XML 11 R2.htm IDEA: XBRL DOCUMENT v3.25.2
Consolidated Balance Sheets - JPY (¥)
¥ in Thousands
Mar. 31, 2025
Sep. 30, 2024
Current Assets:    
Cash and cash equivalents ¥ 70,774 ¥ 148,639
Accounts receivable, net 5,980 7,292
Other receivables 7,209
Prepaid expenses 30,166 61,508
Income tax receivable 637
Deferred costs 134,194 176,264
Deferred offering costs 140,920
Other current assets 21,877 10,103
Total Current Assets 525,882 612,569
Non-current Assets:    
Right-of-Use assets 7,685 10,465
Property and equipment, net 263 361
Intangible assets, net 96,496 105,278
Other assets 330 330
Total Assets 630,656 729,003
Current Liabilities:    
Accounts payable 55,416 79,096
Other payable 13,943 5,843
Deferred revenue 102,124 119,335
Current portion of lease liabilities 5,453 5,414
Current portion of long-term debt 6,240 6,240
Total Current Liabilities 193,303 217,969
Non-current Liabilities:    
Long-term debt 20,280 23,400
Lease Liabilities 1,638 4,375
Total Liabilities 215,221 245,744
SHAREHOLDERS’ EQUITY:    
Share capital
Ordinary shares, $0.00000002 par value – 2,500,000,000,000 shares authorized and 14,650,936 and 13,429,800 shares issued and outstanding as of March 31, 2025 and September 30, 2024, respectively [1]
Additional paid-in capital 857,231 720,771
Subscription Receivable (3,150)
Accumulated deficit (438,646) (237,512)
Total shareholders' Equity 415,435 483,259
Total Liabilities & Stockholders' Equity 630,656 729,003
Related Party    
Current Assets:    
Related party receivables 555
Short-term loan receivable - Related party 121,971 200,362
Current Liabilities:    
Related party payables ¥ 10,127 ¥ 2,041
[1] The number of shares presented above is adjusted retrospectively to reflect the reorganization described in Note 1 of the accompanying notes and the 1 for 5,000 sub-division effected on December 11, 2023.