UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 6-K

 

REPORT OF FOREIGN PRIVATE ISSUER

PURSUANT TO RULE 13a-16 OR 15d-16

UNDER THE SECURITIES EXCHANGE ACT OF 1934

 

For the month of March 2025

 

Commission File Number: 001-41752

 

Earlyworks Co., Ltd.

 

5-7-11, Ueno, Taito-ku

Tokyo, Japan 110-0005

(Address of principal executive office)

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F:

 

Form 20-F ☒        Form 40-F ☐

 

 

 

 

 

Explanatory Note

 

Earlyworks Co., Ltd. (the “Company”) is filing this current report on Form 6-K to report its financial results for the six months ended October 31, 2024 and to discuss its recent corporate developments.

 

Attached as exhibits to this current report on Form 6-K are:

 

(1)a press release dated March 3, 2025, titled “Earlyworks Co., Ltd. Reports Financial and Operational Performance for the Six Months Ended October 31, 2024” as Exhibit 99.1;

 

(2)the unaudited interim condensed financial statements and related notes as Exhibit 99.2; and

 

(3)Interactive Data File disclosure as Exhibit 101 in accordance with Rule 405 of Regulation S-T.

 

1

 

EXHIBIT INDEX

 

Exhibit No.   Description
99.1   Press release titled “Earlyworks Co., Ltd. Reports Financial and Operational Performance for the Six Months Ended October 31, 2024”
99.2   Unaudited interim condensed financial statements and related notes for the six months ended October 31, 2024
101.INS   Inline XBRL Instance Document (the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document)
101.SCH   Inline XBRL Taxonomy Extension Schema Document
101.CAL   Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF   Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB   Inline XBRL Taxonomy Extension Labels Linkbase Document
101.PRE   Inline XBRL Taxonomy Extension Presentation Linkbase Document
104   Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101)

 

2

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

  Earlyworks Co., Ltd.
   
Date: March 3, 2025 By:

/s/ Satoshi Kobayashi

  Name:  Satoshi Kobayashi
  Title: Chief Executive Officer and
Representative Director
(Principal Executive Officer)

 

 

3

 

 

Exhibit 99.1

 

Earlyworks Co., Ltd. Reports Financial and Operational Performance for the Six Months Ended October 31, 2024

 

TOKYO, March 3, 2025. Earlyworks Co., Ltd. (NASDAQ: ELWS) (the “Company”), a Japanese provider of blockchain technology solutions, today announced its financial results for the six months ended October 31, 2024.

 

For the six months ended October 31, 2024, the Company’s revenue increased by approximately JPY 170,039 thousand, gross profit increased by approximately JPY 81,193 thousand and net loss decreased by approximately JPY 74,789 thousand, as compared to the same period in 2023.

 

Management Commentary

 

In July 2023, the Company was successfully listed on Nasdaq. After years of research and development aimed at improving the applicability for blockchain technology, we completed the development of our proprietary blockchain platform, the “Grid Ledger System (GLS),” in December 2023. The GLS has been acknowledged for its high processing speed by multiple corporate clients.

 

With our listing and the development of GLS as key milestones, we have gained the opportunity to provide services, including system planning, development, consultation, and maintenance, to clients in a variety of industries, such as telecommunications, transportation infrastructure, food and beverage, real estate, entertainment, and IT services. Centered on GLS, we believe our solutions have the potential to go beyond the traditional contract-based development models, and can serve as the foundation for a business model that closely supports corporate clients and their operations. Currently, we are preparing for a full-scale expansion in this area.

 

Additionally, to accelerate the growth of Web3-related businesses in Japan, we are actively promoting business alliances and collaborations in new ventures to expand the adoption of GLS. Through these initiatives, we aim to enhance GLS’s reliability and market competitiveness, and deliver greater value to a broader range of customers.

 

Following our listing, we have also focused on strengthening our organizational structure. In November 2024, we appointed a Chief Operating Officer (COO), responsible for driving our business operations. This appointment improves our ability in sales activities and the creation of new business opportunities leveraging GLS to further expand our business. Simultaneously, we established a Chief Design Officer (CDO) role to enhance our creative and design capabilities. The CDO oversees unified UX and UI design, aiming to elevate the user experience of GLS and other technologies.

 

Moving forward, we believe the collaboration between the COO and CDO will enable us to execute business strategies and deliver customer value in tandem. Our efforts will extend beyond conventional business models to develop innovative business frameworks powered by GLS. Our ultimate goal is not only to provide cutting-edge technology but also to contribute to the overall development of the Web3 industry and the realization of a sustainable society in collaboration with our corporate clients.

 

As we strive to drive technological innovation centered on GLS, we aim to strengthen our presence in the Web3 industry and advance as a trusted partner committed to enhancing the value of our corporate clients.

 

 

 

EARLYWORKS CO., LTD.

UNAUDITED INTERIM CONDENSED STATEMENTS OF OPERATIONS

 

   For the six months ended
October 31,
2023
   For the six months ended October 31,
2024
   For the six months ended October 31,
2024
 
   JPY   JPY   USD 
OPERATING REVENUES            
Software and system development services   4,812,000    217,699,635    1,428,944 
Consulting and solution services   1,267,620    7,284,000    47,811 
Sale of NFTs   48,864,935    -    - 
TOTAL OPERATING REVENUES   54,944,555    224,983,635    1,476,755 
COST OF REVENUES   (3,336,792)   (92,182,568)   (605,071)
GROSS PROFIT   51,607,763    132,801,067    871,684 
OPERATING EXPENSES:               
Selling and marketing expenses   (27,077,415)   (37,830,288)   (248,312)
General and administrative expenses   (200,231,599)   (176,938,483)   (1,161,395)
Share-based compensation expenses   (1,616,463)   -    - 
Research and development expenses   (44,821,606)   (21,583,147)   (141,668)
TOTAL OPERATING EXPENSES   (273,747,083)   (236,351,918)   (1,551,375)
LOSS FROM OPERATIONS   (222,139,320)   (103,550,851)   (679,691)
Gain (loss) on digital assets, net   (167,879)   81,900    538 
Interest expenses, net   (1,789,278)   (1,184,561)   (7,775)
Foreign exchange gain (loss), net   38,823,264    (6,768,200)   (44,425)
Government grants   -    1,255,000    8,238 
Other income, net   129,617    1,100    7 
LOSS BEFORE INCOME TAXES   (185,143,596)   (110,165,612)   (723,108)
Provision for income taxes               
Current   -    -    - 
Deferred   188,496    -    - 
Total provision for income taxes   188,496    -    - 
NET LOSS   (184,955,100)   (110,165,612)   (723,108)
                
LOSS PER SHARE               
Basic   (12.77)   (7.31)   (0.05)
Diluted   (12.77)   (7.31)   (0.05)
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING*               
Basic   14,478,530    15,076,900    15,076,900 
Diluted   14,478,530    15,076,900    15,076,900 

 

The accompanying notes are an integral part of these unaudited interim condensed financial statements.

 

2

 

 

EARLYWORKS CO., LTD.

UNAUDITED INTERIM CONDENSED BALANCE SHEETS

 

   As of
April 30,
2024
   As of
October 31,
2024
   As of
October 31,
2024
 
   JPY   JPY   USD 
       (Unaudited)   (Unaudited) 
ASSETS            
CURRENT ASSETS:            
Cash   337,911,102    212,493,024    1,394,769 
Time deposit   100,000,000    -    - 
Digital assets   44,662    116,854    767 
Accounts receivable, net   40,711,929    28,309,600    185,819 
Contract assets   40,359,303    37,233,604    244,395 
Prepayments   8,227,532    58,066,704    381,140 
Short-term deposits   3,096,509    3,096,509    20,325 
Income tax receivable   325    -    - 
Other current assets, net   39,600    3    - 
TOTAL CURRENT ASSETS   530,390,962    339,316,298    2,227,215 
Property and equipment, net   1,319,884    1,085,713    7,126 
Operating lease right-of-use assets   11,711,000    7,607,963    49,937 
Long-term deposits   657,740    657,740    4,317 
Restricted cash   31,486,253    31,486,253    206,671 
TOTAL ASSETS   575,565,839    380,153,967    2,495,266 
                
LIABILITIES AND SHAREHOLDERS’ EQUITY CURRENT LIABILITIES:               
Bank loans – current portion, net   119,189,500    15,807,000    103,755 
Other payables and accrued liabilities   65,573,842    73,011,094    479,230 
Operating lease liabilities, current   8,239,009    6,911,713    45,367 
Contract liabilities   -    2,404,025    15,780 
Deferred income   -    20,000,000    131,277 
TOTAL CURRENT LIABILITIES   193,002,351    118,133,832    775,409 
Bank loans – non-current, net   49,063,000    41,461,000    272,143 
Operating lease liabilities, non-current   2,775,741    -    - 
TOTAL LIABILITIES   244,841,092    159,594,832    1,047,552 
                
COMMITMENTS AND CONTINGENCIES SHAREHOLDERS’ EQUITY:               
Ordinary shares, 55,300,000 shares authorized; 13,839,400 and 15,076,900 shares issued and outstanding as of April 30, 2023 and 2024   50,000,000    50,000,000    328,192 
Additional paid-in capital   2,210,480,581    2,210,480,581    14,509,226 
Accumulated deficit   (1,929,755,834)   (2,039,921,446)   (13,389,704)
TOTAL SHAREHOLDERS’ EQUITY   330,724,747    220,559,135    1,447,714 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY   575,565,839    380,153,967    2,495,266 

 

The accompanying notes are an integral part of these unaudited interim condensed financial statements.

 

3

 

 

Total revenue for the six months ended on October 31, 2024, increased by approximately JPY 170,039 thousand from approximately JPY 54,945 thousand in the same period in 2023 to approximately JPY 224,984 thousand.

 

Revenue from software and system development services increased by approximately JPY 212,888 thousand mainly due to the launch of the System Development Kit package for GLS, and revenue from consulting and solution services also increased by approximately JPY 6,016 thousand mainly due to collaborations with large Japanese corporations and increase in the associated consulting and solution services. On the other hand, revenue from sales of NFTs decreased by approximately JPY 48,865 thousand as there was a decrease in demand in the NFT market in the six-months ended October 31, 2024.

 

Cost of revenue increased by approximately JPY 88,846 thousand from approximately JPY 3,337 thousand in the same period in 2023 to approximately JPY 92,183 thousand, primarily due to the significant increase in revenue of JPY 170,039 thousand as described above.  

 

Total operating expenses decreased by approximately JPY 37,395 thousand from approximately JPY 273,747 thousand in the same period in 2023 to approximately 236,352 thousand. The main reasons contributing to the decrease were the decrease in general and administrative expenses of approximately JPY 23,293 thousand and in research and development expenses of approximately JPY 23,239 thousand, partially offset by the increase in selling and marketing expenses of approximately JPY 10,753 thousand. The decrease in general and administrative expenses was primarily due to decreased recruiting and training expenses, outsourcing fees, and taxes and public dues (taxes and public charges). The decrease in research and development expenses was primarily because the Company was dedicated to the research and development of GLS in the six-months ended October 31, 2023, which was a strategic decision made by the Company’s management to contribute to its future business. On the other hand, the increase in selling and marketing expenses was primarily due to increased advertising and promotion expenses.

 

As of October 31, 2024, the Company had approximately JPY 243,979 thousand in cash and restricted cash and the total shareholder’s equity decreased by approximately JPY 110,166 thousand due to net loss for the six months ended October, 31, 2024 from approximately JPY 330,725 thousand as of April 30, 2024 to approximately JPY 220,559 thousand as of October 31, 2024.

 

About Earlyworks Co., Ltd.

 

Earlyworks Co., Ltd. is a Japanese company operating its proprietary private blockchain technology, GLS, to leverage blockchain technology in various applications in a wide range of industries. GLS is a hybrid blockchain that combines the technical advantages of blockchain and database technology. GLS features high-speed processing, which can reach 0.016 seconds per transaction, tamper-resistance, security, zero server downtime, and versatile applications. The applicability of GLS is verified in multiple domains, including real estate, advertisement, telecommunications, metaverse, and financial services. The Company’s mission is to keep updating GLS and make it an infrastructure in the coming Web3/metaverse-like data society.

 

Company Name: Earlyworks Co., Ltd.
Location: 3F MR Building, 5-7-11 Ueno, Taito-ku, Tokyo
Representative: Seiya Kobayashi, CEO
Business Description: Development and provision of next-generation blockchain systems, including the proprietary GLS (Grid Ledger System), and blockchain-based system solutions
Establishment: May 2018
Website: https://e-arly.works/
For Media Inquiries:
Earlyworks Co., Ltd.
E-Mail: ew-ir@e-arly.works

 

Forward-Looking Statements

 

Certain statements in this announcement are forward-looking statements. These forward-looking statements involve known and unknown risks and uncertainties and are based on the Company’s current expectations and projections about future events that the Company believes may affect its financial condition, results of operations, business strategy and financial needs. Investors can find many (but not all) of these statements by the use of words such as “approximates,” “believes,” “hopes,” “expects,” “anticipates,” “estimates,” “projects,” “intends,” “plans,” “will,” “would,” “should,” “could,” “may,” or other similar expressions. The Company undertakes no obligation to update or revise publicly any forward-looking statements to reflect subsequent occurring events or circumstances, or changes in its expectations, except as may be required by law. Although the Company believes that the expectations expressed in these forward-looking statements are reasonable, it cannot assure you that such expectations will turn out to be correct, and the Company cautions investors that actual results may differ materially from the anticipated results and encourages investors to review other factors that may affect its future results in the Company’s registration statement and other filings with the U.S. Securities and Exchange Commission.

