XML 33 R2.htm IDEA: XBRL DOCUMENT v3.25.0.1
Balance Sheets - JPY (¥)
¥ in Thousands
Sep. 30, 2024
Sep. 30, 2023
Current assets:    
Cash and cash equivalents ¥ 456,775 ¥ 427,967
Accounts receivable-trade, net 218,002 211,398
Inventories 206,636 183,897
Advance payments 14,413 93,513
Prepaid expenses and other current assets 50,267 38,021
Total current assets 947,487 1,010,868
Property and equipment, net 21,580 19,808
Other intangible assets, net 33,494 11,937
Operating lease right-of-use assets 11,726 11,589
Deferred IPO costs 205,749 77,700
Other assets 14,717 17,310
Total assets 1,234,753 1,149,212
Current liabilities:    
Accounts payable 6,384 6,354
Contract liabilities – current 40,300 19,921
Current portion of borrowings 217,970 215,000
Operating lease liabilities – current 7,423 8,772
Accrued expenses and other current liabilities 162,919 116,626
Total current liabilities 434,996 366,673
Contract liabilities - non-current 113,177 58,249
Borrowings - net of current portion 28,284 26,276
Bond payable 299,997
Operating lease liabilities - non-current 3,509 2,023
Total liabilities 879,963 453,221
Commitments and contingencies  
SHAREHOLDERS’ EQUITY:    
Common shares, no par value; 91,735,440 shares authorized; 22,933,860 shares issued and outstanding at September 30, 2024; 76,395,420 shares authorized; 7,114,140 shares issued and outstanding at September 30, 2023 [1] 100,000 2,310
Additional paid-in capital 2,457,458 2,243,745
Accumulated deficit (2,202,668) (1,722,747)
Total shareholders’ equity 354,790 695,991
Total liabilities and shareholders’ equity 1,234,753 1,149,212
Class A Preferred Shares [Member]    
SHAREHOLDERS’ EQUITY:    
Preferred shares, value [1] 6,189
Class B Preferred Shares [Member]    
SHAREHOLDERS’ EQUITY:    
Preferred shares, value [1] 25,993
Class C Preferred Shares [Member]    
SHAREHOLDERS’ EQUITY:    
Preferred shares, value [1] 140,501
Related Party [Member]    
Current assets:    
Related party receivable ¥ 1,394 ¥ 56,072
[1] The number of shares presented above is adjusted retrospectively to reflect the 1 for 60 sub-division effected on October 24, 2024. The number of authorized common shares presented above is adjusted retrospectively to reflect the change in the article of incorporation effected on October 24, 2024.