false
Q2
2025-09-30
--03-31
0002007599
0002007599
2025-04-01
2025-09-30
0002007599
2025-09-30
0002007599
2025-03-31
0002007599
2024-04-01
2024-09-30
0002007599
us-gaap:CommonStockMember
2025-03-31
0002007599
us-gaap:AdditionalPaidInCapitalMember
2025-03-31
0002007599
us-gaap:RetainedEarningsMember
2025-03-31
0002007599
us-gaap:CommonStockMember
2024-03-31
0002007599
us-gaap:AdditionalPaidInCapitalMember
2024-03-31
0002007599
us-gaap:RetainedEarningsMember
2024-03-31
0002007599
2024-03-31
0002007599
us-gaap:CommonStockMember
2025-04-01
2025-09-30
0002007599
us-gaap:AdditionalPaidInCapitalMember
2025-04-01
2025-09-30
0002007599
us-gaap:RetainedEarningsMember
2025-04-01
2025-09-30
0002007599
us-gaap:CommonStockMember
2024-04-01
2024-09-30
0002007599
us-gaap:AdditionalPaidInCapitalMember
2024-04-01
2024-09-30
0002007599
us-gaap:RetainedEarningsMember
2024-04-01
2024-09-30
0002007599
us-gaap:CommonStockMember
2025-09-30
0002007599
us-gaap:AdditionalPaidInCapitalMember
2025-09-30
0002007599
us-gaap:RetainedEarningsMember
2025-09-30
0002007599
us-gaap:CommonStockMember
2024-09-30
0002007599
us-gaap:AdditionalPaidInCapitalMember
2024-09-30
0002007599
us-gaap:RetainedEarningsMember
2024-09-30
0002007599
2024-09-30
0002007599
2025-01-07
2025-01-07
0002007599
2025-01-07
0002007599
us-gaap:SalesRevenueNetMember
us-gaap:CustomerConcentrationRiskMember
LAWR:OneCustomerMember
2025-04-01
2025-09-30
0002007599
us-gaap:SalesRevenueNetMember
us-gaap:CustomerConcentrationRiskMember
LAWR:OneCustomerMember
2024-04-01
2024-09-30
0002007599
us-gaap:AccountsReceivableMember
us-gaap:CustomerConcentrationRiskMember
LAWR:NoCustomerMember
2025-04-01
2025-09-30
0002007599
us-gaap:AccountsReceivableMember
us-gaap:CustomerConcentrationRiskMember
LAWR:ThreeCustomerMember
2024-04-01
2025-03-31
0002007599
LAWR:TotalPurchasesMember
us-gaap:SupplierConcentrationRiskMember
LAWR:TwoSuppliersMember
2025-04-01
2025-09-30
0002007599
LAWR:TotalPurchasesMember
us-gaap:SupplierConcentrationRiskMember
LAWR:OneSuppliersMember
2025-04-01
2025-09-30
0002007599
us-gaap:AccountsPayableMember
us-gaap:SupplierConcentrationRiskMember
LAWR:ThreeSuppliersMember
2025-04-01
2025-09-30
0002007599
us-gaap:AccountsPayableMember
us-gaap:SupplierConcentrationRiskMember
LAWR:TwoSuppliersMember
2024-04-01
2025-03-31
0002007599
LAWR:SoftwareMember
srt:MinimumMember
2025-09-30
0002007599
LAWR:SoftwareMember
srt:MaximumMember
2025-09-30
0002007599
us-gaap:PatentsMember
2025-09-30
0002007599
us-gaap:TrademarksMember
2025-09-30
0002007599
us-gaap:FurnitureAndFixturesMember
2025-09-30
0002007599
LAWR:ToolingAndEquipmentMember
2025-09-30
0002007599
LAWR:ComputerAndOtherEquipmentMember
2025-09-30
0002007599
us-gaap:VehiclesMember
2025-09-30
0002007599
us-gaap:FurnitureAndFixturesMember
2025-03-31
0002007599
LAWR:ToolingAndEquipmentMember
2025-03-31
0002007599
LAWR:ComputerAndOtherEquipmentMember
2025-03-31
0002007599
us-gaap:VehiclesMember
2025-03-31
0002007599
us-gaap:PatentsMember
2025-03-31
0002007599
us-gaap:TrademarksMember
2025-03-31
0002007599
LAWR:SoftwareWorkInProgressMember
2025-09-30
0002007599
LAWR:SoftwareWorkInProgressMember
2025-03-31
0002007599
2024-04-01
2025-03-31
0002007599
LAWR:ZESTOConsultingLLCMember
2023-05-14
2023-05-14
0002007599
LAWR:ZESTOConsultingLLCMember
2022-04-01
2023-03-31
0002007599
LAWR:ZESTOConsultingLLCMember
2024-12-13
2024-12-13
0002007599
LAWR:ZESTOConsultingLLCMember
2024-12-13
0002007599
2025-12-17
2025-12-17
0002007599
srt:MinimumMember
2025-12-17
0002007599
srt:MaximumMember
2025-12-17
0002007599
2025-09-26
2025-09-26
0002007599
us-gaap:SubsequentEventMember
2026-02-03
2026-02-03
0002007599
us-gaap:IPOMember
2025-07-18
2025-07-18
0002007599
us-gaap:IPOMember
2025-07-18
0002007599
LAWR:SalesOfSoftwareMember
2025-04-01
2025-09-30
0002007599
LAWR:SalesOfSoftwareMember
2024-04-01
2024-09-30
0002007599
LAWR:ConsultingAndSupportServicesMember
2025-04-01
2025-09-30
0002007599
LAWR:ConsultingAndSupportServicesMember
2024-04-01
2024-09-30
0002007599
2024-02-07
0002007599
2024-02-07
2024-02-07
0002007599
2025-07-31
2025-07-31
0002007599
LAWR:SpiritAdvisorsLLCMember
2023-04-24
2023-04-24
0002007599
LAWR:SpiritAdvisorsLLCMember
2023-04-24
0002007599
srt:DirectorMember
2025-04-01
2025-09-30
0002007599
srt:DirectorMember
2024-04-01
2024-09-30
iso4217:USD
xbrli:shares
iso4217:USD
xbrli:shares
xbrli:pure
iso4217:JPY
iso4217:JPY
xbrli:shares
LAWR:Segment
Exhibit
99.1
ROBOT
CONSULTING CO., LTD.
INDEX
TO FINANCIAL STATEMENTS
| Unaudited
Financial Statements as of and for the Six Months Ended September 30, 2025 and 2024 |
Page |
| |
|
| Balance Sheets as of September 30, 2025 (unaudited) and March 31, 2025 |
F-2 |
| |
|
| Statements of Operations for the Six Months Ended September 30, 2025 and 2024 (unaudited) |
F-3 |
| |
|
| Statements of Shareholders’ Equity/(Deficit) for the Six Months Ended September 30, 2025 and 2024 (unaudited) |
F-4 |
| |
|
| Statements of Cash Flows for the Six Months Ended September 30, 2025 and 2024 (unaudited) |
F-5 |
| |
|
| Notes to Financial Statements for the Six Months Ended September 30, 2025 and 2024 (unaudited) |
F-6 |
ROBOT
CONSULTING CO., LTD.