 

 

4

 

 

Exhibit 99.2

 

EARLYWORKS CO., LTD.

INDEX TO UNAUDITED INTERIM CONDENSED FINANCIAL STATEMENTS

 

TABLE OF CONTENTS 

 

    Page
Balance Sheets as of April 30, 2024 and Unaudited Interim Condensed Balance Sheets as of October 31, 2024   F-2
Unaudited Interim Condensed Statements of Operations for the Six Months Ended October 31, 2023 and 2024   F-3
Unaudited Interim Condensed Statements of Change in Shareholders’ Equity for the Six Months Ended October 31, 2023 and 2024   F-4
Unaudited Interim Condensed Statements of Cash Flows for the Six Months Ended October 31, 2023 and 2024   F-5
Notes to Unaudited Interim Condensed Financial Statements   F-6

 

F-1

 

EARLYWORKS CO., LTD.

UNAUDITED INTERIM CONDENSED BALANCE SHEETS

 

   As of
April 30,
2024
   As of
October 31,
2024
   As of
October 31,
2024
 
   JPY   JPY   USD 
       (Unaudited)   (Unaudited) 
ASSETS            
CURRENT ASSETS:            
Cash   337,911,102    212,493,024    1,394,769 
Time deposit   100,000,000    
-
    
-
 
Digital assets   44,662    116,854    767 
Accounts receivable, net   40,711,929    28,309,600    185,819 
Contract assets   40,359,303    37,233,604    244,395 
Prepayments   8,227,532    58,066,704    381,140 
Short-term deposits   3,096,509    3,096,509    20,325 
Income tax receivable   325    
-
    
-
 
Other current assets, net   39,600    3    
-
 
TOTAL CURRENT ASSETS   530,390,962    339,316,298    2,227,215 
Property and equipment, net   1,319,884    1,085,713    7,126 
Operating lease right-of-use assets   11,711,000    7,607,963    49,937 
Long-term deposits   657,740    657,740    4,317 
Restricted cash   31,486,253    31,486,253    206,671 
TOTAL ASSETS   575,565,839    380,153,967    2,495,266 
                
LIABILITIES AND SHAREHOLDERS’ EQUITY CURRENT LIABILITIES:               
Bank loans – current portion, net   119,189,500    15,807,000    103,755 
Other payables and accrued liabilities   65,573,842    73,011,094    479,230 
Operating lease liabilities, current   8,239,009    6,911,713    45,367 
Contract liabilities   
-
    2,404,025    15,780 
Deferred income   
-
    20,000,000    131,277 
TOTAL CURRENT LIABILITIES   193,002,351    118,133,832    775,409 
Bank loans – non-current, net   49,063,000    41,461,000    272,143 
Operating lease liabilities, non-current   2,775,741    
-
    
-
 
TOTAL LIABILITIES   244,841,092    159,594,832    1,047,552 
                
COMMITMENTS AND CONTINGENCIES SHAREHOLDERS’ EQUITY:   
 
    
 
    
 
 
Ordinary shares, 55,300,000 shares authorized; 13,839,400 and 15,076,900 shares issued and outstanding as of April 30, 2023 and 2024   50,000,000    50,000,000    328,192 
Additional paid-in capital   2,210,480,581    2,210,480,581    14,509,226 
Accumulated deficit   (1,929,755,834)   (2,039,921,446)   (13,389,704)
TOTAL SHAREHOLDERS’ EQUITY   330,724,747    220,559,135    1,447,714 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY   575,565,839    380,153,967    2,495,266 

 

The accompanying notes are an integral part of these unaudited interim condensed financial statements.

 

F-2

 

EARLYWORKS CO., LTD.

UNAUDITED INTERIM CONDENSED STATEMENTS OF OPERATIONS

 

   For the six
months ended
October 31,
2023
   For the six
months ended
October 31,
2024
   For the six
months ended
October 31,
2024
 
   JPY   JPY   USD 
OPERATING REVENUES            
Software and system development services   4,812,000    217,699,635    1,428,944 
Consulting and solution services   1,267,620    7,284,000    47,811 
Sale of NFTs   48,864,935    
-
    
-
 
TOTAL OPERATING REVENUES   54,944,555    224,983,635    1,476,755 
COST OF REVENUES   (3,336,792)   (92,182,568)   (605,071)
GROSS PROFIT   51,607,763    132,801,067    871,684 
OPERATING EXPENSES:               
Selling and marketing expenses   (27,077,415)   (37,830,288)   (248,312)
General and administrative expenses   (200,231,599)   (176,938,483)   (1,161,395)
Share-based compensation expenses   (1,616,463)   
-
    
-
 
Research and development expenses   (44,821,606)   (21,583,147)   (141,668)
TOTAL OPERATING EXPENSES   (273,747,083)   (236,351,918)   (1,551,375)
LOSS FROM OPERATIONS   (222,139,320)   (103,550,851)   (679,691)
Gain (loss) on digital assets, net   (167,879)   81,900    538 
Interest expenses, net   (1,789,278)   (1,184,561)   (7,775)
Foreign exchange gain (loss), net   38,823,264    (6,768,200)   (44,425)
Government grants   
-
    1,255,000    8,238 
Other income, net   129,617    1,100    7 
LOSS BEFORE INCOME TAXES   (185,143,596)   (110,165,612)   (723,108)
Provision for income taxes               
Current   
-
    
-
    
-
 
Deferred   188,496    
-
    
-
 
Total provision for income taxes   188,496    
-
    
-
 
NET LOSS   (184,955,100)   (110,165,612)   (723,108)
                
LOSS PER SHARE               
Basic   (12.77)   (7.31)   (0.05)
Diluted   (12.77)   (7.31)   (0.05)
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING*               
Basic   14,478,530    15,076,900    15,076,900 
Diluted   14,478,530    15,076,900    15,076,900 

 

The accompanying notes are an integral part of these unaudited interim condensed financial statements.

 

F-3

 

EARLYWORKS CO., LTD.

UNAUDITED INTERIM CONDENSED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

 

   Ordinary shares*   Additional
Paid-in
   Accumulated   Total
Shareholders’
   Total
Shareholders’
 
   Share*   Amount   Capital   Deficit   Equity   Equity 
       JPY   JPY   JPY   JPY   USD 
Balance, April 30, 2023   13,839,400    100,000,000    1,702,120,099    (1,593,605,162)   208,514,937    1,368,657 
Issuance of ordinary shares for cash   1,200,000    781,200,000    (326,330,981)   
-
    454,869,019    2,985,684 
Net loss   -    
-
    
-
    (184,955,100)   (184,955,100)   (1,214,014)
Share based compensation   -    
-
    1,616,463    
-
    1,616,463    10,610 
Balance, October 31, 2023   15,039,400    881,200,000    1,377,405,581    (1,778,560,262)   480,045,319    3,150,937 

 

   Ordinary shares*   Additional
Paid-in
   Accumulated   Total
Shareholders’
   Total
Shareholders’
 
   Share*   Amount   Capital   Deficit   Equity   Equity 
       JPY   JPY   JPY   JPY   USD 
Balance, April 30, 2024   15,076,900    50,000,000    2,210,480,581    (1,929,755,834)   330,724,747    2,170,822 
Net loss   -    
-
    
-
    (110,165,612)   (110,165,612)   (723,108)
Balance, October 31, 2024   15,076,900    50,000,000    2,210,480,581    (2,039,921,446)   220,559,135    1,447,714 

 

The accompanying notes are an integral part of these unaudited interim condensed financial statements.

 

F-4

 

EARLYWORKS CO., LTD.
UNAUDITED INTERIM CONDENSED STATEMENTS OF CASH FLOWS

 

   For the six
months ended
October 31,
2023
   For the six
months ended
October 31,
2024
   For the six
months ended
October 31,
2024
 
   JPY   JPY   USD 
CASH FLOWS FROM OPERATING ACTIVITIES:            
Net loss   (184,955,100)   (110,165,612)   (723,108)
Adjustment to reconcile net loss to net cash generated from operating activities:               
Depreciation expense   546,638    461,262    3,028 
Loan origination fee   115,500    115,500    758 
Deferred tax expense   (188,496)   
-
    
-
 
Foreign currency exchange gain   (33,026,195)   6,839,511    44,893 
Unrealized loss on digital assets   167,879    32,471    213 
Share-based compensation expense   1,616,463    
-
    
-
 
Changes in assets and liabilities               
Accounts receivable   19,948,545    12,402,329    81,407 
Contract assets   
-
    3,125,699    20,517 
Prepayments   (21,737,967)   (18,039,172)   (118,406)
Digital assets   116,964    (104,663)   (687)
Other current assets, net   (1,951,343)   39,597    260 
Income taxes, net   9,367,753    325    2 
Contract liabilities   (1,397,470)   2,404,025    15,780 
Other payables and accrued liabilities   48,698,107    7,437,252    48,816 
Lease obligations net cash   (696,250)   
-
    
-
 
NET CASH USED IN OPERATING ACTIVITIES   (163,374,972)   (95,451,476)   (626,527)
CASH FLOWS FROM INVESTING ACTIVITIES:               
Proceeds from redemption of time deposit   
-
    100,000,000    656,383 
Purchases of property and equipment   (232,226)   (227,091)   (1,491)
Advance payment for software purchase   
-
    (31,800,000)   (208,730)
Receipt of government grants   
-
    20,000,000    131,277 
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES   (232,226)   87,972,909    577,439 
CASH FLOWS FROM FINANCING ACTIVITIES:               
Issuance of ordinary shares for cash   781,200,000    
-
    
-
 
Repayment of loans   (12,950,000)   (111,100,000)   (729,242)
Payments on deferred initial public offering (“IPO”) costs   (114,170,860)   
-
    
-
 
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES   654,079,140    (111,100,000)   (729,242)
EFFECT OF EXCHANGE RATE   33,026,195    (6,839,511)   (44,893)
CHANGE IN CASH AND RESTRICTED CASH   523,498,137    (125,418,078)   (823,223)
CASH AND RESTRICTED CASH, AT BEGINNING OF PERIOD   177,886,393    369,397,355    2,424,663 
CASH AND RESTRICTED CASH, AT PERIOD END   701,384,530    243,979,277    1,601,440 
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:               
Cash paid (received) for:               
Interest   1,802,807    676,500    4,440 
Income taxes   (9,512,753)   (325)   (2)
NON-CASH INVESTING AND FINANCING ACTIVITIES:               
Operating lease right-of-use assets obtained in exchange for operating lease liabilities   16,456,602    
-
    
-
 
RECONCILIATION OF CASH AND RESTRICTED CASH REPORTED IN THE BALANCE SHEETS:               
Cash   701,384,530    212,493,024    1,394,769 
Restricted cash   
-
    31,486,253    206,671 
Total cash and restricted cash shown in the statements of cash flows   701,384,530    243,979,277    1,601,440 

 

The accompanying notes are an integral part of these unaudited interim condensed financial statements.

 

F-5

 

EARLYWORKS CO., LTD.

NOTES TO UNAUDITED INTERIM CONDENSED FINANCIAL STATEMENTS

 

Note 1 – Nature of business and organization

 

Earlyworks Co., Ltd. (the “Company”) is a stock company incorporated in Japan pursuant to the laws of Japan on May 1, 2018. The Company builds products, delivers services, and develops solutions based on its proprietary Grid Ledger System to leverage blockchain technology in various business settings, including advertisement tracking, online visitor management, and sales of non-fungible tokens. The Company primarily generates revenue from software and system development services, consulting and solution services, and sale of NFTs.

 

Note 2 – Liquidity and going concern

 

In accordance with Accounting Standards Update (“ASU”) 2014-15, Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern (Subtopic 205-40), the Company has evaluated whether there are conditions and events, considered in the aggregate, that raise substantial doubt about the Company’s ability to continue as a going concern within one year after the date that the unaudited interim condensed financial statements are issued.

 

The Company’s accounts have been prepared assuming that the company will continue as a going concern basis. The going concern basis assumes that assets are realized and liabilities are extinguished in the ordinary course of business at amounts disclosed in the unaudited interim condensed financial statements. The Company’s ability to continue as a going concern depends upon aligning its sources of funding (debt and equity) with the expenditure requirements of the Company and repayment of the short-term debt facilities as and when they fall due.

 

The Company has considered whether there is a substantial doubt about its ability to continue as a going concern. Cash flow from operations and capital contributions and loans from shareholders have been utilized to finance the working capital requirements of the Company. For the six months ended October 31, 2024, the Company had negative cash flow from operating activities of JPY95,451,476 (USD 626,527). The Company’s working capital was JPY221,182,466 (USD 1,451,806) as of October 31, 2024. And the Company had JPY212,493,024 (USD 1,394,769) in cash, which is unrestricted as to withdrawal and use as of October 31, 2024. In view of these circumstances, the management of the Company has given consideration to the future liquidity and performance of the Company and its available sources of finance in assessing whether the Company will have sufficient financial resources to continue as a going concern.

