XML 37 R6.htm IDEA: XBRL DOCUMENT v3.25.0.1
Statements of Cash Flows - JPY (¥)
¥ in Thousands
12 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2022
Cash flows from operating activities:      
Net loss ¥ (479,921) ¥ (633,956) ¥ (5,180)
Adjustments to reconcile net loss to net cash used in operating activities:      
Depreciation and amortization 20,668 12,176 8,234
Loss on disposal of assets 28 43
Noncash operating lease expense 10,660 9,835 8,901
Changes in assets and liabilities:      
Accounts receivable (6,604) 52,728 (161,943)
Related party receivable 54,678 (48,693) 3,522
Inventories (22,739) (114,057) 30,139
Advance payments 79,100 (49,052) (22,519)
Prepaid expenses and other current assets (12,246) (34,351) 4,418
Other assets 2,593 (3,921) (4,288)
Accounts payable 30 1,736 (4,182)
Contract liabilities 75,307 47,915 16,215
Accrued expenses and other liabilities 46,293 29,646 20,325
Operating lease liabilities (10,660) (9,964) (8,900)
Net cash used in operating activities (242,813) (739,915) (115,258)
Cash flows from investing activities:      
Purchases of property and equipment (18,814) (20,477) (3,561)
Purchases of intangible assets (25,211) (11,886)
Net cash used in investing activities (44,025) (20,477) (15,447)
Cash flows from financing activities:      
Proceeds from borrowing 501,000 250,000
Payments on borrowing (496,022) (109,068) (6,588)
Proceeds from bond 299,997
Proceeds from common shares issuance 9,890
Proceeds from class C preferred shares issuance 138,720 852,137
Payments on deferred initial public offering costs (128,049) (77,700)
Net cash provided by (used in) financing activities 315,646 925,259 (6,588)
Net increase (decrease) in cash and cash equivalents 28,808 164,867 (137,293)
Cash and cash equivalents at beginning of year 427,967 263,100 400,393
Cash and cash equivalents at end of year 456,775 427,967 263,100
Cash paid during the year for:      
Interest 6,156 3,514 1,311
Income taxes
Non-cash activities:      
Operating lease right-of-use assets obtained in exchange for operating lease liabilities ¥ 10,797 ¥ 10,365 ¥ 11,006