BALANCE
SHEETS
(Yen
in thousands, except share data)
| | |
September 30, | | |
March 31, | |
| | |
2025 | | |
2025 | |
| | |
(unaudited) | | |
| |
| ASSETS | |
| | | |
| | |
| Current Assets: | |
| | | |
| | |
| Cash and cash equivalents | |
¥ | 597,902 | | |
¥ | 112,012 | |
| Accounts receivable, net | |
| 71,325 | | |
| 21,412 | |
| Deferred offering costs | |
| — | | |
| 131,035 | |
| Prepaid expenses and other current assets | |
| 656,685 | | |
| 13,041 | |
| Total Current Assets | |
| 1,325,912 | | |
| 277,500 | |
| Non-current Assets: | |
| | | |
| | |
| Restricted cash | |
| 19,470 | | |
| 19,470 | |
| Property and equipment, net | |
| 6,129 | | |
| 6,946 | |
| Operating lease right-of-use assets, net | |
| 11,379 | | |
| 880 | |
| Intangible assets, net | |
| 12,305 | | |
| 7,104 | |
| Investments - Non-current | |
| 134 | | |
| 134 | |
| Other assets | |
| 2,421 | | |
| 1,938 | |
| Total Assets | |
¥ | 1,377,750 | | |
¥ | 313,972 | |
| | |
| | | |
| | |
| LIABILITIES AND SHAREHOLDERS’ EQUITY | |
| | | |
| | |
| Current Liabilities: | |
| | | |
| | |
| Trade accounts payable | |
¥ | 137,788 | | |
¥ | 113,962 | |
| Other payables | |
| 62,434 | | |
| 58,150 | |
| Accrued expenses | |
| 28,268 | | |
| 1,614 | |
| Deferred revenue - Current | |
| 444,955 | | |
| 351,937 | |
| Current portion of operating lease liabilities | |
| 7,140 | | |
| 402 | |
| Total Current Liabilities | |
| 680,585 | | |
| 526,065 | |
| Non-current Liabilities: | |
| | | |
| | |
| Non-current operating lease liabilities | |
| 4,239 | | |
| 479 | |
| Deferred revenue - Non-current | |
| 467,346 | | |
| 412,996 | |
| Other liabilities | |
| 10,736 | | |
| 25,817 | |
| Total Liabilities | |
| 1,162,906 | | |
| 965,357 | |
| Commitment and Contingencies (Note 8) | |
| - | | |
| - | |
| SHAREHOLDERS’ EQUITY: | |
| | | |
| | |
| Ordinary shares, JPY1.66667
par value - 168,000,000 shares authorized
as of September 30, 2025 and March 31, 2025; 45,960,000
shares and 42,210,000 shares issued
and outstanding as of September 30, 2025 and March 31, 2025, respectively* | |
| 76,600 | | |
| 70,350 | |
| Additional paid-in capital | |
| 2,598,331 | | |
| 1,060,750 | |
| Accumulated deficit | |
| (2,460,087 | ) | |
| (1,782,485 | ) |
| Total Shareholders’ Equity /(Deficit) | |
| 214,844 | | |
| (651,385 | ) |
| Total Liabilities & Shareholders’ Equity | |
¥ | 1,377,750 | | |
¥ | 313,972 | |
The
accompanying notes are an integral part of the financial statements.
ROBOT
CONSULTING CO., LTD.
STATEMENTS
OF OPERATIONS
(Yen
in thousands, except share and per share data)
(unaudited)
| | |
2025 | | |
2024 | |
| | |
Six Months Ended September 30, | |
| | |
2025 | | |
2024 | |
| | |
| | |
| |
| Revenue | |
¥ | 254,222 | | |
¥ | 354,008 | |
| Cost of revenue | |
| 2,898 | | |
| 2,396 | |
| Gross profit | |
| 251,324 | | |
| 351,612 | |
| Operating expenses: | |
| | | |
| | |
| Research and development | |
| — | | |
| 57,304 | |
| Selling, general and administrative expenses | |
| 901,512 | | |
| 571,502 | |
| Total operating expenses | |
| 901,512 | | |
| 628,806 | |
| Loss from operations | |
| (650,188 | ) | |
| (277,194 | ) |
| Other expenses, net | |
| (20,327 | ) | |
| (477 | ) |
| Interest expenses | |
| (7,087 | ) | |
| — | |
| Income tax expenses | |
| — | | |
| — | |
| Net loss | |
¥ | (677,602 | ) | |
¥ | (277,671 | ) |
| Net loss per share attributable to shareholders, basic and diluted | |
¥ | (15.5 | ) | |
¥ | (6.6 | ) |
| Weighted-average shares outstanding used to compute net loss per share, basic and diluted* | |
| 43,775,934 | | |
| 42,210,000 | |
The
accompanying notes are an integral part of the financial statements.
ROBOT
CONSULTING CO., LTD.
STATEMENTS
OF SHAREHOLDERS’ EQUITY/(DEFICIT)
(Yen
in thousands, except share data)
(unaudited)
| | |
Shares* | | |
Amount | | |
Capital | | |
Deficit | | |
(Deficit) | |
| | |
| | |
| | |
| | |
Total | |
| | |
Share Class | | |
Additional | | |
| | |
Shareholders’ | |
| | |
Ordinary Share | | |
Paid-In | | |
Accumulated | | |
Equity | |
| | |
Shares* | | |
Amount | | |
Capital | | |
Deficit | | |
(Deficit) | |
| Balance, March 31, 2025 | |
| 42,210,000 | | |
¥ | 70,350 | | |
¥ | 1,060,750 | | |
¥ | (1,782,485 | ) | |
¥ | (651,385 | ) |
| Issuance of ordinary shares upon initial public offering, net of offering costs | |
| 3,750,000 | | |
| 6,250 | | |
| 1,521,213 | | |
| — | | |
| 1,527,463 | |
| Stock-based compensation | |
| — | | |
| — | | |
| 16,368 | | |
| — | | |
| 16,368 | |
| Net loss | |
| — | | |
| — | | |
| — | | |
| (677,602 | ) | |
| (677,602 | ) |
| Balance, September 30, 2025 | |
| 45,960,000 | | |
¥ | 76,600 | | |
¥ | 2,598,331 | | |
¥ | (2,460,087 | ) | |
¥ | 214,844 | |
| | |
Share Class | | |
Additional | | |
| | |
Total Shareholders’ | |
| | |
Ordinary Share | | |
Paid-In | | |
Accumulated | | |
Equity | |
| | |
Shares* | | |
Amount | | |
Capital | | |
Deficit | | |
(Deficit) | |
| Balance, March 31, 2024 | |
| 42,210,000 | | |
¥ | 70,350 | | |
¥ | 1,060,750 | | |
¥ | (1,247,800 | ) | |
¥ | (116,700 | ) |
| Net loss | |
| — | | |
| — | | |
| — | | |
| (277,671 | ) | |
| (277,671 | ) |
| Balance, September 30, 2024 | |
| 42,210,000 | | |
¥ | 70,350 | | |
¥ | 1,060,750 | | |
¥ | (1,525,471 | ) | |
¥ | (394,371 | ) |
The
accompanying notes are an integral part of the financial statements.