 

To sustain its ability to support the Company’s operating activities, the Company considered supplementing its sources of funding through the following:

 

If necessary, the Company will consider additional financings through the issuance of ordinary shares or debt financings and look into refinancing the Company’s existing debt obligations. However, there can be no assurances that the Company will be successful in securing any debt on terms favorable to the Company, or at all, and it is not possible to predict whether any financing efforts will be successful or if the Company will obtain the necessary financing.

 

Management has commenced a strategy to raise debt and equity. However, there can be no certainty that these additional financings will be available on acceptable terms or at all. If management is unable to execute this plan, there would likely be a material adverse effect on the Company’s business. All of these factors raise substantial doubt about the ability of the Company to continue as a going concern. The financial statements for the year ended April 30, 2024 and the unaudited interim condensed financial statements for six months ended October 31, 2024 have been prepared on a going concern basis and do not include any adjustments that might result from the outcome of this uncertainty. Accordingly, the financial statements have been prepared on a basis that assumes the Company will continue as a going concern and which contemplates the realization of assets and satisfaction of liabilities and commitments in the ordinary course of business.

 

Note 3 – Summary of significant accounting policies

 

Basis of presentation

 

The unaudited interim condensed financial statements do not include all the information and footnotes required by the U.S. GAAP for complete financial statements. Certain information and note disclosures normally included in the annual financial statements prepared in accordance with the U.S. GAAP have been condensed or omitted consistent with Article 10 of Regulation S-X. In the opinion of the Company’s management, the unaudited interim condensed financial statements have been prepared on the same basis as the audited financial statements and include all adjustments, in normal recurring nature, as necessary for the fair statement of the Company’s financial position as of October 31, 2024, and results of operations and cash flows for the six-month periods ended October 31, 2023 and 2024. The unaudited interim condensed balance sheet as of October 31, 2024 has been derived from the audited financial statements at that date but does not include all the information and footnotes required by the U.S. GAAP. Interim results of operations are not necessarily indicative of the results expected for the full fiscal year or for any future period. These unaudited interim condensed financial statements should be read in conjunction with the audited financial statements as of and for the years ended April 30, 2023 and 2024, and related notes included in the Company’s audited financial statements.

F-6

 

Use of estimates and assumptions

 

The preparation of unaudited interim condensed financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the balance sheet date and revenues and expenses during the reporting periods. Significant accounting estimates reflected in the Company’s unaudited interim condensed financial statements include, but not limited to, estimates for useful lives and impairment of property and equipment, impairment of long-lived assets, allowance for expected credit loss, revenue recognition, and deferred taxes. Changes in facts and circumstances may result in revised estimates. Actual results could differ from those estimates, and as such, differences may be material to the unaudited interim condensed financial statements.

 

Foreign currency translation and transaction

 

The Company uses Japanese yen (“JPY”) as its reporting currency. The functional currency of the Company which is incorporated in Japan is JPY, which is its respective local currency based on the criteria of ASC 830, Foreign Currency Matters.

 

Foreign currency transactions denominated in currencies other than the functional currency are translated into the functional currency using the exchange rates prevailing at the dates of the transactions. Monetary assets and liabilities denominated in foreign currencies are translated into the functional currency using the applicable exchange rates at the balance sheet dates. Net gains and losses resulting from foreign exchange transactions are included in exchange gain (loss), net on the statements of operations.

 

Convenience Translation

 

Translations of balances in the balance sheets, statements of operations, statements of changes in shareholders’ equity and statements of cash flows from JPY into USD as of October 31, 2024 are solely for the convenience of the readers and are calculated at the rate of USD 1.00=JPY152.35, representing the exchange rate set forth in the H.10 statistical release of the Federal Reserve Board on October 31, 2024. No representation is made that the JPY amounts could have been, or could be, converted, realized or settled into USD at such rate, or at any other rate.

 

Cash

 

Cash includes currency on hand and deposits held by banks that can be added or withdrawn without limitation. The Company maintains its bank accounts in Japan and the United States. Cash balances in bank accounts in Japan are insured by the Deposit Insurance Corporation of Japan subject to certain limitations. Cash balances in bank accounts in the United States are insured by the Federal Deposit Insurance Corporation up to USD 250,000 per insured bank. The Company considers all highly liquid investment instruments with an original maturity of three months or less from the date of purchase to be cash equivalents. As of April 30, 2024 and October 31, 2024, the Company did not have any cash equivalents.

 

Restricted cash

 

Restricted cash is cash legally restricted as to withdrawal or usage due to an order by the Tokyo District Court as a result of a lawsuit filed by certain shareholders of the Company.

 

Time deposit  

 

Time deposit is a deposit in a bank account with original maturity of over three months. The Company purchased a time deposit of JPY100,000,000 on April 26, 2024 and the maturity is set on July 31, 2024. The interest rate was 0.025% per annum.

 

Digital assets

 

Digital assets such as Ethereum, Binance Coin and Polygon are included in current assets in the balance sheets as an indefinite live intangible asset. Digital assets are initially recognized based on the fair value of the digital assets on the date of receipt. The Company recognized realized gains or losses when digital assets are sold for other digital assets, or for cash consideration using a first-in first-out method of accounting and the Company accounts for received and disbursements as cash flows from operating activities.

 

An intangible asset with an indefinite useful life is not amortized but assessed for impairment whenever events or changes in circumstances occur indicating that it is more likely than not that the indefinite-life asset is impaired. Impairment exists when the carrying amount exceeds its fair value, which is measured using the quoted price of the digital assets in the principal market at the time its fair value is being measured, and the Company recognized an impairment loss in an amount equal to that excess. The Company monitors and evaluates the quality and relevance of the available information, such as pricing information from the asset’s principal (or most advantageous) market or from other digital asset exchanges or markets, to determine whether such information is indicative of a potential impairment. The Company recognizes an impairment loss at any time the fair value of the digital asset is below its carrying value. To the extent an impairment loss is recognized, the loss establishes the new cost basis of the asset. Subsequent reversal of impairment losses is not permitted.

F-7

 

Accounts receivable and allowance for expected credit losses accounts

 

Accounts receivable include trade accounts due from clients. As of May 1, 2023, accounts receivable, net was JPY30,934,916. Accounts are considered overdue after 90 days. The Company considers various factors in establishing, monitoring, and adjusting its allowance for credit losses including the aging of receivables and aging trends, customer creditworthiness and specific exposures related to particular customers. The Company also monitors other risk factors and forward-looking information, such as country specific risks and economic factors that may affect a customer’s ability to pay in establishing and adjusting its allowance for credit losses. Account balances are charged off against the allowance after all means of collection have been exhausted and the likelihood of collection is not probable. As of May 1, 2023, April 30, 2024 and October 31, 2024, the Company had no allowance for expected credit loss.

 

Prepayments

 

Prepayments are mainly payments made to vendors or services providers for goods or future services that have not been provided. These amounts are generally refundable and bear no interest. Management reviews its prepayments on a regular basis to determine if the allowance is adequate and adjusts the allowance when necessary. As of April 30, 2024 and October 31, 2024, no allowance was deemed necessary.

 

Deferred initial public offering (“IPO”) costs

 

Pursuant to ASC 340-10-S99-1, IPO costs directly attributable to an offering of equity securities were deferred and charged against the gross proceeds of the offering as a reduction of additional paid-in capital. These costs included legal fees, consulting fees, underwriting fees, the SEC filing and printing expenses related to the IPO. On July 27, 2023, the Company closed its IPO and gross proceeds of JPY781,200,000 were recorded in ordinary shares and the accumulated deferred IPO costs of JPY326,330,981, consisting of JPY212,160,121 incurred through April 30, 2023 and JPY114,170,860 incurred from May 1, 2023 to July 27, 2023 were charged against additional paid-in capital in the balance sheet.

 

Short-term deposits and long-term deposits

 

Short-term deposits and long-term deposits are mainly for rent and money deposited with certain service providers. These amounts are refundable and bear no interest. The short-term deposits usually have one year term and are refundable upon contract termination. The long-term deposits are refunded from service providers when term and conditions set forth in the agreements have been satisfied.

 

Other current assets, net

 

Other current assets, net, primarily consists of other receivables from third parties. These other receivables are unsecured and are reviewed periodically to determine whether their carrying value has become impaired.

 

Property and equipment, net

 

Property and equipment are stated at cost less accumulated depreciation. Depreciation is computed using the straight-line method over the estimated useful lives of the assets. The estimated useful lives are as follows:

 

Leasehold improvements   lesser of lease term or expected useful life
Office furniture and fixtures   24 years

 

The cost and related accumulated depreciation of assets sold or otherwise retired are eliminated from the accounts and any gain or loss is included in the statements of operations. Expenditures for maintenance and repairs are charged to earnings as incurred, while additions, renewals and betterments, which are expected to extend the useful life of assets, are capitalized.

 

Impairment for long-lived assets

 

Long-lived assets, including property and equipment and intangible assets with finite lives are reviewed for impairment whenever events or changes in circumstances (such as a significant adverse change to market conditions that will impact the future use of the assets) indicate that the carrying value of an asset may not be recoverable. We assess the recoverability of the assets based on the undiscounted future cash flows the assets are expected to generate and recognize an impairment loss when estimated undiscounted future cash flows expected to result from the use of the asset plus net proceeds expected from disposition of the asset, if any, are less than the carrying value of the asset. If an impairment is identified, we would reduce the carrying amount of the asset to its estimated fair value based on a discounted cash flows approach or, when available and appropriate, to comparable market values. For the six months ended October 31, 2023 and 2024 no impairment of long-lived assets was recognized.  

 

F-8

 

Fair value of financial instruments

 

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. A three-level fair value hierarchy prioritizes the inputs used to measure fair value. The hierarchy requires entities to maximize the use of observable inputs and minimize the use of unobservable inputs. The three levels of inputs used to measure fair value are as follows:

 

Level 1 – inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.

 

Level 2 – inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, quoted market prices for identical or similar assets in markets that are not active, inputs other than quoted prices that are observable, and inputs derived from or corroborated by observable market data.

 

Level 3 – inputs to the valuation methodology are unobservable.

 

Unless otherwise disclosed, the fair value of the Company’s financial instruments, including cash, time deposit, digital assets, accounts receivable, contract assets, prepayments, short-term deposits, income tax receivable and other current assets, current portion of long-term bank loans, other payables and accrued liabilities, current operating lease liabilities, income tax payable, and contract liabilities approximate the fair value of the respective assets and liabilities as of April 30, 2024 and October 31, 2024 based upon the short-term nature of the assets and liabilities.

 

Revenue recognition

 

The Company recognizes revenue as it satisfies a performance obligation when its client obtains control of promised goods or services, in an amount that reflects the consideration that the Company expects to receive in exchange for those goods or services. To determine revenue recognition for arrangements that the Company determines are within the scope of ASC Topic 606, Revenue from Contracts with Customers (“ASC 606”), the Company performs the following five steps: (i) identify the contract(s) with a customer; (ii) identify the performance obligations in the contract; (iii) determine the transaction price, including variable consideration, if any; (iv) allocate the transaction price to the performance obligations in the contract; and (v) recognize revenue when (or as) the Company satisfies a performance obligation. The Company only applies the five-step model to contracts when it is probable that the Company will collect the consideration to which it is entitled in exchange for the goods or services it transfers to the client.

 

The Company applied practical expedient when sales taxes were collected from clients, meaning sales tax is recorded net of revenue, instead of cost of revenue, which are subsequently remitted to governmental authorities and are excluded from the transaction price. The Company does not offer rights of refund of previously paid or delivered amounts, rebates, rights of return or price protection. In all instances, the Company limits the amount of revenue recognized to the amounts for which it has the right to bill its clients.

 

The Company is a principal and records revenue on a gross basis when the Company is primarily responsible for fulfilling the service, has discretion in establishing pricing and controls the promised service before transferring that service to clients. Otherwise, the Company is an agent and records revenue on a net basis.

 

F-9

 

The Company derives its revenues from three sources: (1) software and system development services, (2) consulting and solution services, and (3) sale of NFTs. All of the Company’s contracts with clients do not contain cancellable and refund-type provisions.

 

(1) Software and system development services

 

The contract is typically fixed priced and does not provide any post contract client support or upgrades. The Company designs software and system based on clients’ specific needs which require the Company to perform services including design, development, and integration. These services also require significant customization. Upon delivery of the services, client acceptance is generally required. The Company assesses that software and system development services is considered as one performance obligation as the clients do not obtain benefit for each separate service. The duration of the development period is short, usually less than one year.

 

The Company’s software and system development service revenue is generated primarily from contracts with medium and large-sized enterprises. The contracts contain negotiated billing terms which generally include multiple payment phases throughout the contract term and a portion of contract amount usually is billed upon the completion of the related projects. Pursuant to the contract terms, the Company has enforceable right on payments for the work performed.

 

The Company’s revenue from software and system development contracts is generally recognized over time as the Company’s performance creates or enhances the project controlled by the clients and the control is transferred continuously to the Company’s clients. The Company uses an input method based on cost incurred as the Company believes that this method most accurately reflects the Company’s progress toward satisfaction of the performance obligation, which usually takes less than one year. Under this method, the Company could appropriately measure the fulfillment of a performance obligation. Assumptions, risks and uncertainties inherent in the estimates used to measure progress could affect the amount of revenues, receivables and contract liabilities at each reporting period.

