(33,825)
Net increase (decrease) in cash and cash equivalents
2,806,345
841,538
Cash and cash equivalents at beginning of period
2,868,560
5,674,906
Decrease in cash and cash equivalents resulting from exclusion of
subsidiaries from consolidation
—
(73,776)
Cash and cash equivalents at end of period
5,674,906
6,442,667
- Notes to Consolidated Financial Statements
(Assumption of a Going Concern) Not applicable.
(Changes in Accounting Policies Due to Revisions of Accounting Standards) (Application of the Accounting Standard for Current Income Taxes, etc.)
We have adopted the Accounting Standard for Current Income Taxes (ASBJ Statement No.27, October 28,
2022; hereinafter, the “Amended Accounting Standard 2022”), etc. from the beginning of fiscal 2025. The amendment to the classification for recording current income taxes (taxation on other comprehensive income) follows the transitional treatment prescribed in the proviso of paragraph 20-3 of the Amended Accounting Standard 2022 and the transitional treatment prescribed in the proviso of paragraph 65-2(2) of the Implementation Guidance on Tax Effect Accounting (ASBJ Guidance No.28, October 28, 2022; hereinafter, the “Amended Implementation Guidance 2022”). This change in accounting policies has no impact on the consolidated financial statements for fiscal 2025.
In addition, for the amendment related to the revised accounting treatment in consolidated financial statements when gains or losses on sale of shares in subsidiaries resulting from transactions between consolidated companies are deferred for tax purposes, the group has adopted the Amended Implementation Guidance 2022 from the beginning of fiscal 2025. As this change in accounting policies was applied retrospectively, the consolidated financial statements for fiscal 2024 have been restated retrospectively. This change in accounting policies has no impact on the consolidated financial statements for fiscal 2024.
(Changes in Accounting Presentation) (Consolidated Statements of Income)
In fiscal 2024, “Commission expenses” is included in “other” under non-operating expenses. Since the materiality of this amount increased during fiscal 2025, “Commission expenses” is shown separately. To reflect these changes, reclassification has been made on the consolidated statements of income for fiscal 2024.
As a result, on the consolidated statements of income for fiscal 2024, ¥32,313 thousand in “Other” under non-operating expenses have been reclassified to ¥15,714 thousand in “Commission expenses” and ¥16,599 thousand in "Other” under non-operating expenses.
In fiscal 2024, “Gain on reversal of share acquisition rights” is included in “other” under extraordinary income. Since the materiality of this amount increased during fiscal 2025, “Gain on reversal of share acquisition rights” is shown separately. To reflect these changes, reclassification has been made on the consolidated statements of income for fiscal 2024.
As a result, on the consolidated statements of income for fiscal 2024, ¥511 thousand in “Other” extraordinary income have been reclassified to ¥511 thousand in “Gain on reversal of share acquisition rights” under extraordinary income.
(Consolidated Statements of Cash Flows)
In fiscal 2024, “Dividends paid” is included in “other” under financing cash flows. Since the materiality of this amount has increased during fiscal 2025, “Dividends paid” is shown separately. To reflect these changes, reclassification has been made on the consolidated statements of cash flows for fiscal 2024.
As a result, on the consolidated statements of cash flows for fiscal 2024, ¥2,137 thousand in “Other” under financing cash flows have been reclassified to (¥14) thousand in “Dividends paid” and ¥2,151 thousand in “Other” under financing cash flows.
(Segment Information)
Outline of reporting segments
Reporting segments of the FGI Group (hereafter, “the Group”) are components of the Group for which separate financial information is available and for which the Board of Directors conducts regular reviews to determine appropriate allocation of management resources and to assess business results.
The Group has three reporting segments: the Company concentrates on the investment banking business, while subsidiaries handle the public management consulting business and the entertainment service business.
The business activities of each reporting segment are described below.
Investment banking business
Financial arrangements
Financial advisory
Asset management (including real estate investment management, investment fund management)
Private equity investment
Asset investment
Aviation business (aircraft technical advisory, aircraft registration services, aircraft asset management, aircraft sales & leasing)
Renewable energy business
Public management consulting business
Support for local public entities in preparing financial documents
Support for local public entities in reviewing general management plans, including those for public facilities
Entertainment service business
Theme park development, ownership, management, operation
Method used to calculate the amount of revenues, income or loss, assets and other items of each reporting segment
Segment income (loss) amounts are based on operating income (loss). Inter-segment revenues and transfers are based on arm’s length price.
Information about the amount of revenues, income or losses, assets and other items pursuant to each reporting segment
Fiscal 2024(From October 1, 2023, to September 30, 2024)
(Unit: Thousands of yen)
Reporting Segments | Adjustments Note 1 | Consolidated Note 2 | ||||
Investment Banking Business | Public Management Consulting Business | Entertainment Service Business | Total | |||
Revenues | ||||||
Revenues to third party | 11,175,714 | 429,072 | 2,203,154 | 13,807,941 | — | 13,807,941 |
Inter-segment revenues and transfers | 169,093 | 23,000 | 256,491 | 448,585 | (448,585) | — |
Total | 11,344,807 | 452,072 | 2,459,645 | 14,256,526 | (448,585) | 13,807,941 |
Segment income (loss) | 3,930,653 | (18,831) | (244,623) | 3,667,198 | (1,097,339) | 2,569,858 |
Segment assets | 11,182,573 | 264,584 | 5,297,383 | 16,744,541 | 3,925,137 | 20,669,679 |
Other items | ||||||
Depreciation | 48,034 | 31 | 343,544 | 391,610 | 51,261 | 442,871 |
Investment in associates accounted for using equity method | 145,651 | 97,317 | — | 242,969 | — | 242,969 |
Increase on tangible fixed assets and intangible fixed assets | 724,339 | 476 | 150,547 | 875,362 | 58,883 | 934,245 |
Notes:
Adjustments are presented below.