ROBOT
CONSULTING CO., LTD.
STATEMENTS
OF CASH FLOWS
(Yen
in thousands)
(unaudited)
| | |
2025 | | |
2024 | |
| | |
Six Months Ended September 30, | |
| | |
2025 | | |
2024 | |
| | |
| | |
| |
| Cash flows from operating activities: | |
| | | |
| | |
| Net loss | |
¥ | (677,602 | ) | |
¥ | (277,671 | ) |
| Adjustments to reconcile net loss to net cash used in operating activities: | |
| | | |
| | |
| Depreciation and amortization | |
| 1,050 | | |
| 1,104 | |
| Noncash lease expenses | |
| 3,495 | | |
| 3,297 | |
| Stock option expense | |
| 16,368 | | |
| — | |
| Changes in operating assets and liabilities: | |
| | | |
| | |
| Accounts receivable | |
| (49,913 | ) | |
| 60,686 | |
| Related party receivable s | |
| — | | |
| (3,957 | ) |
| Prepaid expenses and other current assets | |
| (643,643 | ) | |
| 19,575 | |
| Other assets | |
| (484 | ) | |
| 1,464 | |
| Accounts payable and accrued expenses | |
| 54,763 | | |
| (154,052 | ) |
| Deferred revenue | |
| 147,368 | | |
| 164,175 | |
| Operating lease liabilities | |
| (3,495 | ) | |
| (3,297 | ) |
| Other liabilities | |
| (15,079 | ) | |
| 6,926 | |
| Net cash used in operating activities | |
| (1,167,172 | ) | |
| (181,750 | ) |
| Cash flows from investing activities: | |
| | | |
| | |
| Purchase of property and equipment | |
| (123 | ) | |
| (7,218 | ) |
| Purchase of intangible assets | |
| (5,313 | ) | |
| (633 | ) |
| Net cash used in investing activities | |
| (5,436 | ) | |
| (7,851 | ) |
| Cash flows from financing activities: | |
| | | |
| | |
| Payment for deferred offering costs | |
| (131,181 | ) | |
| (38,978 | ) |
| Proceed from issuance of shares | |
| 1,789,679 | | |
| — | |
| Net cash provided by/(used in) financing activities | |
| 1,658,498 | | |
| (38,978 | ) |
| Net increase/(decrease) in cash, cash equivalents and restricted cash | |
| 485,890 | | |
| (228,579 | ) |
| Cash, cash equivalents and restricted cash at beginning of period | |
| 131,482 | | |
| 491,118 | |
| Cash, cash equivalents and restricted cash at end of period | |
¥ | 617,372 | | |
¥ | 262,539 | |
| | |
| | | |
| | |
| Reconciliation of cash, cash equivalents and restricted cash | |
| | | |
| | |
| Cash and cash equivalents | |
¥ | 597,902 | | |
¥ | 243,069 | |
| Restricted cash | |
| 19,470 | | |
| 19,470 | |
| Total cash, cash equivalents and restricted cash | |
¥ | 617,372 | | |
¥ | 262,539 | |
The
accompanying notes are an integral part of the financial statements.
ROBOT
CONSULTING CO., LTD.
NOTES
TO FINANCIAL STATEMENTS
For
the Six Months Ended September 30, 2025 and 2024
(Yen
in thousands, except share and per share data)
1.
Nature of Operations
Robot
Consulting Co., Ltd. (the “Company”) was incorporated on April 17, 2020 in Tokyo, Japan. The Company’s principal product
is Labor Robot, a cloud-based software which provides human resource solutions. The Company also provides consulting support services
such as e-learning courses relating to digital transformation and software installation services. The Company is committed to researching,
developing, and selling artificial intelligence (“AI”) technology.
Stock
split- On January 7, 2025, the Company’s board of directors approved the change in the number of ordinary shares authorized
and a sub-division of the ordinary shares issued at a ratio of 1:6, which became effective on January 7, 2025. As a result, the number
of shares authorized and issued became 168,000,000 and 42,210,000 shares, respectively, with a par value of JPY1.66667 each.
Going
concern
The
Company had a loss of JPY677,602 and JPY277,671 for the six months ended September 30, 2025 and 2024, respectively. This operating loss
has resulted in an accumulated deficit of JPY2,460,087 as of September 30, 2025. These factors raise substantial doubt regarding
the Company’s ability to continue as a going concern.
The
Company’s unaudited financial statements have been prepared assuming that the Company will continue as a going concern, which contemplates
the realization of assets and the liquidation of liabilities in the normal course of business. The Company’s ability to continue
as a going concern is dependent upon the Company’s ability to attract and retain revenue generating customers, acquire new customer
contracts, and secure additional financing.
The
Company may consider obtaining additional financing in the future through the issuance of the Company’s ordinary shares through
equity or debt financings, or other means. The Company, however, is dependent upon its ability to obtain new revenue generating customer
contracts and secure equity and/or debt financing and there are no assurances that the Company will be successful. The financial statements
do not include any adjustments to the recoverability and classification of recorded asset amounts, or the amounts and classification
of liabilities that might be necessary should the Company be unable to continue as a going concern.
2.
Summary of Significant Accounting Policies
Basis
of Presentation
The
accompanying unaudited financial statements are presented in thousand Japanese yen, (“JPY” or “¥”), the currency
of the country in which the Company is incorporated and primarily operates. The accompanying unaudited financial statements are prepared
in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and pursuant to
the rules and regulations of the U.S. Securities and Exchange Commission (the “SEC”). The
interim financial statements are condensed and should be read in conjunction with the Company’s latest annual financial statements.
The interim disclosures generally do not repeat those in the annual financial statements.
The
unaudited financial statements reflect all normal recurring adjustments necessary to present fairly the Company’s financial position,
results of operations, shareholders’ equity, and cash flows for the interim periods, but are not necessarily indicative of the
results of operations to be expected for the fiscal year ending March 31, 2026 or any other future interim periods.
Use
of Estimates
The
preparation of the financial statements in conformity with the U.S. GAAP requires management to make estimates and assumptions that affect
the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities as of the reporting date, and the
reported amounts of revenue and expense during the reporting period. These estimates are based on management’s best knowledge of
current events and actions that the Company may undertake in the future and include, but are not limited to, useful lives of property
and equipment, the carrying value of operating lease right-of-use asset, allowance for credit losses on accounts receivable, valuation
of share-based compensation, and valuation allowance against net deferred tax assets. Actual results could differ from those
estimates.
Revenue
Recognition
The
Company applies Accounting Standards Codification (“ASC”) Topic 606, Revenue
from Contracts with Customers (“ASC 606”) for all periods presented in the financial statements. To determine the appropriate
amount of revenue to be recognized in accordance with ASC 606, the Company follows a five-step model as follows:
1
– Identification of the contract with a customer
2
– Identification of the performance obligation in the contract
3
– Determination of the transaction price
4
– Allocation of the transaction price to the performance obligation in the contract
5
– Recognition of revenue when, or as, a performance obligation is satisfied
During
the six months ended September 30, 2025 and 2024, the Company generated revenues from sales of software and consulting and support services.