 

Incurred costs include all direct material, labor and subcontract costs, and those indirect costs related to application development performance, such as indirect labor, supplies, and tools. Cost-based input method requires the Company to make estimates of revenues and costs to complete the service. In making such estimates, significant judgment is required to evaluate assumptions related to the costs to complete the application development, including materials, labor, and other system costs. The Company’s estimates are based upon the professional knowledge and experience of the Company’s engineers and project managers to assess the contract’s schedule, performance, and technical matters. The Company has adequate cost history and estimating experience, and with respect to which management believes it can reasonably estimate total development costs. If the estimated costs are greater than the related revenues, the Company recognizes the entire estimated loss in the period the loss becomes known and can be reasonably estimated. Changes in estimates for software development services include but are not limited to cost forecast changes and change orders. The cumulative effect of changes in estimates is recorded in the period in which the revisions to estimates are identified and the amounts can be reasonably estimated. To date, the Company has not incurred a material loss on any contracts. However, as a policy, provisions for estimated losses on such engagements will be made during the period in which a loss becomes probable and can be reasonably estimated. If contract modifications result in additional goods or services that are distinct from those transferred before the modification, they are accounted for prospectively as if the Company entered into a new contract. If the goods or services in the modification are not distinct from those in the original contract, sales and gross profit are adjusted using the cumulative catch-up method for revisions in estimated total contract costs and contract values.

 

(2) Consulting and solution services

 

Revenue from consulting and solution services is primarily comprised of fixed-fee contracts, which require the Company to provide professional consulting and solution services over contract terms beginning on the commencement date of each contract, which is the date its service is made available to clients. Billings to the clients are generally on a monthly or quarterly basis over the contract term, which is typically 1 to 12 months. The consulting and solution services contracts typically include a single performance obligation. The revenue from consulting and solution services is recognized over the contract term as clients receive and consume benefits of such services as provided.

 

Revenue includes reimbursements of travel and out-of-pocket expense, with equivalent amounts of expense recorded in cost of revenue.

 

F-10

 

(3) Sale of NFTs

 

The Company engages in sale of NFTs, or non-fungible tokens. NFTs are assets that have been tokenized via a blockchain and are assigned unique identification codes and metadata that distinguish them from other tokens. The Company typically enters into contracts with its customers where the rights of the parties, including payment terms, are identified and sales prices to the customers are fixed with no separate sales rebate, discount, or other incentive and no right of return exists on sales of NFTs. The Company’s performance obligation is to deliver products according to contract specifications. The Company recognizes product revenue at a time when the control of products is transferred to customers.

 

Contract balances

 

The timing of revenue recognition may differ from the timing of invoicing to customers. For certain services, customers are required to pay before the services are transferred. The Company recognizes contract assets or contract liabilities in the balance sheets, depending on the relationship between the Company’s performance and the customer’s payment.

 

Contract assets are rights to consideration in exchange for goods or services that the entity has transferred to a customer when that right is conditional on something other than the passage of time. As of May 1, 2023, April 30, 2024 and October 31, 2024, the Company recorded contract assets of nil, JPY40,359,303, and JPY37,233,604 (USD 244,395) respectively, which are presented as contract assets on the accompanying balance sheets.

 

Contract liabilities are recorded when consideration is received from a customer prior to transferring the services to the customer or other conditions under the terms of a sales contract. As of May 1, 2023, April 30, 2024 and October 31, 2024, the Company recorded contract liabilities of JPY1,397,470, nil and JPY2,404,025 (USD 15,780), respectively, which are presented as contract liabilities on the accompanying balance sheets. Contract liabilities of JPY1,397,470 were recorded as revenue during the six months ended October 31, 2023.    

 

Operating leases

 

The Company determines if an arrangement is a lease at inception. Leases are classified as operating or finance leases in accordance with the recognition criteria in ASC 842-20-25. The Company’s leases do not contain any material residual value guarantees or material restrictive covenants.

 

At the commencement date of a lease, the Company determines the classification of the lease based on the relevant factors present and records a right-of-use (“ROU”) asset and lease liability for operating lease. ROU assets acquired through lease represent the right to use an underlying asset for the lease term, and operating lease liabilities represent the obligation to make lease payments arising from the lease. ROU assets and lease liabilities are calculated as the present value of the lease payments not yet paid. If the rate implicit in the Company’s leases is not readily available, the Company uses an incremental borrowing rate based on the information available at the lease commencement date in determining the present value of lease payments. This incremental borrowing rate reflects the fixed rate at which the Company could borrow on a collateralized basis the amount of the lease payments in the same currency, for a similar term, in a similar economic environment. ROU assets include any lease prepayments and are reduced by lease incentives. Operating lease expense for lease payments is recognized on a straight-line basis over the lease term. Lease terms are based on the non-cancellable term of the lease.

 

Leases with an initial lease term of 12 months or less are not recorded on the balance sheets. Lease expense for these leases is recognized on a straight-line basis over the lease term.

 

Cost of revenues

 

Cost of revenues mainly consist of salaries and benefits of our staff and outsourced staff, and related expenses including telecommunication cost and rental costs.

 

Selling and marketing expenses

 

Selling and marketing expenses mainly consist of payroll, promotion expenses, and related expenses for personnel engaged in selling and marketing activities.

 

F-11

 

Advertising expenses

 

Advertising costs are expensed as incurred and included in selling, general, and administrative expenses in the statements of operations. Advertising expenses amounted to JPY11,088,923, and JPY15,088,528 (USD 99,039) for the six months ended October 31, 2023 and 2024, respectively.

 

Research and development expenses

 

Research and development costs are expensed as incurred. These costs primarily consist of payroll, outsourced development cost, and related expenses for personnel engaged in research and development activities.

 

Government grants and deferred income

 

The Company recognizes government grants when it is probable that (a) the Company will comply with the conditions attached to the grant and (b) the grant will be received. For grants related to assets, the Company elected cost accumulation approach under which the benefit of the grant would be inherently recognized in the statements of operations through reduced expense. For grants related to income, the benefit of the grant would be recognized in the statements of operations in a systematic and rational manner over the period in which the entity recognizes the relevant expenses. Recognized benefit is presented as government grants on the statements of operations.

 

The Company received government grants of JPY21,255,000 (USD 139,514) that aim to promote businesses of small and medium-sized companies during the six months ended October 31, 2024. The Company presented recognized benefit of JPY1,255,000 (USD 8,238) as government grants on the statement of operations and the grants related to assets of JPY20,000,000 (USD 131,277) as deferred income on the balance sheet. Once the assets for which grants of JPY20,000,000 (USD 131,277) were provided have been delivered and placed in service, the deferred income will be offset against the acquisition cost of the assets under the cost accumulation approach. The Company is required to report the status of subsidized projects to the government for certain number of years after the receipt of government grants.

 

Income taxes

 

The Company accounts for current income taxes in accordance with the laws of the relevant tax authorities. Deferred income taxes are recognized when temporary differences exist between the tax bases of assets and liabilities and their reported amounts in the unaudited interim condensed financial statements. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period including the enactment date. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized.

 

An uncertain tax position is recognized as a benefit only if it is “more likely than not” that the tax position would be sustained in a tax examination. The amount recognized is the largest amount of tax benefit that is greater than 50% likely of being realized on examination. For tax positions not meeting the “more likely than not” test, no tax benefit is recorded. Penalties and interest incurred related to underpayment of income tax are classified as income tax expense in the period incurred. No significant penalties or interest relating to income taxes were incurred during the six months ended October 31, 2023 and 2024. The Company does not believe there was any uncertain tax provision as of April 30, 2024 and October 31, 2024.

 

Loss per share

 

Basic loss per share is computed by dividing net loss attributable to the holders of ordinary shares by the weighted average number of ordinary shares outstanding during the period presented. Diluted loss per share is calculated by dividing net loss attributable to the holders of ordinary shares as adjusted for the effect of dilutive ordinary share equivalents, if any, by the weighted average number of ordinary shares and dilutive ordinary share equivalents outstanding during the period. However, ordinary share equivalents are not included in the denominator of the diluted loss per share calculation when inclusion of such shares would be anti- dilutive, such as in a period in which a net loss is recorded.

 

F-12

 

Share-based compensation

 

The Company applies ASC 718, Compensation – Stock Compensation (“ASC 718”), to account for its employee share-based payments. In accordance with ASC 718, the Company determines whether an award should be classified and accounted for as a liability award or equity award. All the Company’s share-based awards to employees were classified as equity awards and are recognized in the unaudited interim condensed financial statements based on their grant date fair values. In accordance with ASC 718, the Company recognizes share-based compensation cost for equity awards to employees with a performance condition based on the probable outcome of that performance condition. Compensation cost is recognized using the accelerated method if it is probable that the performance condition will be achieved. The Company accounts for forfeitures as they occur in accordance with ASU No. 2016-09, Compensation-Stock Compensation (Topic 718): Improvement to Employee Share-based Payment Accounting.

 

Segment reporting

 

ASC 280, Segment Reporting, establishes standards for reporting information about operating segments on a basis consistent with the Company’s internal organizational structure as well as information about geographical areas, business segments and major clients in unaudited interim condensed financial statements for detailing the Company’s business segments. Based on the criteria established by ASC 280, the Company’s chief operating decision maker (“CODM”) has been identified as the Chief Executive Officer, who reviews results when making decisions about allocating resources and assessing performance of the Company. As a whole and hence, the Company has only one reportable segment. The Company does not distinguish between markets or segments for the purpose of internal reporting. As the Company’s long-lived assets are substantially located in Japan, no geographical segments are presented.

 

Related party transactions

 

A related party is generally defined as (i) any person and or their immediate family who hold 10% or more of the company’s securities (ii) the Company’s management, (iii) someone that directly or indirectly controls, is controlled by or is under common control with the Company, or (iv) anyone who can significantly influence the financial and operating decisions of the Company. A transaction is considered to be a related party transaction when there is a transfer of resources or obligations between related parties. Related parties may be individuals or corporate entities.

 

Transactions involving related parties cannot be presumed to be carried out on an arm’s-length basis, as the requisite conditions of competitive, free market dealings may not exist. Representations about transactions with related parties, if made, shall not imply that the related party transactions were consummated on terms equivalent to those that prevail in arm’s-length transactions unless such representations can be substantiated. It is not, however, practical to determine the fair value of amounts due from/to related parties due to their related party nature.

 

Commitments and Contingencies

 

In the normal course of business, the Company is subject to contingencies, including legal proceedings and claims arising out of the business that relate to a wide range of matters, such as government investigations and tax matters. The Company recognizes a liability for such contingency if it determines it is probable that a loss has occurred and a reasonable estimate of the loss can be made. The Company may consider many factors in making these assessments including historical performance and the specific facts and circumstances of each matter.

 

F-13

 

Risks and uncertainties

 

Political and economic risk

 

All of the Company’s assets were located in Japan and all of the Company’s revenue was generated in Japan. Accordingly, the Company’s business, financial condition, and results of operations may be influenced by political, economic, and legal environments in Japan, as well as by the general state of Japan economy. The Company’s results may be adversely affected by changes in the political, regulatory, and social conditions in Japan. Although the Company has not experienced losses from these situations and believes that it is in compliance with existing laws and regulations, including its organization and structure disclosed in Note 1, such experience may not be indicative of future results.

 

Foreign currency exchange risk

 

The functional currency of the Company is JPY. Exposure to foreign currency risk is derived from a bank account denominated in US dollars. Our financial position, results of operations and cash flow are, therefore, subject to fluctuations due to changes in foreign currency exchange rates and may be adversely affected in the future due to changes in foreign currency exchange rates.

 

To date, we have not engaged in hedging our foreign currency exchange risk. In the future, we may enter into formal currency hedging transactions to decrease the risk of financial exposure from fluctuations in the exchange rates of our principal operating currencies. These measures, however, may not adequately protect us from the adverse effects of such fluctuations.

 

Credit risk

 

As of April 30, 2024 and October 31, 2024, JPY469,397,355 and JPY243,979,277 (USD 1,601,440) of the Company’s cash and time deposit were on deposit at financial institutions in Japan and the United States, respectively, which were insured by the Deposit Insurance Corporation of Japan and the Federal Deposit Insurance Corporation subject to certain limitations. The Company has not experienced any losses in such accounts.

 

Accounts receivables are typically unsecured and derived from revenue earned from customers, thereby exposed to credit risks. The risk is mitigated by the Company’s assessment of its customers’ creditworthiness and its ongoing monitoring of outstanding balances.

 

Concentration of credit risk

 

Financial instruments that potentially expose the Company to concentrations of credit risk consist primarily of cash and cash equivalents and account receivable. The Company places its cash with financial institutions with high-credit ratings and quality.

 

Accounts receivable primarily comprise of amounts receivable from the service clients. To reduce credit risk, the Company performs on-going credit evaluations of the financial condition of these service clients. The Company establishes a provision for credit losses based upon estimates, factors surrounding the credit risk of specific service clients and other information.

 

Concentration of demand

 

As of April 30, 2024, one client accounted for 98.6% of the Company’s total accounts receivable. As of October 31, 2024, one client accounted for 99.2% of the Company’s total accounts receivable, respectively.

