Fintech Global IncorporatedTSE: 8789

Summary of Financial Statements for Fiscal 2025 (under Japanese GAAP)

· Issued by FinTech Global Incorporated

UNOFFICIALTRANSLATION

The following is a translation, for convenience only, of the original document issued in Japanese

Summary of Financial Statements for Fiscal 2025

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)

  1. Consolidated Operating Results, Financial Position and Cash Flows for fiscal 2025 (October 1, 2024– September 30, 2025)

    1. 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

    2. 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

    3. 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

  2. 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

  3. 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

  1. 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

  2. Changes in accounting policies, changes in accounting estimates, and restatements:

    1. Changes in accounting policies required by accounting standard: Yes

    2. Changes other than those in (a) above: None

    3. Changes in accounting estimates: None

    4. Restatements: None

  3. Number of shares issued (ordinary shares)

    1. Number of shares issued (including treasury stock): 201,321,700 shares for fiscal 2025

      201,321,700 shares for fiscal 2024

    2. Number of shares of treasury stock: 9,026,320 shares for fiscal 2025 5,434,320 shares for fiscal 2024

    3. 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)

  1. 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

  2. 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
  1. 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

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

    (Unit: Thousands of yen)

    Fiscal 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

    Consolidated Statement of Comprehensive Income

    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

  3. 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

  4. 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

  5. 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)

  1. 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

  2. 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.

  3. 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:

  1. Adjustments are presented below.

    1. 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.

    2. 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.

  2. Segment income (loss) is reconciled with operating income in the consolidated financial statements.

  3. 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:

  1. Adjustments are presented below.

    1. 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.

    2. 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.

  2. 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.