Revenue
is recognized when the control of the promised products or services is transferred by the Company to its customers. The amount of revenue
recognized reflects the consideration that the Company expects to receive in exchange for the products or services delivered. The transaction
prices are generally fixed at contract inception. Consumption taxes collected from customers and remitted to government authorities are
excluded from revenue and deferred revenue.
At
contract inception, the Company assesses the performance obligations, or deliverables, the Company has agreed to provide pursuant to
the contract and determines if they are individually distinct or if they should be combined with other performance obligations. Contracts
that contain multiple performance obligations require an allocation of the transaction price to each performance obligation based on
each performance obligation’s relative standalone selling price. Performance obligations are combined when an individual performance
obligation does not have standalone value to a customer. For example, customers do not have the ability to take possession of the Company’s
software, “Labor Robot”, and, as a result, the Company’s contracts for sales of software and hosting service arrangements
are typically accounted for as service arrangements with a single performance obligation.
Sales
of Software
Revenue
from sales of software is primarily comprised of sales of Labor Robot, Lawyer Robot and Billing Robot. Revenue is recognized on a straight-line
basis over the period of five to ten years as the Company’s performance obligation is satisfied over-time and as control of the
promised service is transferred to the customer, commencing when the product key is delivered to the customer.
Consulting
and Support Services
Revenue
from consulting and support services is recognized when the control of the promised service is transferred by the Company to its customer.
Consulting and support services the Company provided during the six months ended September 30, 2025 and 2024, include the following services.
See note 11 for the disaggregation of revenue.
E-learning:
The Company provides online training courses to help employees of small and medium-sized businesses learn the latest trends in digital
transformation. Revenue is recognized on a straight-line basis over the contract period which is generally one month as the Company’s
performance obligation is satisfied over-time, commencing when the access code is delivered to the customer.
Software
installation support: The Company helps customers with the installation and initial set-up of the software and provides support services
during the contract period. Revenue is recognized on a straight-line basis over the contract period which is generally one year as the
Company’s performance obligation is satisfied over-time.
From
time to time, the Company uses subcontractors. The Company assesses and records revenue on a gross basis as a principal versus on a net
basis as an agent in the presentation of revenues and expenses. The Company has concluded that the Company is the principal in the performance
obligation and gross reporting is appropriate because the Company (i) has the risk of identifying and hiring qualified vendors, (ii)
has the discretion to select the vendors and establish their price and duties, and (iii) bears the risk for services that are not fully
paid for by its customers.
Segment
Information
The
Company operates as one operating segment. The Company’s chief operating decision maker (“CODM”) is its Chief Executive
Officer (“CEO”), who reviews financial information for purposes of making operating decisions, assessing financial performance,
and allocating resources. The Company’s CODM evaluates financial information as a whole for the purpose of assessing financial
performance and making operating decisions. During the six months ended September 30, 2025 and 2024, there were no revenues derived or
long-lived assets held outside of Japan.
Concentration
of Customers and Vendors
For
the six months ended September 30, 2025 and 2024, there was one customer who accounted for more than 10% of the Company’s total
revenue in both periods. As of September 30, 2025 there were no customers who accounted for more than 10% of the Company’s total
accounts receivable. As of March 31, 2025, three customers who accounted for more than 10% of the Company’s total accounts
receivable.
For
the six months ended September 30, 2025 and 2024, there were two suppliers and one supplier, respectively, who accounted for more than
10% of the Company’s total purchases. As of September 30, 2025 and March 31, 2025, there were three suppliers and two suppliers,
respectively, who accounted for more than 10% of the Company’s total accounts payable.
Cash
and Cash Equivalents, and Restricted Cash
The
Company considers all highly liquid short-term investments purchased with an initial maturity date of three months or less to be cash
equivalents. The Company’s restricted cash consists of the earmarked balance related to the ongoing lawsuit.
Accounts
Receivable, Net
Accounts
receivable primarily consist of the amounts billed and currently due from customers, net of an allowance for credit loss, if recorded.
When the Company has an unconditional right to payment, subject only to the passage of time, the right is treated as receivable. The
Company’s accounts receivable balances are unsecured, bearing no interest. Fees billed in advance of the related contractual term
represent contract liabilities and presented as deferred revenue.
At
each balance sheet date, the Company recognizes an expected allowance for credit losses. In addition, also at each reporting date, this
estimate is updated to reflect any changes in credit risk since the receivable was initially recorded. This estimate is calculated on
a pooled basis where similar risk characteristics exist.
The
allowance estimate is derived from a review of the Company’s historical losses on the aging of receivables. This estimate is adjusted
for management’s assessment of current conditions, reasonable and supportable forecasts regarding future events, and any other
factors deemed relevant by the Company. The Company believes that historical loss information is a reasonable starting point to calculate
the expected allowance for credit losses, given that the composition of the Company’s customers has remained constant. The Company
recorded JPY203 as the allowance for credit loss as of September 30, 2025 and March 31, 2025. Provisions for the allowance for expected
credit losses are recorded in selling, general and administrative expenses in the Statements of Operations.
Deferred
Offering Costs
The
Company capitalizes certain legal, accounting and other third-party fees that are directly related to an equity financing that is likely
to be successfully completed, until such financing is consummated. After consummation of an equity financing, these costs are recorded
as a reduction of the proceeds received as a result of the financing. Should a planned equity financing be abandoned, terminated, or
significantly delayed, the deferred offering costs are immediately written off to operating expenses in the Statements of Operations
in the period of determination.
Upon
the completion of the initial public offering (the “IPO”) the Company completed on July 18, 2025, the deferred offering
costs were fully charged to additional paid-in capital.
Property
and Equipment, Net
Property
and equipment are recorded at the cost less accumulated depreciation. Depreciation is computed using the straight-line method, depending
on the pattern of consumption of the economic benefits by asset class, over the estimated useful lives of the assets, as follows:
Schedule of Estimated Useful Lives
| Property
and Equipment |
|
Estimated
Useful Life |
| Fixtures |
|
Shorter
of 3 years or lease term |
| Tooling
and equipment |
|
5
years |
| Computers
and other equipment |
|
3
years |
| Vehicles |
|
5
years |
Repair
and maintenance costs are expensed as incurred. The Company records depreciation expenses in selling, general and administrative expenses
in the Statements of Operations.
Intangible
Assets, Net
Intangible
assets consist of the Company’s capitalized software, patents and trademarks. Software is amortized over 5 five to ten years.
Patents are amortized over eight years. Trademarks are amortized over 10 years. Amortization expenses are recorded in selling,
general and administrative expenses in the Statements of Operations.
Impairment
or Disposal of Long-Lived Assets
Long-lived
assets used in operations are reviewed for impairment whenever events or changes in circumstances indicate that carrying amounts may
not be recoverable. For long-lived assets to be held and used, the Company recognizes an impairment loss only if the carrying amount
is not recoverable when compared to the Company’s undiscounted cash flows and the impairment loss is measured based on the difference
between the carrying amount and fair value. Long-lived assets held for sales are reported at the lower of cost or fair value less costs
to sell. There were no impairments of long-lived assets during the six months ended September 30, 2025 and 2024.