 

For the six months ended October 31, 2023, one major client accounted for 70.1% of the Company’s total revenues. For the six months ended October 31, 2024, two major clients accounted for 51.2% and 41.0% of the Company’s total revenues, respectively.  

 

Concentration of supply

 

As of April 30, 2024, two vendors accounted for 33.3% and 14.9% of the Company’s total account payable. As of October 31, 2024, two vendors accounted for 14.5% and 13.3% of the Company’s total account payable, respectively.

 

For the six months ended October 31, 2023, two vendors accounted for 86.1% and 12.0% of the Company’s total purchases, respectively. For the six months ended October 31, 2024, five vendors accounted for 40.0%, 14.3%, 13.4%, 11.2%, and 10.3% of the Company’s total purchases, respectively.

 

F-14

 

Recent accounting pronouncements  

 

The Company considers the applicability and impact of all accounting standards updates (“ASUs”). Management periodically reviews new accounting standards that are issued. Under the Jumpstart Our Business Startups Act of 2012, as amended (the “JOBS Act”), the Company meets the definition of an emerging growth company, or EGC, and has elected the extended transition period for complying with new or revised accounting standards, which delays the adoption of these accounting standards until they would apply to private companies.

 

In June 2016, the FASB amended guidance related to the impairment of financial instruments as part of ASU2016-13 Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, which will be effective January 1, 2020. The guidance replaces the incurred loss impairment methodology with an expected credit loss model for which a company recognizes an allowance based on the estimate of expected credit loss. In November 2018, the FASB issued ASU No. 2018-19, Codification Improvements to Topic 326, Financial Instruments – Credit Losses, which clarified that receivables from operating leases are not within the scope of Topic 326 and instead, impairment of receivables arising from operating leases should be accounted for in accordance with Topic 842. On May 15, 2019, the FASB issued ASU 2019-05, which provides transition relief for entities adopting the Board’s credit losses standard, ASU 2016-13. Specifically, ASU 2019-05 amends ASU 2016-13 to allow companies to irrevocably elect, upon adoption of ASU 2016-13, the fair value option for financial instruments that (1) were previously recorded at amortized cost and (2) are within the scope of the credit losses guidance in ASC 326-20, (3) are eligible for the fair value option under ASC 825-10, and (4) are not held-to-maturity debt securities. For entities that have adopted ASU 2016-13, the amendments in ASU 2019-05 are effective for fiscal years beginning after December 15, 2019, including interim periods therein. An entity may early adopt the ASU in any interim period after its issuance if the entity has adopted ASU 2016-13. For all other entities, the effective date will be the same as the effective date of ASU 2016-13. In November 2019, the FASB issued ASU 2019-11, “Codification Improvements to Topic 326, Financial Instruments – Credit Losses.” ASU 2019-11 is an accounting pronouncement that amends ASU 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.” The ASU 2019-11 amendment provides clarity and improves the codification to ASU 2016-03. The pronouncement would be effective concurrently with the adoption of ASU 2016-03. The pronouncement is effective for fiscal years beginning after December 15, 2019 and interim periods within those fiscal years. In February 2020, the FASB issued ASU No. 2020-02, which provides clarifying guidance and minor updates to ASU No. 2016-13 – Financial Instruments – Credit Loss (Topic 326) (“ASU 2016-13”) and related to ASU No. 2016-02 – Leases (Topic 842). ASU 2020-02 amends the effective date of ASU 2016-13, such that ASU 2016-13 and its amendments will be effective for the Company for interim and annual periods in fiscal years beginning after December 15, 2022. The Company adopted this update on May 1, 2023. The adoption of this update had no material impact on the Company’s results of operations and financial position.

 

F-15

 

In December 2023, the FASB issued ASU 2023-08, Intangibles – Goodwill and other – crypto assets (Subtopic 350-60): Accounting for and disclosure of crypto assets. This guidance addresses the accounting and disclosure requirements for certain crypto assets. The new guidance requires entities to subsequently measure certain crypto assets at fair value, with changes in fair value recorded in net income in each reporting period. In addition, entities are required to provide additional disclosures about the holdings of certain crypto assets. The ASU’s amendments are effective for fiscal years beginning after December 15, 2024, including interim periods within those years. Early adoption is permitted. The Company is currently evaluating the impact this ASU will have on its unaudited interim condensed financial statements and related disclosures. 

 

The Company has reviewed all other recently issued accounting pronouncements and concluded that they are either not applicable or not expected to have a material impact on the Company’s unaudited interim condensed financial statements.

 

Note 4 – Revenues

 

The following table presents the Company’s revenues disaggregated by service lines for the six months ended October 31, 2023 and 2024:

 

   For the six
months ended
October 31,
2023
   For the six
months ended
October 31,
2024
 
   JPY   JPY   USD 
   (Unaudited)   (Unaudited)   (Unaudited) 
OPERATING REVENUES            
Software and system development services   4,812,000    217,699,635    1,428,944 
Consulting and solution services   1,267,620    7,284,000    47,811 
Sale of NFTs   48,864,935    
-
    
-
 
TOTAL OPERATING REVENUES   54,944,555    224,983,635    1,476,755 

 

Note 5 – Accounts receivable, net

 

Accounts receivable, net consist of the following:

 

   As of
April 30,
2024
   As of
October 31,
2024
 
   JPY   JPY   USD 
       (Unaudited)   (Unaudited) 
Accounts receivable   38,979,600    28,309,600    185,819 
Less: Allowance for expected credit loss   
-
    
-
    
-
 
Add: Consumption tax receivable   1,732,329    
-
    
-
 
Accounts receivable, net   40,711,929    28,309,600    185,819 

 

F-16

 

Note 6 – Property and equipment, net

 

Property and equipment, net consist of the following:

 

   As of
April 30,
2024
   As of
October 31,
2024
 
   JPY   JPY   USD 
       (Unaudited)   (Unaudited) 
At cost:            
Office equipment   3,559,257    3,786,348    24,853 
Total   3,559,257    3,786,348    24,853 
Accumulated depreciation   (2,239,373)   (2,700,635)   (17,727)
Property and equipment, net   1,319,884    1,085,713    7,126 

 

Depreciation expense for the six months ended October 31, 2023 and 2024 amounted to JPY546,638 and JPY461,262 (USD 3,028), respectively.

 

Note 7 – Other payables and accrued expenses

 

The components of other payables and accrued expenses are as follows:

 

   As of
April 30,
2024
   As of
October 31,
2024
 
   JPY   JPY   USD 
       (Unaudited)   (Unaudited) 
Outsourced development costs   18,422,782    27,750,211    182,148 
Salary and benefit payables   22,500,277    18,885,095    123,959 
Consumption tax payables   
-
    7,481,833    49,110 
Professional service fee   16,364,688    8,330,930    54,683 
Communication costs   3,432,583    5,205,110    34,165 
Sales proceeds temporarily received for others   925,212    925,212    6,073 
Withholding tax   1,066,197    847,956    5,566 
Corporate business tax   950,000    475,000    3,118 
Resident tax for employees   356,600    463,000    3,039 
Others   1,555,503    2,646,747    17,369 
    65,573,842    73,011,094    479,230 

 

Others mainly consist of other payables related to operating activities including outsourced design costs and handling fee.

 

F-17

 

Note 8 – Loans

 

Outstanding balances of loans consist of the following:

 

As of April 30, 2024  Balance   Balance   Maturity
Date
  Effective
Interest Rate
   Collateral/
Guarantee
   JPY   USD           
                   
Kiraboshi Bank   4,101,000    26,918   Nov. 12, 2024   1.6%  Guaranteed by Mr. Satoshi Kobayashi and Tokyo guarantee
Kiraboshi Bank   29,567,000    194,073   Mar. 31, 2030   1.6%  Guaranteed by Mr. Satoshi Kobayashi
Resona Bank   100,000,000    656,383   July 31, 2024   1.48%  Guaranteed by Mr. Satoshi Kobayashi
Shoko Chukin Bank   34,700,000    227,765   Sep. 30, 2027   2.69%   
Total loans   168,368,000    1,105,139            
Less: Loan origination fee   (115,500)   (758)           
Current portion of long – term loan   (119,189,500)   (782,340)           
Long-term loan – due over one year   49,063,000    322,041            

 

As of October 31, 2024  Balance   Balance   Maturity
Date
  Effective
Interest Rate
   Collateral/
Guarantee
   JPY   USD           
                   
Kiraboshi Bank   603,000    3,958   Nov. 12, 2024   1.6%  Guaranteed by Mr. Satoshi Kobayashi and Tokyo guarantee
Kiraboshi Bank   27,065,000    177,650   Mar. 31, 2030   1.6%  Guaranteed by Mr. Satoshi Kobayashi
Shoko Chukin Bank   29,600,000    194,290   Sep. 30, 2027   2.69%   
Total loans   57,268,000    375,898            
Less: Loan origination fee   
-
    
-
            
Current portion of long – term loan   (15,807,000)   (103,755)           
Long-term loan – due over one year   41,461,000    272,143            

 

F-18

 

Interest expense for the six months ended October 31, 2023 and 2024 amounted to JPY1,559,270 and JPY1,196,881 (USD 7,856). As of October 31, 2024, the Company’s future loan obligations according to the terms of the loan agreement are as follows:

 

   JPY   USD 
Remainder of 2025   8,205,000    53,856 
2026   15,204,000    99,797 
2027   15,204,000    99,797 
2028   8,687,000    57,020 
2029   5,004,000    32,845 
Thereafter   4,964,000    32,583 
Total   57,268,000    375,898 

 

Note 9 – Commitments and contingencies

 

Lease commitments

 

The Company entered into an operating lease agreement for office space. The minimum lease payment commitments under the operating lease as of October 31, 2024 are set forth in the Note 11 – Operating leases – right-of-use assets

 

Litigation

 

Certain shareholders of the Company filed a lawsuit in the Tokyo District Court against the Company and Mr. Satoshi Kobayashi, the Company’s Chief Executive Officer and Representative Director. The complaint, which is dated December 18, 2023, was served on the Company and Mr. Kobayashi on January 12, 2024. The plaintiffs alleged that Mr. Kobayashi violated Article 709 of the Japanese Civil Code by intentionally delaying or misrepresenting the procedures necessary for the sale of shares, thereby unfairly depriving the plaintiffs of the opportunity to sell their shares on the Nasdaq market at a higher price following the Company’s initial public offering, and that the Company shall be liable for damages caused by Mr. Kobayashi in the discharge of his duties as the Company’s Representative Director under Article 350 of the Japanese Companies Act. The plaintiffs sought monetary damages in the total amount of USD 2,925,747, plus interest and costs. In addition, certain bank accounts of JPY31,486,253 in the aggregate were temporarily seized and restricted as to withdrawal or usage on November 7, 2023, due to an order by the Tokyo District Court as a result of the lawsuit. The restricted cash of JPY31,486,253 (USD 206,671) is recorded in restricted cash on the balance sheets. The provisional garnishment is only applicable to the account balance when the Court serves the bank with a provisional garnishment order. Therefore, any amounts deposited into the bank account after the Court serves the bank with a provisional garnishment order are available for use without any restriction. The Company believes the complaint is without merit. The Company intends to vigorously defend the case. However, litigation is inherently uncertain and there can be no assurance regarding the outcome of this matter. In light of the fact that this lawsuit is still in progress, the Company cannot predict the ultimate outcome of the lawsuit and cannot reasonably estimate the potential loss or range of loss that the Company may incur.

 

Note 10 – Income taxes

 

(a) Corporate Income Taxes

 

The Company is in Japan and is subject to Japanese national and local income taxes, inhabitant tax, and enterprise tax, which, in the aggregate, represent a statutory income tax rate of approximately 34.6% for the six months ended October 31, 2023 and 2024, respectively.

 

Significant components of the provision for income taxes are as follows:

 

   For the six
months ended
October 31,
2023
   For the six
months ended
October 31,
2024
 
   JPY   JPY   USD 
   (Unaudited)   (Unaudited)   (Unaudited) 
Current income tax expense   
-
    
     -
    
     -
 
Deferred tax benefit   (188,496)   
-
    
-
 
Total provision for income taxes   (188,496)   
-
    
-
 

 

F-19

 

For the purpose of presentation in the balance sheets, deferred income tax assets and liabilities have been offset. Significant component of deferred tax assets and liabilities are as follows:

 

   As of
April 30,
2024
   As of
October 31,
2024
 
   JPY   JPY   USD 
Deferred tax assets:            
Net operating loss carry forward   353,138,111    387,509,086    2,543,545 
Write off of other receivable   15,005,181    15,005,181    98,492 
Lease liabilities   3,810,002    2,390,762    15,693 
Write off of guarantee money deposited   2,665,941    2,665,941    17,499 
Temporary difference in depreciation   2,645,375    2,696,247    17,698 
Bonus accrual   2,392,042    1,222,941    8,027 
Deferred government grants   
-
    6,918,000    45,409 
Others   402,882    362,267    2,377 
Total deferred tax assets   380,059,534    418,770,425    2,748,740 
Less: valuation allowance   (376,249,532)   (416,379,663)   (2,733,047)
Deferred tax assets, net of valuation allowance   3,810,002    2,390,762    15,693 
                
Deferred tax liabilities:               
Right-of-use assets – operating lease   (3,810,002)   (2,390,762)   (15,693)
Total deferred tax liabilities   (3,810,002)   (2,390,762)   (15,693)
Net deferred tax assets   
-
    
-
    
-
 

 

In assessing the realizability of deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences become deductible. Management considers the cumulative earnings and projected future taxable income in making this assessment. Recovery of substantially all of the Company’s deferred tax assets is dependent upon the generation of future income, exclusive of reversing taxable temporary differences.