Adjustment of segment income (loss), at (¥1,097,339) thousand, includes elimination of transactions among segments of ¥264,089 thousand and corporate expenses of (¥1,361,429) thousand, which are not allocatable to reporting segments. Corporate expenses are mainly general and administrative expenses, which do not belong to any reporting segments.
Adjustment of segment assets, at ¥3,925,137 thousand, is the difference between elimination of transactions among segments, at (¥1,458,935) thousand, and corporate assets, at ¥5,384,073 thousand, which are not allocatable to any reporting segment.
Segment income (loss) is reconciled with operating income in the consolidated financial statements.
Gain on bargain purchase, at ¥241,431 thousand, was recognized in the Investment Banking Business segment as the Company acquired shares of Pcon home service Incorporated. The amount of gain on bargain purchase recognized is adjusted to reflect the reassessment of the potential occurrence of future liability at the end of fiscal 2024, as "Other" under "Investments and other assets," specifically relating to the escrow funds (security deposits) based on the Housing Defects Liability Law, was determined under the provisional accounting treatment during the second quarter of fiscal 2024. Note that gain on bargain purchase is not included in segment income as it is extraordinary income.
Fiscal 2025(From October 1, 2024, to September 30, 2025)
(Unit: Thousands of yen)
Reporting Segments | Adjustments Note 1 | Consolidated Note 2 | ||||
Investment Banking Business | Public Management Consulting Business | Entertainment Service Business | Total | |||
Revenues | ||||||
Revenues to third party | 11,477,691 | 455,482 | 2,499,657 | 14,432,830 | — | 14,432,830 |
Inter-segment revenues and transfers | 117,343 | 46,894 | 359,345 | 523,583 | (523,583) | — |
Total | 11,595,034 | 502,376 | 2,859,002 | 14,956,413 | (523,583) | 14,432,830 |
Segment income (loss) | 4,740,286 | (38,344) | 29,335 | 4,731,297 | (1,325,001) | 3,406,296 |
Segment assets | 15,953,530 | 310,047 | 5,220,851 | 21,484,429 | 5,509,700 | 26,994,129 |
Other items | ||||||
Depreciation | 138,787 | 275 | 276,890 | 415,953 | 65,545 | 481,498 |
Investment in associates accounted for using equity method | 147,664 | 111,307 | — | 258,971 | — | 258,971 |
Increase on tangible fixed assets and intangible fixed assets | 4,277,341 | 541 | 94,654 | 4,372,537 | 38,355 | 4,410,892 |
Notes:
Adjustments are presented below.
Adjustment of segment income (loss), at (¥1,325,001) thousand, includes elimination of transactions among segments of ¥216,604 thousand and corporate expenses of (¥1,541,605) thousand, which are not allocatable to reporting segments. Corporate expenses are mainly general and administrative expenses, which do not belong to any reporting segments.
Adjustment of segment assets, at ¥5,509,700 thousand, is the difference between elimination of transactions among segments, at (¥1,904,078) thousand, and corporate assets, at ¥7,413,778 thousand, which are not allocatable to any reporting segment.
Segment income (loss) is reconciled with operating income in the consolidated financial statements.
(Per Share Information)
(Unit: Yen)
Fiscal 2024 (From October 1, 2023, to September | 30, 2024) | Fiscal 2025 (From October 1, 2024, to September | 30, 2025) |
Net assets per share | 48.66 | Net assets per share | 56.53 |
Basic earnings per share | 8.41 | Basic earnings per share | 10.91 |
Diluted earnings per share | 8.36 | Diluted earnings per share | 10.83 |
Note: Calculation of earnings per share and diluted earnings per share is based on the following data:
Fiscal 2024 (From October 1, 2023 to September 30, 2024) | Fiscal 2025 (From October 1, 2024 to September 30, 2025) | |
Basic earnings per share | ||
Profit attributable to owners of the parent (thousands of yen) | 1,675,944 | 2,121,987 |
Amount not attributable to ordinary shares (thousands of yen) | — | — |
Profit attributable to owners of the parent related to ordinary shares (thousands of yen) | 1,675,944 | 2,121,987 |
Average number of shares issued during the period (shares) | 199,341,785 | 194,544,319 |
Diluted earnings per share | ||
Adjustment of profit attributable to owners of the parent (thousands of yen) | — | — |
Number of increased ordinary shares (shares) | 1,122,828 | 1,373,203 |
[of which, stock acquisition rights] shares | [1,122,828] | [1,373,203] |
Details on shares not included in calculation of diluted earnings per share due to non-dilutive effect | Stock acquisition rights (stock options) issued on January 26, 2015, by special resolution at General Meeting of Shareholders on December 19, 2014 530 [Ordinary shares: 53,000] Stock acquisition rights (stock options) issued on December 27, 2023, by special resolution at General Meeting of Shareholders on December 22, 2023 3,295 [Ordinary shares: 329,500] | FGI: Stock acquisition rights (stock options) issued on December 24, 2024, by special resolution at General Meeting of Shareholders on December 19, 2024 2,235 [Ordinary shares: 223,500] Consolidated subsidiary: aviner & co., inc. Stock acquisition rights (stock options) issued on March 31, 2025, by special resolution at General Meeting of Shareholders on March 31, 2025 1,164 [Ordinary shares: 1,164] |
(Subsequent Events) Not applicable.