Leases
Leases
are comprised of operating leases for office space. In accordance with the Financial Accounting Standards Board (“FASB”)
ASC Topic 842, Leases, the Company determines if an arrangement is a lease at inception. Operating leases are included in operating
lease right-of-use (“ROU”) assets, current portion of operating lease liabilities, and non-current operating lease liabilities
in the Balance Sheets. Operating lease ROU assets and operating lease liabilities are recognized based on the present value of future
minimum lease payments over the lease term at commencement date.
For
leases with terms greater than 12 months, the Company records an ROU asset and a lease liability representing the present value of future
lease payments. The discount rate used to measure the lease asset and liability is determined at the beginning of the lease term using
the rate implicit in the lease, or the Company’s collateralized incremental borrowing rate. The implicit rate within the Company’s
leases is generally not determinable and, therefore, the incremental borrowing rate at lease commencement is utilized to determine the
present value of lease payments. The Company estimates its incremental borrowing rate based on third-party lender quotes to obtain secured
debt in a like currency for a similar asset over a timeframe similar to the term of the lease. For those contracts that include fixed
rental payments for both the use of the asset (“lease costs”) as well as for other occupancy or service costs relating to
the asset (“non-lease costs”), the Company generally includes both the lease costs and non-lease costs in the measurement
of the lease asset and liability.
The
Company has elected the “package of practical expedients” and as a result is not required to reassess its prior accounting
conclusions regarding lease identification, lease classification and initial direct costs for lease contracts existing as of the transition
date. The Company accounts for each lease and any associated non-lease components as a single lease component across all asset classes.
Lease expenses for the Company’s operating leases are recognized on a straight-line basis
over the lease term except for variable lease costs, which are expensed as incurred.
Investments
In
the normal course of business, the Company invests in business partners that support the Company’s underlying business strategy
and provide the Company the ability to enter into new markets, thereby expanding the reach of the Company’s products and services.
The
Company’s investments consist of investments in privately held entities that do not report net asset value (“NAV”)
per share. These investments are measured at costs, adjusted for observable price changes and impairments. Gain or loss resulting from
price changes and impairments are recognized in other income (expense), net in the Statement of Operations.
There
were no activities related to the Company’s investments during the six months ended September 30, 2025 and the fiscal year ended
March 31, 2025.
Fair
Value of Financial Instruments
The
Company reports financial assets and liabilities and nonfinancial assets and liabilities that are recognized or disclosed at fair value
in the financial statements on a recurring basis in accordance with ASC Topic 820 Fair Value Measurement (“ASC 820”).
ASC 820 defines fair value as the price that would be received from selling an asset or paid to transfer a liability in an orderly transaction
between market participants at the measurement date. When determining the fair value measurements for assets and liabilities, which are
required to be recorded at fair value, the Company considers the principal or most advantageous market in which the Company would transact
and the market-based risk measurements or assumptions that market participants would use in pricing the asset or liability, such as inherent
risk, transfer restrictions and credit risk.
ASC
820 also establishes a fair value hierarchy, which prioritizes the inputs to valuation techniques used to measure fair value into three
levels. The U.S. GAAP established a hierarchy framework to classify the fair value based on the observability of significant inputs to
the measurement.
The
levels of the fair value hierarchy are as follows:
Level
1: Determined using an unadjusted quoted price in an active market for identical assets or liabilities.
Level
2: Estimated using inputs other than quoted prices included within Level 1 that are observable, either directly or indirectly.
Level
3: Estimated using unobservable inputs that are significant to the fair value of the assets or liabilities.
The
fair value of the Company’s investments is determined based on inputs not observable in the market and classified as Level 3 within
the fair value hierarchy.
Foreign
Currency
The
Company uses Japanese yen as its reporting currency. The Company’s functional currency is Japanese yen. Monetary assets and liabilities
denominated in currencies other than the functional currency are remeasured into the functional currency of the Company at the balance
sheet date foreign exchange rate, and gains and losses resulting from such remeasurement are included in other income (expenses), net
in the Statement of Operations. Foreign currency denominated income and expenses are remeasured using the average exchange rate for the
period.
Deferred
Revenue
The
timing of revenue recognition may not align with the right to invoice the customer. The Company records accounts receivable when it has
the unconditional right to issue an invoice and receive payment regardless of whether revenue has been recognized. If revenue has not
yet been recognized, then deferred revenue, or contract liability, is recorded. Deferred revenue consists of consideration recorded in
advance of performance obligations being delivered and is classified as current or non-current based on the related period in which services
are expected to be provided.
Cost
of Revenue
Cost
of revenue primarily consists of costs paid to the Company’s vendors and employees related to the Company’s delivery of services.
Research
and Development Costs
Research
and development (“R&D”) costs consist primarily of fees paid to vendors for research, prototyping and consulting. Most
R&D costs are expensed as incurred.
Time
and costs incurred between establishment of technological feasibility and the release of software product is not material, and the costs
incurred during this period is recorded as R&D costs.
Advertising
Costs
Advertising
and marketing costs are expensed as incurred and are included in selling, general and administrative expenses in the Statement of Operations.
For the six months ended September 30, 2025 and 2024, these costs were JPY135,972 and JPY29,594, respectively.
Income
Taxes
The
Company accounts for income taxes under the asset and liability method in accordance with ASC Topic 740, “Income Taxes”,
which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been
included in the financial statements. Under this method, deferred tax assets and liabilities are determined on the differences between
the financial statement and tax basis of assets, liabilities and net operating loss by using enacted tax rate in effect for the fiscal
year in which the differences are expected to reverse. The effect of a change in tax rate on deferred tax assets and liabilities is recognized
in income in the period that includes the enactment date.
The
Company recognizes deferred tax assets to the extent that these assets are believed to be more likely than not to be realized. Valuation
allowances are established when necessary to reduce deferred tax assets to the amounts that are more likely than not expected to be realized.
In making such a determination, all available positive and negative evidence is considered, including future reversals of existing taxable
temporary differences, projected future taxable income, tax-planning strategies, and results of recent operations.
The
Company files tax returns in the tax jurisdictions of Japan. Tax benefits for uncertain tax positions are based upon management’s
evaluation of the information available at the reporting date. To be recognized in the financial statements, a tax benefit must be at
least more likely than not of being sustained based on technical merits. The benefit for positions meeting the recognition threshold
is measured as the largest benefit more likely than not of being realized upon settlement with a taxing authority that has full knowledge
of all relevant information.
Share-based
compensation
The
Company accounts for share-based compensation in accordance with ASC Topic 718, Compensation—Stock Compensation. The Company
measures and recognizes compensation expenses for all share-based payment awards made to employees and non-employees, including stock
options, restricted stock units (“RSUs”), and other equity-based awards, based on the grant-date fair value of the awards.
The
Company recognizes compensation expense for share-based awards over the requisite service period, which is generally the vesting period
of the awards, using a straight-line method unless the awards contain performance or market conditions.