 

(b) Consumption tax

 

Consumption tax collected and remitted to tax authorities is excluded from revenue, cost of sales, and expenses in the statements of operations. The Company has been subject to the applicable consumption tax rate of 10%, with an 8% rate applicable to a limited number of exceptions based on the new Japanese tax law. For overseas sales, the Company is exempted from paying consumption tax. The Company can deduct all its qualified input consumption tax paid when purchasing from suppliers, against the output consumption tax derived from domestic sales. The Company is eligible for consumption tax refund from the tax authorities for excess input consumption tax, which is recorded in accounts receivable, net on the balance sheets.

 

Note 11 – Operating leases – right-of-use assets

 

The Company entered into an operating lease agreement for office space. None of the amounts disclosed below for these leases contain variable payments, residual value guarantees or options that were recognized as part of the right-of-use assets and lease liabilities. As the Company’s leases did not provide an implicit discount rate, the Company used an incremental borrowing rate based on the information available at commencement date in determining the present value of lease payments.

 

Rent expenses for the six months ended October 31 2023 and 2024 was JPY4,177,500 and JPY4,177,500 (USD 27,420), respectively.

 

F-20

 

Lease commitments

 

The Company’s maturity analysis of operating lease liabilities as of October 31, 2024 is as follows:

 

   Operating Leases 
   JPY   USD 
Remainder of 2025   4,177,500    27,420 
2026   2,785,000    18,280 
Total lease payment   6,962,500    45,700 
Less imputed interest   (50,787)   (333)
Present value of operating lease liabilities   6,911,713    45,367 
Less: current obligation   (6,911,713)   (45,367)
Long-term obligation on October 31, 2024   
-
    
-
 

 

Supplemental disclosure related to operating leases were as follows:

 

   For the six
months ended
October 31,
2024
 
   JPY   USD 
Cash paid for amounts included in the measurement of lease liabilities        
Operating cash flows for operating leases   4,177,500    27,420 
Weighted average remaining lease term of operating leases   0.92 years      
Weighted average discount rate of operating leases   1.6%     

 

Note 12 – Shareholders’ equity

 

Ordinary shares

 

The Company is a stock company incorporated in Japan pursuant to the laws of Japan on May 1, 2018.

 

As of April 30, 2024 and October 31, 2024, the number of outstanding shares is 15,076,900 and 15,076,900, respectively. 

 

On April 26, 2024, the Company’s shareholders approved an amendment to its equity structure whereby the Company reduced capital associated with ordinary shares with a corresponding increase to additional paid-in capital of JPY843,481,250 (USD 5,536,470) with an effective date of April 30, 2024 in order to lessen the Company’s tax and administrative costs and ensuring the Company maintains flexibility in its capital structure. There was no net effect in the Company’s net assets as a result of this transaction.

 

Note 13 – Share-based compensation

 

Share option plan (the “2019 Plan”)

 

On February 5, 2019, the shareholders and Board of Directors of the Company approved the 2019 Plan, which is administered by the Board of Directors and has a term of 10 years from the date of adoption. Under the 2019 Plan, the Company has set aside options that are exercisable into 1,095,000 ordinary shares (retrospectively restated the share split of 50-for-1 and 100-for-1 on July 16, 2019 and October 25, 2021) of the Company to eligible employees, officers, directors or any other individual as deemed appropriate by the board of directors. The purpose of the 2019 Plan is to attract and retain exceptionally talented and qualified individuals, and to motivate them to exercise their best efforts on behalf of the Company through valuable incentives and awards.

 

The options granted under the 2019 Plan have a contractual term of 10 years. The share options vested on the day before the listing date. The grantees can exercise vested options after the commencement date of exercise and before the earlier of: 1) its contractual term (i.e. 10 years after its grant date); or 2) upon the grantee terminates their employment if the vested option has not been exercised. The commencement date of exercise is upon the completion of the Company’s IPO.

 

The fair value of each option award is estimated on the grant date using the Black-Scholes option-pricing model with the following assumptions: risk-free interest rate of - 0.14%, dividend yield of 0.00%; estimated volatility of 69.10%, and expected lives of options of 10 years. Expected volatilities are based on historical volatilities of the Company’s peer group averages.

 

F-21

 

A summary of the employee equity award activity under the 2019 Plan is stated below:

 

   Number of
options
   Weighted- average
exercise price
   Weighted- average
remaining
contractual
term
   Aggregate
intrinsic
Value
 
       JPY   Years   JPY 
Outstanding, April 30, 2023   1,035,000    2.00    5.8    603.0 
Granted   
-
    
-
    
-
    
-
 
Forfeited / Cancelled   
-
    
-
    
-
    
-
 
Outstanding, October 31, 2023   1,035,000    2.00    5.3    90.7 
Vested at October 31, 2023   1,035,000    2.00    5.3    90.7 
Exercisable at October 31, 2023   1,035,000    2.00    5.3    90.7 

 

   Number of
options
   Weighted- average
exercise price
   Weighted- average
remaining
contractual
term
   Aggregate
intrinsic
Value
 
       JPY   Years   JPY 
Outstanding, April 30, 2024   1,020,000    2.00    4.8    121.4 
Granted   -    -    -    - 
Forfeited / Cancelled   -    -    -    - 
Outstanding, October 31, 2024   1,020,000    2.00    4.3    69.1 
Vested at October 31, 2024   1,020,000    2.00    4.3    69.1 
Exercisable at October 31, 2024   1,020,000    2.00    4.3    69.1 

 

   Number of
options
   Weighted- average
exercise price
   Weighted- average
remaining
contractual
term
   Aggregate
intrinsic
Value
 
       USD   Years   USD 
Outstanding, April 30, 2024   1,020,000    0.01    4.8    0.8 
Granted   -    -    -    - 
Forfeited / Cancelled   -    -    -    - 
Outstanding, October 31, 2024   1,020,000    0.01    4.3    0.5 
Vested at October 31, 2024   1,020,000    0.01    4.3    0.5 
Exercisable at October 31, 2024   1,020,000    0.01    4.3    0.5 

 

The aggregate intrinsic value in the table above represents the difference between the fair value of the Company’s ordinary share and the option’s respective exercise price.

 

For the six months ended October 31, 2023, the Company recognized share-based compensation expense of JPY1,616,463 when a performance condition was met upon closing of the Company’s IPO on July 27, 2023.

 

F-22

 

Trust-Type Share Option Plan (the “2019 Trust-Type Plan”)

 

On July 1, 2019, the shareholders and Board of Directors of the Company approved the 2019 Trust-Type Share Option Plan (the “2019 Trust-Type Plan”); 2019 Trust-Type Plan is administered by the Board of Directors, and has a term of 10 years from the date of adoption. Under the “2019 Trust-type Plan”, the Company deposited into the trust a set of options that are exercisable into a total of 2,000,000 ordinary shares (retrospectively restated for the share split of 50-for-1 and 100-for-1 on July 16, 2019 and October 25, 2021, respectively) of the Company. The board of directors and the trustee of the 2019 Trust-Type Plan, in their discretion, may designate and distribute these options to individuals, including but not limited to employees, officers, and directors. The purpose of the “2019 Trust-type Plan” is to attract and retain exceptionally qualified and talented individuals and to motivate them to exercise their best efforts on behalf of the Group through valuable incentives and awards.

 

The trust-type share option (trust for market value-issue stock acquisition rights) is a scheme of where the option holder is granted the right to acquire the Company’s stock in the open market at pre-determined price, which can be lower than the fair market value; therefore, generating immediate benefit to the holder to option. The trust type plan was initiated and created by the trustor (Mr. Kobayashi, the Company’s Chief Executive Officer) when he deposited funds into the trust with the intention to reward the beneficiaries of the plan. The trustee is entrusted with the responsibility to grant to beneficiaries (officers and employees, etc.) the options.

 

The fair value of each option award is estimated on the grant date using the Black-Scholes option-pricing model with the following assumptions: risk-free interest rate of - 0.14%, dividend yield of 0.00%; estimated volatility of 69.10%, and expected lives of options of 10 years. Expected volatilities are based on historical volatilities of the Company’s peer group averages.

 

A summary of the employee equity award activity under the 2019 Trust-Type Plan is stated below:

 

   Number of
options
   Weighted- average
exercise
price
   Weighted- average
remaining
contractual
term
   Aggregate
intrinsic
Value
 
       JPY   Years   JPY 
Outstanding, April 30, 2023   2,000,000    50    6.2    555.0 
Granted   -    -    -    - 
Forfeited / Cancelled   -    -    -    - 
Exercised   
-
    
-
    
-
    - 
Outstanding, October 31, 2023   2,000,000    50    5.7    43.2 
Vested at October 31, 2023   2,000,000    50    5.7    43.2 
Exercisable at October 31, 2023   2,000,000    50    5.7    43.2 

 

F-23

 

   Number of
options
   Weighted- average
exercise price
   Weighted- average
remaining
contractual
term
   Aggregate
intrinsic
Value
 
       JPY   Years   JPY 
Outstanding, April 30, 2024   1,960,000    50    5.2    73.4 
Granted   -    -    -    - 
Forfeited / Cancelled   (1,960,000)   50    
-
    - 
Exercised   -    -    
-
    - 
Outstanding, October 31, 2024   -    -    -    - 
Vested at October 31, 2024   -    -    -    - 
Exercisable at October 31, 2024   -    -    -    - 

 

   Number of
options
   Weighted- average
exercise price
   Weighted- average
remaining
contractual
term
   Aggregate
intrinsic
Value
 
       USD   Years   USD 
Outstanding, April 30, 2024   1,960,000    0.3    5.2    0.5 
Granted   -    -    -    - 
Forfeited / Cancelled   (1,960,000)   0.3    -    - 
Exercised   -    -    
-
    - 
Outstanding, October 31, 2024   -    -    -    - 
Vested at October 31, 2024   -    -    -    - 
Exercisable at October 31, 2024   -    -    -    - 

 

On August 12, 2024, allocated share options of 1,960,000 units under the 2019 Trust-Type Plan were cancelled without a concurrent grant of replacement share options or other valuable consideration because the Company’s share price calculated based on ordinary shares fell below JPY50, which is one of the conditions of cancellation stipulated in the 2019 Trust-Type Plan agreement. As those options were fully vested when cancelled on August 12, 2024, no additional compensation costs were recorded upon cancellation in accordance with ASC 718-20-35-9.

 

Note 14 – Subsequent events

 

The Company has assessed all events from October 31, 2024 up through March 3, 2025, which is the date that these unaudited interim condensed financial statements are available to be issued, and, except as disclosed above, there are not any material subsequent events that require disclosure in these unaudited interim condensed financial statements.

 

F-24

 