Net
Loss per Share
Basic
net loss per ordinary share is calculated by dividing the net loss by the weighted-average number of ordinary shares outstanding during
the period, without consideration for potentially dilutive securities. Diluted net loss per ordinary share is computed by dividing the
net loss by the weighted-average number of ordinary shares outstanding during the period, adjusted for the effect of potentially dilutive
securities, if any. Potentially dilutive securities are included in the calculation of diluted net loss per share only when their effect
is dilutive. When the Company reports a net loss, all potentially dilutive securities are anti-dilutive and are therefore excluded from
the computation of diluted net loss per share.
Recently
Issued Accounting Pronouncements
As
an emerging growth company, the Jumpstart Our Business Startups Act allows the Company to delay adoption of new or revised accounting
pronouncements applicable to public companies until such pronouncements are made applicable to private companies. The Company has elected
to delay adoption of certain new or revised accounting standards. As a result, the Company’s financial statements may not be comparable
to the financial statements of issuers who are required to comply with the effective date for new or revised accounting standards that
are applicable to public companies.
The
following Accounting Standards Updates (“ASUs”) issued by the FASB may relate to the Company as concerns the Company’s
normal ongoing operations or the industry in which the Company operates.
In
December 2025, the FASB issued ASU 2025-11, Derivatives and Hedging (ASC 815) and Revenue from Contracts with Customers (ASC 606):
Scope Refinements and Share-Based Noncash Consideration. This ASU clarifies the scope of derivative accounting for certain contracts
and the accounting for share-based noncash consideration received from customers. The guidance is effective for fiscal years beginning
after December 15, 2026, including interim periods. The Company is currently evaluating the impact that adoption of this guidance will
have on its financial statements.
In
September 2025, the FASB issued ASU 2025-07, Interim Reporting (Topic 270): Narrow-Scope Improvements. This ASU clarifies the
interim disclosure requirements and the applicability of Topic 270. The guidance is effective for interim reporting periods within annual
reporting periods beginning after December 15, 2027. The Company is currently evaluating the impact that adoption of this guidance will
have on its financial statements.
In
July 30, 2025, the FASB issued ASU No. 2025-05 Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses for
Accounts Receivable and Contract Assets. This ASU provide (1) all entities with a practical expedient and (2) entities other than
public business entities with an accounting policy election when estimating expected credit losses for current accounts receivable and
current contract assets arising from transactions accounted for under Topic 606. The requirements are effective for fiscal years beginning
after December 15, 2025, including interim periods within those fiscal years. Early adoption is permitted, and entities should apply
the amendments prospectively. The Company is currently evaluating the impact that the adoption of this ASU will have on its
financial statements.
In
November 2024, the FASB issued ASU No. 2024-03 Income Statement – Reporting Comprehensive Income – Expense Disaggregation
Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses. This ASU requires public business entities to disclose,
for interim and annual reporting periods, additional information about certain income statement expense categories. The requirements
are effective for fiscal years beginning after December 15, 2026, and for interim periods beginning after December 15, 2027. Entities
are permitted to apply either the prospective or retrospective transition methods. The Company is currently evaluating the impact that
the adoption of this ASU will have on its financial statements.
3.
Prepaid Expenses and Other Current Assets
As
of September 30, 2025 and March 31, 2025, prepaid expenses and other current assets consisted of the following:
Schedule of Prepaid Expenses and Other Current Assets
| | |
September 30, | | |
March 31, | |
| | |
2025 | | |
2025 | |
| | |
(unaudited) | | |
| |
| Prepaid expenses | |
¥ | 567,552 | | |
¥ | 6,850 | |
| Deposits | |
| 2,480 | | |
| 2,450 | |
| Consumption taxes paid | |
| 40,730 | | |
| 3,725 | |
| Others | |
| 45,923 | | |
| 16 | |
| Total prepaid expenses and other current assets | |
¥ | 656,685 | | |
¥ | 13,041 | |
4.
Property and Equipment, Net
As
of September 30, 2025 and March 31, 2025, property and equipment consisted of the following:
Schedule of Plant and Equipment, Net
| | |
September 30, | | |
March 31, | |
| | |
2025 | | |
2025 | |
| | |
(unaudited) | | |
| |
| Fixtures | |
¥ | 3,664 | | |
¥ | 3,664 | |
| Tooling and equipment | |
| 337 | | |
| 337 | |
| Computers and other equipment | |
| 430 | | |
| 308 | |
| Vehicles | |
| 7,218 | | |
| 7,218 | |
| Total property and equipment | |
¥ | 11,649 | | |
¥ | 11,527 | |
| Total property and equipment, gross | |
¥ | 11,649 | | |
¥ | 11,527 | |
| Less: Accumulated depreciation | |
| (5,520 | ) | |
| (4,581 | ) |
| Total property and equipment, net | |
¥ | 6,129 | | |
¥ | 6,946 | |
The
Company recognized depreciation expenses on property and equipment of JPY939 and JPY985 during the six months ended September 30, 2025
and 2024, respectively. The Company records depreciation expenses in selling, general and administrative expenses in the Statements of
Operations.
5.
Intangible Assets, Net
As
of September 30, 2025 and March 31, 2025, intangible assets consisted of the following:
Schedule of Intangible Assets
| | |
September 30, | | |
March 31, | |
| | |
2025 | | |
2025 | |
| | |
(unaudited) | | |
| |
| Patents | |
¥ | 2,189 | | |
¥ | 2,101 | |
| Trademarks | |
| 422 | | |
| 773 | |
| Software – work-in-progress | |
| 10,266 | | |
| 4,691 | |
| Total intangible assets | |
| 12,877 | | |
| 7,565 | |
| Total intangible assets, gross | |
| 12,877 | | |
| 7,565 | |
| Less: Accumulated amortization | |
| (572 | ) | |
| (461 | ) |
| Total intangible assets, net | |
¥ | 12,305 | | |
¥ | 7,104 | |
The
Company recognized amortization expenses on intangible assets of JPY111 and JPY119 during the six months ended September 30, 2025 and
2024, respectively. The Company records amortization expenses in selling, general and administrative expenses in the Statements of Operations.
6.
Leases
The
Company has an operating lease for office space. As of September 30, 2025 and March 31, 2025, the following amounts were recorded on
the Balance Sheets relating to the Company’s operating lease.
Schedule of Operating Lease Right of Use Assets and Lease Liabilities
| | |
September 30, | | |
March 31, | |
| | |
2025 | | |
2025 | |
| | |
(unaudited) | | |
| |
| Right-of-Use Assets | |
| | | |
| | |
| Operating lease assets | |
¥ | 11,379 | | |
¥ | 880 | |
| Lease Liabilities | |
| | | |
| | |
| Operating lease liabilities - Current | |
¥ | 7,140 | | |
¥ | 402 | |
| Operating lease liabilities - Non-current | |
| 4,239 | | |
| 479 | |
The
following table summarizes the contractual maturities of operating lease liabilities as of September 30, 2025:
Schedule of Contractual Maturities of Operating Lease Liabilities
| Fiscal year ending March 31, | |
| |
| 2026 (remaining) | |
¥ | 3,630 | |
| 2027 | |
| 7,259 | |
| 2028 | |
| 455 | |
| 2029 | |
| 155 | |
| 2030 | |
| 25 | |
| Total lease payments | |
| 11,524 | |
| Less amounts representing interest | |
| (145 | ) |
| Present value of lease payments | |
| 11,379 | |
| Less: current portion | |
| (7,140 | ) |
| Non-current lease liabilities | |
¥ | 4,239 | |
The
following table illustrates information regarding the Company’s operating leases as of September 30, 2025 and March 31, 2025:
Schedule of Operating Leases
| | |
September 30, | | |
March 31, | |
| | |
2025 | | |
2025 | |
| | |
(unaudited) | | |
| |
| Total operating lease cost | |
¥ | 3,495 | | |
¥ | 3,495 | |
| Cash paid for amounts included in the measurement of the operating lease liability | |
¥ | 3,586 | | |
¥ | 3,586 | |
| Weighted average remaining lease term (years) | |
| 1.7 | | |
| 1.7 | |
| Weighted average discount rate | |
| 1.48 | % | |
| 1.48 | % |
The
Company did not have significant sublease income or variable lease costs for the six months ended September 30, 2025 and 2024.
7.
Other Payables
As
of September 30, 2025 and March 31, 2025, other payables consisted of the following:
Schedule of Other Payables
| | |
September 30, | | |
March 31, | |
| | |
2025 | | |
2025 | |
| | |
(unaudited) | | |
| |
| Outsourcing fees | |
¥ | 8,967 | | |
¥ | 1,584 | |
| Professional fees | |
| 11,462 | | |
| 9,912 | |
| Marketing costs | |
| 8,216 | | |
| 4,596 | |
| Research and development costs | |
| 880 | | |
| 8,180 | |
| Income tax withholding | |
| 2,759 | | |
| 3,110 | |
| Compensations | |
| 11,925 | | |
| 16,070 | |
| Business tax payable | |
| — | | |
| 3,919 | |
| Others | |
| 18,225 | | |
| 10,779 | |
| Total other payables | |
¥ | 62,434 | | |
¥ | 58,150 | |
8.
Commitments and Contingencies
Guarantees
and Commitments
There
were no commitments under certain purchase or guarantee arrangements as of September 30, 2025 and March 31, 2025.
Legal
Matters
From
time to time in the normal course of business, the Company may be subject to various legal matters such as threatened or pending claims
or proceedings. There were no such material matters as of and for the six months ended September 30, 2025 and 2024 except for the following.
On
May 14, 2023, the Company was served with a complaint by ZESTO Consulting LLC demanding unpaid system development fees of JPY21,770.
In the fiscal year ended March 31, 2023, the Company recognized the total JPY22,470 related to the lawsuit in research and development
costs in the Statements of Operations.
On
December 13, 2024, the Tokyo District Court ruled against the Company, holding the Company liable for unpaid service fees totaling JPY19,470,
with interest accruing at a rate of 3% per annum. The Company subsequently filed an appeal against this decision.
On
December 17, 2025, the appellate court issued a judgment requiring the Company to pay JPY20,394, including additional
amounts not awarded in the initial judgment, plus interest. Interest is calculated at rates of 3% and 14.6% per annum on specified portions
of the judgment.
The
Company is currently in the process of pursuing further legal remedies, including filing an appeal of the appellate court judgment in
January 2026. While the Company intends to continue with its appeal process, based on the currently available information, management
has concluded that the potential loss associated with this matter is reasonably estimable. Accordingly, the Company has recognized
the estimated obligation in its financial statements should the appeal fail. For the six months ended September 30, 2025, the
Company recognized an additional loss of JPY924
and interest expense of JPY7,015
related to this matter. The total amount accrued related to
this matter as of September 30, 2025 was JPY27,409
and is included in accrued expense in the Balance Sheet.
On
September 26, 2025, the Company was served with a complaint by FOOT PRINT Co., Ltd. demanding unpaid service fees under an advertising
services agreement of JPY1,197. Subsequently, the Company entered into a court-mediated settlement agreement on February 3, 2026. Pursuant
to the settlement, the Company agreed to pay approximately JPY1,131 in full. Upon payment in February 2026, the parties agreed to withdraw
all related claims and no further obligations remain between them. As of the date of this report, there is no outstanding balance related
to this matter.
Indemnification
In
the ordinary course of business, the Company customarily includes standard indemnification provisions in its arrangements with third
parties. As of the date of this prospectus, the Company has not paid any material claims or been required to defend any material actions
related to its indemnification obligations. However, the Company may be subject to such claims and/or actions in the future as a result
of these indemnification obligations.
9.
Net Loss per Share
The
following table sets forth the computation of basic and diluted net loss per share:
Schedule of Basic and Diluted Net Loss Per Share
| | |
2025 | | |
2024 | |
| | |
Six Months Ended September 30, | |
| | |
2025 | | |
2024 | |
| | |
(unaudited) | | |
(unaudited) | |
| Basic and Diluted Net Loss Per Ordinary Share: | |
| | | |
| | |
| Net loss attributable | |
¥ | (677,602 | ) | |
¥ | (277,671 | ) |
| Weighted average ordinary shares outstanding | |
| 43,775,934 | | |
| 42,210,000 | |
| Basic and diluted net loss per ordinary share | |
¥ | (15.5 | ) | |
¥ | (6.6 | ) |
10.
Shareholders’ Equity/(Deficit)
Ordinary
Shares
As
of September 30, 2025, the Company had 168,000,000 ordinary shares authorized. Each holder of ordinary shares shall be entitled to one
vote for each share held as of the record date and shall be entitled to receive dividends, when, as and if declared by the shareholders
or the Board of Directors. The total ordinary shares issued and outstanding as of September 30, 2025 was 45,960,000 shares.
On
January 7, 2025, the Company’s board of directors approved the change in the number of ordinary shares authorized. As a result,
the number of shares authorized became 168,000,000. On the same date, the Company’s board of directors approved a sub-division
of the ordinary shares issued and outstanding at a ratio of 1:6, which became effective on January 7, 2025. The Company believes it is
appropriate to reflect the above transactions on a retroactive basis in accordance with ASC 260. All references made to share or per
share amounts herein have been retroactively adjusted to reflect the 1:6 sub-division.
On
July 18, 2025, the Company completed its IPO of 3,750,000 ordinary shares at a public offering price of $4.00 per share. The net proceeds
to the Company from the IPO, after deducting underwriting discounts and offering expenses payable by the Company, were approximately
JPY1,521,213 .
11.
Revenue
Disaggregation
of Revenue
The
tables below reflect revenue by major source s for the six months ended September 30, 2025 and 2024. The Company had no revenue
derived from geographical regions outside of Japan during the six months ended September 30, 2025 and 2024. All revenue during the six
months ended September 30, 2025 and 2024 was recognized when the performance obligation was satisfied over time.
Schedule of Disaggregation of Revenue
| | |
2025 | | |
2024 | |
| | |
Six Months Ended September 30, | |
| | |
2025 | | |
2024 | |
| | |
(unaudited) | | |
(unaudited) | |
| Sales of Software | |
¥ | 97,199 | | |
¥ | 63,597 | |
| Consulting and Support Services | |
| 157,023 | | |
| 290,411 | |
| Total | |
¥ | 254,222 | | |
¥ | 354,008 | |
During
the six months ended September 30, 2025 and 2024, revenue from consulting and support services was primarily generated from provision
of e-learning and software installation support services.