1601440 0001944399 false 2024-10-31 Q2 --04-30 0001944399 2024-05-01 2024-10-31 0001944399 2024-04-30 0001944399 2024-10-31 0001944399 us-gaap:SoftwareAndSoftwareDevelopmentCostsMember 2023-05-01 2023-10-31 0001944399 us-gaap:SoftwareAndSoftwareDevelopmentCostsMember 2024-05-01 2024-10-31 0001944399 elws:ConsultingAndSolutionServicesMember 2023-05-01 2023-10-31 0001944399 elws:ConsultingAndSolutionServicesMember 2024-05-01 2024-10-31 0001944399 elws:SaleOfNFTsMember 2023-05-01 2023-10-31 0001944399 elws:SaleOfNFTsMember 2024-05-01 2024-10-31 0001944399 2023-05-01 2023-10-31 0001944399 us-gaap:CommonStockMember 2023-04-30 0001944399 us-gaap:AdditionalPaidInCapitalMember 2023-04-30 0001944399 us-gaap:RetainedEarningsMember 2023-04-30 0001944399 2023-04-30 0001944399 us-gaap:CommonStockMember 2023-05-01 2023-10-31 0001944399 us-gaap:AdditionalPaidInCapitalMember 2023-05-01 2023-10-31 0001944399 us-gaap:RetainedEarningsMember 2023-05-01 2023-10-31 0001944399 us-gaap:CommonStockMember 2023-10-31 0001944399 us-gaap:AdditionalPaidInCapitalMember 2023-10-31 0001944399 us-gaap:RetainedEarningsMember 2023-10-31 0001944399 2023-10-31 0001944399 us-gaap:CommonStockMember 2024-04-30 0001944399 us-gaap:AdditionalPaidInCapitalMember 2024-04-30 0001944399 us-gaap:RetainedEarningsMember 2024-04-30 0001944399 us-gaap:CommonStockMember 2024-05-01 2024-10-31 0001944399 us-gaap:AdditionalPaidInCapitalMember 2024-05-01 2024-10-31 0001944399 us-gaap:RetainedEarningsMember 2024-05-01 2024-10-31 0001944399 us-gaap:CommonStockMember 2024-10-31 0001944399 us-gaap:AdditionalPaidInCapitalMember 2024-10-31 0001944399 us-gaap:RetainedEarningsMember 2024-10-31 0001944399 2024-04-26 0001944399 2023-05-01 0001944399 us-gaap:IPOMember 2023-07-27 2023-07-27 0001944399 us-gaap:IPOMember 2023-04-30 0001944399 2023-07-27 0001944399 srt:MinimumMember 2024-05-01 2024-10-31 0001944399 elws:RelatedPartyTransactionMember 2024-10-31 0001944399 elws:DepositInsuranceCorporationOfJapanMember 2024-04-30 0001944399 elws:DepositInsuranceCorporationOfJapanMember 2024-10-31 0001944399 elws:FederalDepositInsuranceCorporationMember 2024-10-31 0001944399 elws:OneClientMember us-gaap:AccountsReceivableMember us-gaap:CustomerConcentrationRiskMember 2023-05-01 2024-04-30 0001944399 elws:OneClientMember us-gaap:AccountsReceivableMember us-gaap:CustomerConcentrationRiskMember 2024-05-01 2024-10-31 0001944399 elws:OneClientMember us-gaap:SalesRevenueNetMember us-gaap:CustomerConcentrationRiskMember 2023-05-01 2023-10-31 0001944399 elws:OneClientMember us-gaap:SalesRevenueNetMember us-gaap:CustomerConcentrationRiskMember 2024-05-01 2024-10-31 0001944399 elws:ClientTwoMember us-gaap:SalesRevenueNetMember us-gaap:CustomerConcentrationRiskMember 2024-05-01 2024-10-31 0001944399 us-gaap:AccountsPayableMember us-gaap:SupplierConcentrationRiskMember elws:OneVendorMember 2023-05-01 2024-04-30 0001944399 us-gaap:AccountsPayableMember us-gaap:SupplierConcentrationRiskMember elws:TwoVendorMember 2023-05-01 2024-04-30 0001944399 us-gaap:AccountsPayableMember us-gaap:SupplierConcentrationRiskMember elws:OneVendorMember 2024-05-01 2024-10-31 0001944399 us-gaap:AccountsPayableMember us-gaap:SupplierConcentrationRiskMember elws:TwoVendorMember 2024-05-01 2024-10-31 0001944399 elws:PurchasesMember us-gaap:SupplierConcentrationRiskMember elws:OneVendorMember 2023-05-01 2023-10-31 0001944399 elws:PurchasesMember us-gaap:SupplierConcentrationRiskMember elws:TwoVendorMember 2023-05-01 2023-10-31 0001944399 elws:PurchasesMember us-gaap:SupplierConcentrationRiskMember elws:OneVendorMember 2024-05-01 2024-10-31 0001944399 elws:PurchasesMember us-gaap:SupplierConcentrationRiskMember elws:TwoVendorMember 2024-05-01 2024-10-31 0001944399 elws:PurchasesMember us-gaap:SupplierConcentrationRiskMember elws:ThreeVendorMember 2024-05-01 2024-10-31 0001944399 elws:PurchasesMember us-gaap:SupplierConcentrationRiskMember elws:FourVendorMember 2024-05-01 2024-10-31 0001944399 elws:PurchasesMember us-gaap:SupplierConcentrationRiskMember elws:FiveVendorMember 2024-05-01 2024-10-31 0001944399 elws:StraightLineMethodMember 2024-05-01 2024-10-31 0001944399 srt:MinimumMember us-gaap:FurnitureAndFixturesMember 2024-10-31 0001944399 srt:MaximumMember us-gaap:FurnitureAndFixturesMember 2024-10-31 0001944399 us-gaap:OfficeEquipmentMember 2024-04-30 0001944399 us-gaap:OfficeEquipmentMember 2024-10-31 0001944399 elws:KiraboshiBankMember 2024-04-30 0001944399 elws:KiraboshiBankMember 2023-05-01 2024-04-30 0001944399 elws:KiraboshiBankOneMember 2024-04-30 0001944399 elws:KiraboshiBankOneMember 2023-05-01 2024-04-30 0001944399 elws:ResonaBankMember 2024-04-30 0001944399 elws:ResonaBankMember 2023-05-01 2024-04-30 0001944399 elws:ShokoChukinBankMember 2024-04-30 0001944399 elws:ShokoChukinBankMember 2023-05-01 2024-04-30 0001944399 elws:KiraboshiBankMember 2024-10-31 0001944399 elws:KiraboshiBankMember 2024-05-01 2024-10-31 0001944399 elws:KiraboshiBankOneMember 2024-10-31 0001944399 elws:KiraboshiBankOneMember 2024-05-01 2024-10-31 0001944399 elws:ShokoChukinBankMember 2024-10-31 0001944399 elws:ShokoChukinBankMember 2024-05-01 2024-10-31 0001944399 2024-04-26 2024-04-26 0001944399 srt:BoardOfDirectorsChairmanMember 2019-02-05 2019-02-05 0001944399 elws:TwoThousanAndNineteenPlanMember 2019-02-05 0001944399 2019-02-05 2019-02-05 0001944399 us-gaap:StockOptionMember elws:TwoThousanAndNineteenPlanMember 2024-05-01 2024-10-31 0001944399 elws:TwoThousanAndNineteenPlanMember 2024-05-01 2024-10-31 0001944399 elws:TwoThousanAndNineteenPlanMember 2023-05-01 2023-10-31 0001944399 elws:TwoThousandNineteenTrustTypePlanMember 2019-07-01 2019-07-01 0001944399 elws:TwoThousandNineteenTrustTypePlanMember 2019-07-01 0001944399 2024-08-12 0001944399 us-gaap:CommonStockMember 2024-08-12 0001944399 elws:TwoZeroOneNinePlanMember 2023-04-30 0001944399 elws:TwoZeroOneNinePlanMember 2023-04-30 2023-04-30 0001944399 elws:TwoZeroOneNinePlanMember 2023-05-01 2023-10-31 0001944399 elws:TwoZeroOneNinePlanMember 2023-10-31 0001944399 elws:TwoZeroOneNinePlanMember 2024-04-30 0001944399 elws:TwoZeroOneNinePlanMember 2024-04-30 2024-04-30 0001944399 elws:TwoZeroOneNinePlanMember 2024-10-31 0001944399 elws:TwoZeroOneNinePlanMember 2024-05-01 2024-10-31 0001944399 elws:TwoZeroOneNineTrustTypePlanMember 2023-04-30 0001944399 elws:TwoZeroOneNineTrustTypePlanMember 2023-04-30 2023-04-30 0001944399 elws:TwoZeroOneNineTrustTypePlanMember 2023-05-01 2023-10-31 0001944399 elws:TwoZeroOneNineTrustTypePlanMember 2023-10-31 0001944399 elws:TwoZeroOneNineTrustTypePlanMember 2024-04-30 0001944399 elws:TwoZeroOneNineTrustTypePlanMember 2024-04-30 2024-04-30 0001944399 elws:TwoZeroOneNineTrustTypePlanMember 2024-05-01 2024-10-31 iso4217:JPY iso4217:USD xbrli:shares iso4217:JPY xbrli:shares iso4217:USD xbrli:shares xbrli:pure
v3.25.0.1
Document And Entity Information
6 Months Ended
Oct. 31, 2024
Document Information Line Items  
Entity Central Index Key 0001944399
Document Type 6-K
Document Fiscal Year Focus 2025
Entity File Number 001-41752
Entity Registrant Name Earlyworks Co., Ltd.
Amendment Flag false
Document Period End Date Oct. 31, 2024
Document Fiscal Period Focus Q2
Current Fiscal Year End Date --04-30
v3.25.0.1
Unaudited Interim Condensed Balance Sheets
Oct. 31, 2024
JPY (¥)
Oct. 31, 2024
USD ($)
Apr. 30, 2024
JPY (¥)
CURRENT ASSETS:      
Cash ¥ 212,493,024 $ 1,394,769 ¥ 337,911,102
Time deposit 100,000,000
Digital assets 116,854 767 44,662
Accounts receivable, net 28,309,600 185,819 40,711,929
Contract assets 37,233,604 244,395 40,359,303
Prepayments 58,066,704 381,140 8,227,532
Short-term deposits 3,096,509 20,325 3,096,509
Income tax receivable 325
Other current assets, net 3 39,600
TOTAL CURRENT ASSETS 339,316,298 2,227,215 530,390,962
Property and equipment, net 1,085,713 7,126 1,319,884
Operating lease right-of-use assets 7,607,963 49,937 11,711,000
Long-term deposits 657,740 4,317 657,740
Restricted cash 31,486,253 206,671 31,486,253
TOTAL ASSETS 380,153,967 2,495,266 575,565,839
LIABILITIES AND SHAREHOLDERS’ EQUITY CURRENT LIABILITIES:      
Bank loans – current portion, net 15,807,000 103,755 119,189,500
Other payables and accrued liabilities 73,011,094 479,230 65,573,842
Operating lease liabilities, current 6,911,713 45,367 8,239,009
Contract liabilities 2,404,025 15,780
Deferred income 20,000,000 131,277
TOTAL CURRENT LIABILITIES 118,133,832 775,409 193,002,351
Bank loans – non-current, net 41,461,000 272,143 49,063,000
Operating lease liabilities, non-current 2,775,741
TOTAL LIABILITIES 159,594,832 1,047,552 244,841,092
COMMITMENTS AND CONTINGENCIES SHAREHOLDERS’ EQUITY:
Ordinary shares, 55,300,000 shares authorized; 13,839,400 and 15,076,900 shares issued and outstanding as of April 30, 2023 and 2024 50,000,000 328,192 50,000,000
Additional paid-in capital 2,210,480,581 14,509,226 2,210,480,581
Accumulated deficit (2,039,921,446) (13,389,704) (1,929,755,834)
TOTAL SHAREHOLDERS’ EQUITY 220,559,135 1,447,714 330,724,747
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY ¥ 380,153,967 $ 2,495,266 ¥ 575,565,839
v3.25.0.1
Unaudited Interim Condensed Balance Sheets (Parentheticals) - shares
Oct. 31, 2024
Apr. 30, 2024
Statement of Financial Position [Abstract]    
Ordinary shares, shares authorized 55,300,000 55,300,000
Ordinary shares, shares issued 15,076,900 13,839,400
Ordinary shares, shares outstanding 15,076,900 13,839,400
v3.25.0.1
Unaudited Interim Condensed Statements of Operations
6 Months Ended
Oct. 31, 2024
JPY (¥)
¥ / shares
shares
Oct. 31, 2024
USD ($)
$ / shares
shares
Oct. 31, 2023
JPY (¥)
¥ / shares
shares
Oct. 31, 2023
USD ($)
shares
OPERATING REVENUES        
TOTAL OPERATING REVENUES ¥ 224,983,635 $ 1,476,755 ¥ 54,944,555  
COST OF REVENUES (92,182,568) (605,071) (3,336,792)  
GROSS PROFIT 132,801,067 871,684 51,607,763  
OPERATING EXPENSES:        
Selling and marketing expenses (37,830,288) (248,312) (27,077,415)  
General and administrative expenses (176,938,483) (1,161,395) (200,231,599)  
Share-based compensation expenses (1,616,463)  
Research and development expenses (21,583,147) (141,668) (44,821,606)  
TOTAL OPERATING EXPENSES (236,351,918) (1,551,375) (273,747,083)  
LOSS FROM OPERATIONS (103,550,851) (679,691) (222,139,320)  
Gain (loss) on digital assets, net 81,900 538 (167,879)  
Interest expenses, net (1,184,561) (7,775) (1,789,278)  
Foreign exchange gain (loss), net (6,768,200) (44,425) 38,823,264  
Government grants 1,255,000 8,238  
Other income, net 1,100 7 129,617  
LOSS BEFORE INCOME TAXES (110,165,612) (723,108) (185,143,596)  
Provision for income taxes        
Current  
Deferred 188,496  
Total provision for income taxes 188,496  
NET LOSS ¥ (110,165,612) $ (723,108) ¥ (184,955,100) $ (1,214,014)
LOSS PER SHARE        
Basic (in Yen per share and Dollars per share) | (per share) ¥ (7.31) $ (0.05) ¥ (12.77)  
Diluted (in Yen per share and Dollars per share) | (per share) ¥ (7.31) $ (0.05) ¥ (12.77)  
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING*        
Basic (in Shares) 15,076,900 15,076,900 14,478,530 14,478,530
Diluted (in Shares) 15,076,900 15,076,900 14,478,530 14,478,530
Software and system development services        
OPERATING REVENUES        
TOTAL OPERATING REVENUES ¥ 217,699,635 $ 1,428,944 ¥ 4,812,000  
Consulting and solution services        
OPERATING REVENUES        
TOTAL OPERATING REVENUES 7,284,000 47,811 1,267,620  
Sale of NFTs        
OPERATING REVENUES        
TOTAL OPERATING REVENUES ¥ 48,864,935  
v3.25.0.1
Unaudited Interim Condensed Statements of Changes in Shareholders’ Equity
Ordinary shares
JPY (¥)
shares
Additional Paid-in Capital
JPY (¥)
Accumulated Deficit
JPY (¥)
JPY (¥)
shares
USD ($)
shares
Balance at Apr. 30, 2023 ¥ 100,000,000 ¥ 1,702,120,099 ¥ (1,593,605,162) ¥ 208,514,937 $ 1,368,657
Balance (in Shares) at Apr. 30, 2023 13,839,400        
Issuance of ordinary shares for cash ¥ 781,200,000 (326,330,981) 454,869,019 2,985,684
Issuance of ordinary shares for cash (in Shares) 1,200,000        
Net loss (184,955,100) (184,955,100) (1,214,014)
Share based compensation 1,616,463 1,616,463 10,610
Balance at Oct. 31, 2023 ¥ 881,200,000 1,377,405,581 (1,778,560,262) 480,045,319 3,150,937
Balance (in Shares) at Oct. 31, 2023 15,039,400        
Balance at Apr. 30, 2024 ¥ 50,000,000 2,210,480,581 (1,929,755,834) ¥ 330,724,747 $ 2,170,822
Balance (in Shares) at Apr. 30, 2024 15,076,900     13,839,400 13,839,400
Net loss (110,165,612) ¥ (110,165,612) $ (723,108)
Balance at Oct. 31, 2024 ¥ 50,000,000 ¥ 2,210,480,581 ¥ (2,039,921,446) ¥ 220,559,135 $ 1,447,714
Balance (in Shares) at Oct. 31, 2024 15,076,900     15,076,900 15,076,900
v3.25.0.1
Unaudited Interim Condensed Statements of Cash Flows
6 Months Ended
Oct. 31, 2024
JPY (¥)
Oct. 31, 2024
USD ($)
Oct. 31, 2023
JPY (¥)
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net loss ¥ (110,165,612) $ (723,108) ¥ (184,955,100)
Adjustment to reconcile net loss to net cash generated from operating activities:      
Depreciation expense 461,262 3,028 546,638
Loan origination fee 115,500 758 115,500
Deferred tax expense (188,496)
Foreign currency exchange gain 6,839,511 44,893 (33,026,195)
Unrealized loss on digital assets 32,471 213 167,879
Share-based compensation expense 1,616,463
Changes in assets and liabilities      
Accounts receivable 12,402,329 81,407 19,948,545
Contract assets 3,125,699 20,517
Prepayments (18,039,172) (118,406) (21,737,967)
Digital assets (104,663) (687) 116,964
Other current assets, net 39,597 260 (1,951,343)
Income taxes, net 325 2 9,367,753
Contract liabilities 2,404,025 15,780 (1,397,470)
Other payables and accrued liabilities 7,437,252 48,816 48,698,107
Lease obligations net cash (696,250)
NET CASH USED IN OPERATING ACTIVITIES (95,451,476) (626,527) (163,374,972)
CASH FLOWS FROM INVESTING ACTIVITIES:      
Proceeds from redemption of time deposit 100,000,000 656,383
Purchases of property and equipment (227,091) (1,491) (232,226)
Advance payment for software purchase (31,800,000) (208,730)
Receipt of government grants 20,000,000 131,277
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES 87,972,909 577,439 (232,226)
CASH FLOWS FROM FINANCING ACTIVITIES:      
Issuance of ordinary shares for cash 781,200,000
Repayment of loans (111,100,000) (729,242) (12,950,000)
Payments on deferred initial public offering (“IPO”) costs (114,170,860)
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES (111,100,000) (729,242) 654,079,140
EFFECT OF EXCHANGE RATE (6,839,511) (44,893) 33,026,195
CHANGE IN CASH AND RESTRICTED CASH (125,418,078) (823,223) 523,498,137
CASH AND RESTRICTED CASH, AT BEGINNING OF PERIOD 369,397,355 2,424,663 177,886,393
CASH AND RESTRICTED CASH, AT PERIOD END 243,979,277 1,601,440 701,384,530
Cash paid (received) for:      
Interest 676,500 4,440 1,802,807
Income taxes (325) (2) (9,512,753)
NON-CASH INVESTING AND FINANCING ACTIVITIES:      
Operating lease right-of-use assets obtained in exchange for operating lease liabilities 16,456,602
RECONCILIATION OF CASH AND RESTRICTED CASH REPORTED IN THE BALANCE SHEETS:      
Cash 212,493,024 1,394,769 701,384,530
Restricted cash 31,486,253 206,671
CASH AND RESTRICTED CASH, AT PERIOD END ¥ 243,979,277 $ 1,601,440 ¥ 701,384,530
v3.25.0.1
Nature of Business and Organization
6 Months Ended
Oct. 31, 2024
Nature of Business and Organization [Abstract]  
Nature of business and organization