The
following table summarizes the activity in deferred revenue during the six months ended September 30, 2025 and the fiscal year ended
March 31, 2025.
Schedule of Activity in Deferred Revenue
| | |
Six Months Ended September 30, | | |
Fiscal Year Ended
March 31, | |
| | |
2025 | | |
2025 | |
| | |
(unaudited) | | |
| |
| Deferred revenue, beginning of period | |
¥ | 764,933 | | |
¥ | 399,413 | |
| Deferred revenue, end of period | |
| 912,301 | | |
| 764,933 | |
| | |
| | | |
| | |
| Revenue recognized in the period from amounts included in deferred revenue at the beginning of period | |
| 222,849 | | |
| 93,870 | |
As
of September 30, 2025 and March 31, 2025, deferred revenue represents the Company’s remaining performance obligations to provide
software, e-learning and software installation support services for which consideration has been received.
As
of September 30, 2025 and March 31, 2025, revenue of JPY882,983 and JPY764,933, respectively, is expected to be recognized from remaining
performance obligations for customer contracts. As of September 30, 2025 and March 31, 2025, the Company expects to recognize revenue
of JPY444,955 and JPY351,937, respectively, of these remaining performance obligations over the next 12 months, with the
remaining balance to be recognized thereafter.
12.
Cost of revenue
Disaggregation
of Cost of revenue
The
table reflects cost of revenue by major source for the six months ended September 30, 2025 and 2024:
Schedule of Cost of Revenue by Major Source
| | |
2025 | | |
2024 | |
| | |
Six Months Ended September 30, | |
| | |
2025 | | |
2024 | |
| | |
(unaudited) | | |
(unaudited) | |
| Sales of Software | |
¥ | 590 | | |
¥ | 377 | |
| Consulting and Support Services | |
| 2,308 | | |
| 2,019 | |
| Total | |
¥ | 2,898 | | |
¥ | 2,396 | |
13.
Share-based Compensation
On
February 6, 2024 , the Company’s Board of Directors approved the issuance of stock options. On February 7, 2024, stock
options to purchase an aggregate of 2,268,000 ordinary shares at an exercise price of JPY200 per ordinary share were granted
to certain individuals who were the Company’s directors, employees and consultants. The options vested upon the successful completion
of IPO. The options are exercisable only after February 7, 2026 and have a contractual term of eight years.
The
fair value of the stock options as of the grant date was JPY72 and was estimated using the Black-Scholes option-pricing model.
The following table summarizes the significant assumptions used to estimate the fair value of the stock options.
Schedule of Significant Assumptions Used to Estimate the Fair Value of Stock Options
| Expected term | |
| 3 years | |
| Expected volatility | |
| 44.67 | % |
| Expected dividend rate | |
| — | % |
| Risk-free rate | |
| 2.00 | % |
Upon
completion of its IPO in July 2025, the Company recognized share-based compensation expenses of JPY16,368. Share-based compensation expenses
are included in the selling, general and administrative expenses in the Statements of Operations.
The
following table summarizes stock option activity under the plan:
Schedule of Stock Option Activity Under the Plan
| Vested options | |
Options | | |
Weighted-Average Grant-Date Fair Value per Option | | |
Weighted-Average Exercise Price | | |
Weighted-Average Remaining Contractual Term (Years) | |
| Vested at April 1, 2025 | |
| — | | |
¥ | — | | |
| | | |
| | |
| Vested | |
| 226,800 | | |
| 72.2 | | |
| | | |
| | |
| Vested at September 30, 2025 | |
| 226,800 | | |
¥ | 72.2 | | |
¥ | 200.0 | | |
| 8.4 | |
The
following table summarizes activity for non-vested stock options:
Schedule of Activity for Non-Vested Stock Options
| Non-vested options | |
Number of Options | | |
Weighted-Average Grant-Date Fair Value per Option | |
| Non-vested at April 1, 2025 | |
| 226,800 | | |
¥ | 72.2 | |
| Vested | |
| (226,800 | ) | |
| 72.2 | |
| Non-vested at September 30, 2025 | |
| — | | |
| - | |
14.
Consulting Agreement
On
April 24, 2023, the Company entered into a consulting and services agreement with Spirit Advisors, LLC. (“Spirit Advisors”)
pursuant to which it agreed to compensate Spirit Advisors with cash consideration of US$320,000 and common share purchase warrants (the
“Spirit Warrants”) in exchange for professional services to be provided by Spirit Advisors in connection with the IPO. Pursuant
to the Spirit Warrants, Spirit Advisors could purchase
3% of the issued and outstanding ordinary shares as of the date of the Spirit Warrants’ issuance, which amount was to be automatically
adjusted to 3% of the fully diluted number of ordinary shares on the date the Company completed the IPO. The exercise price per share
was US$0.01, subject to adjustment as provided in the Spirit Warrants. The
Spirit Warrants were only exercisable upon the successful completion of the IPO, and would be substituted in kind with stock acquisition
rights.
On
December 18, 2024, pursuant to a side letter agreement between the Company and Spirit Advisors, LLC, the Spirit Warrants were cancelled.
15.
Related Party
As
of September 30, 2025 and March 31, 2025 and during the six months ended September 30, 2025 and 2024, the Company had no transactions
or balances with related parties, except for compensation paid to its directors for services rendered in the normal course of business.
Compensation for directors is determined by the Board of Directors and/or shareholders in accordance with the Company’s
Articles of Incorporation. Total compensation paid to the directors during the six months ended September 30, 2025 and 2024 was JPY24,860
and JPY25,774, respectively.
16.
Subsequent Events
The
Company has evaluated subsequent events after the balance sheet date through March 30, 2026, the date the financial statements
were available for issuance. Management has determined that no significant events or transactions have occurred subsequent to the balance
sheet date other than the events disclosed below that require both recognition and disclosure in the financial statements.
On September 26, 2025, the Company was served
with a complaint by FOOT PRINT Co., Ltd. demanding unpaid service fees under an advertising services agreement of JPY1,197.
Management evaluated the matter as of September 30, 2025 and determined that the potential obligation was not material to the
Company’s financial position or results of operations. Accordingly, no accrual was recorded in the financial statements for
the 6-month period ended September 30, 2025. Subsequently, the Company entered into a court-mediated settlement agreement on
February 3, 2026. Pursuant to the settlement, the Company agreed to pay approximately JPY1,131
in full. Upon payment in February 2026, the parties agreed to withdraw all related claims and no further obligations remain between
them. As of the date of this report, there is no outstanding balance related to this matter.
In October 2025, trading in the Company’s common stock on The
Nasdaq Stock Market was temporarily suspended by the SEC. The suspension was initiated due to concerns regarding potential manipulation
of the Company’s securities through recommendations made to investors by unknown third parties via social media. The Company is
actively working to address the matters that led to the suspension and to satisfy the requirements for resumption of trading. As of the
date of this report, trading of the Company’s securities remains suspended, and there can be no assurance as to when or if trading
will resume.