Note 1 – Nature of business and organization

 

Earlyworks Co., Ltd. (the “Company”) is a stock company incorporated in Japan pursuant to the laws of Japan on May 1, 2018. The Company builds products, delivers services, and develops solutions based on its proprietary Grid Ledger System to leverage blockchain technology in various business settings, including advertisement tracking, online visitor management, and sales of non-fungible tokens. The Company primarily generates revenue from software and system development services, consulting and solution services, and sale of NFTs.

v3.25.0.1
Liquidity and Going Concern
6 Months Ended
Oct. 31, 2024
Liquidity and Going Concern [Abstract]  
Liquidity and going concern

Note 2 – Liquidity and going concern

 

In accordance with Accounting Standards Update (“ASU”) 2014-15, Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern (Subtopic 205-40), the Company has evaluated whether there are conditions and events, considered in the aggregate, that raise substantial doubt about the Company’s ability to continue as a going concern within one year after the date that the unaudited interim condensed financial statements are issued.

 

The Company’s accounts have been prepared assuming that the company will continue as a going concern basis. The going concern basis assumes that assets are realized and liabilities are extinguished in the ordinary course of business at amounts disclosed in the unaudited interim condensed financial statements. The Company’s ability to continue as a going concern depends upon aligning its sources of funding (debt and equity) with the expenditure requirements of the Company and repayment of the short-term debt facilities as and when they fall due.

 

The Company has considered whether there is a substantial doubt about its ability to continue as a going concern. Cash flow from operations and capital contributions and loans from shareholders have been utilized to finance the working capital requirements of the Company. For the six months ended October 31, 2024, the Company had negative cash flow from operating activities of JPY95,451,476 (USD 626,527). The Company’s working capital was JPY221,182,466 (USD 1,451,806) as of October 31, 2024. And the Company had JPY212,493,024 (USD 1,394,769) in cash, which is unrestricted as to withdrawal and use as of October 31, 2024. In view of these circumstances, the management of the Company has given consideration to the future liquidity and performance of the Company and its available sources of finance in assessing whether the Company will have sufficient financial resources to continue as a going concern.

 

To sustain its ability to support the Company’s operating activities, the Company considered supplementing its sources of funding through the following:

 

If necessary, the Company will consider additional financings through the issuance of ordinary shares or debt financings and look into refinancing the Company’s existing debt obligations. However, there can be no assurances that the Company will be successful in securing any debt on terms favorable to the Company, or at all, and it is not possible to predict whether any financing efforts will be successful or if the Company will obtain the necessary financing.

 

Management has commenced a strategy to raise debt and equity. However, there can be no certainty that these additional financings will be available on acceptable terms or at all. If management is unable to execute this plan, there would likely be a material adverse effect on the Company’s business. All of these factors raise substantial doubt about the ability of the Company to continue as a going concern. The financial statements for the year ended April 30, 2024 and the unaudited interim condensed financial statements for six months ended October 31, 2024 have been prepared on a going concern basis and do not include any adjustments that might result from the outcome of this uncertainty. Accordingly, the financial statements have been prepared on a basis that assumes the Company will continue as a going concern and which contemplates the realization of assets and satisfaction of liabilities and commitments in the ordinary course of business.

v3.25.0.1
Summary of Significant Accounting Policies
6 Months Ended
Oct. 31, 2024
Summary of Significant Accounting Policies [Abstract]  
Summary of significant accounting policies

Note 3 – Summary of significant accounting policies

 

Basis of presentation

 

The unaudited interim condensed financial statements do not include all the information and footnotes required by the U.S. GAAP for complete financial statements. Certain information and note disclosures normally included in the annual financial statements prepared in accordance with the U.S. GAAP have been condensed or omitted consistent with Article 10 of Regulation S-X. In the opinion of the Company’s management, the unaudited interim condensed financial statements have been prepared on the same basis as the audited financial statements and include all adjustments, in normal recurring nature, as necessary for the fair statement of the Company’s financial position as of October 31, 2024, and results of operations and cash flows for the six-month periods ended October 31, 2023 and 2024. The unaudited interim condensed balance sheet as of October 31, 2024 has been derived from the audited financial statements at that date but does not include all the information and footnotes required by the U.S. GAAP. Interim results of operations are not necessarily indicative of the results expected for the full fiscal year or for any future period. These unaudited interim condensed financial statements should be read in conjunction with the audited financial statements as of and for the years ended April 30, 2023 and 2024, and related notes included in the Company’s audited financial statements.

Use of estimates and assumptions

 

The preparation of unaudited interim condensed financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the balance sheet date and revenues and expenses during the reporting periods. Significant accounting estimates reflected in the Company’s unaudited interim condensed financial statements include, but not limited to, estimates for useful lives and impairment of property and equipment, impairment of long-lived assets, allowance for expected credit loss, revenue recognition, and deferred taxes. Changes in facts and circumstances may result in revised estimates. Actual results could differ from those estimates, and as such, differences may be material to the unaudited interim condensed financial statements.

 

Foreign currency translation and transaction

 

The Company uses Japanese yen (“JPY”) as its reporting currency. The functional currency of the Company which is incorporated in Japan is JPY, which is its respective local currency based on the criteria of ASC 830, Foreign Currency Matters.

 

Foreign currency transactions denominated in currencies other than the functional currency are translated into the functional currency using the exchange rates prevailing at the dates of the transactions. Monetary assets and liabilities denominated in foreign currencies are translated into the functional currency using the applicable exchange rates at the balance sheet dates. Net gains and losses resulting from foreign exchange transactions are included in exchange gain (loss), net on the statements of operations.

 

Convenience Translation

 

Translations of balances in the balance sheets, statements of operations, statements of changes in shareholders’ equity and statements of cash flows from JPY into USD as of October 31, 2024 are solely for the convenience of the readers and are calculated at the rate of USD 1.00=JPY152.35, representing the exchange rate set forth in the H.10 statistical release of the Federal Reserve Board on October 31, 2024. No representation is made that the JPY amounts could have been, or could be, converted, realized or settled into USD at such rate, or at any other rate.

 

Cash

 

Cash includes currency on hand and deposits held by banks that can be added or withdrawn without limitation. The Company maintains its bank accounts in Japan and the United States. Cash balances in bank accounts in Japan are insured by the Deposit Insurance Corporation of Japan subject to certain limitations. Cash balances in bank accounts in the United States are insured by the Federal Deposit Insurance Corporation up to USD 250,000 per insured bank. The Company considers all highly liquid investment instruments with an original maturity of three months or less from the date of purchase to be cash equivalents. As of April 30, 2024 and October 31, 2024, the Company did not have any cash equivalents.

 

Restricted cash

 

Restricted cash is cash legally restricted as to withdrawal or usage due to an order by the Tokyo District Court as a result of a lawsuit filed by certain shareholders of the Company.

 

Time deposit  

 

Time deposit is a deposit in a bank account with original maturity of over three months. The Company purchased a time deposit of JPY100,000,000 on April 26, 2024 and the maturity is set on July 31, 2024. The interest rate was 0.025% per annum.

 

Digital assets

 

Digital assets such as Ethereum, Binance Coin and Polygon are included in current assets in the balance sheets as an indefinite live intangible asset. Digital assets are initially recognized based on the fair value of the digital assets on the date of receipt. The Company recognized realized gains or losses when digital assets are sold for other digital assets, or for cash consideration using a first-in first-out method of accounting and the Company accounts for received and disbursements as cash flows from operating activities.

 

An intangible asset with an indefinite useful life is not amortized but assessed for impairment whenever events or changes in circumstances occur indicating that it is more likely than not that the indefinite-life asset is impaired. Impairment exists when the carrying amount exceeds its fair value, which is measured using the quoted price of the digital assets in the principal market at the time its fair value is being measured, and the Company recognized an impairment loss in an amount equal to that excess. The Company monitors and evaluates the quality and relevance of the available information, such as pricing information from the asset’s principal (or most advantageous) market or from other digital asset exchanges or markets, to determine whether such information is indicative of a potential impairment. The Company recognizes an impairment loss at any time the fair value of the digital asset is below its carrying value. To the extent an impairment loss is recognized, the loss establishes the new cost basis of the asset. Subsequent reversal of impairment losses is not permitted.

Accounts receivable and allowance for expected credit losses accounts

 

Accounts receivable include trade accounts due from clients. As of May 1, 2023, accounts receivable, net was JPY30,934,916. Accounts are considered overdue after 90 days. The Company considers various factors in establishing, monitoring, and adjusting its allowance for credit losses including the aging of receivables and aging trends, customer creditworthiness and specific exposures related to particular customers. The Company also monitors other risk factors and forward-looking information, such as country specific risks and economic factors that may affect a customer’s ability to pay in establishing and adjusting its allowance for credit losses. Account balances are charged off against the allowance after all means of collection have been exhausted and the likelihood of collection is not probable. As of May 1, 2023, April 30, 2024 and October 31, 2024, the Company had no allowance for expected credit loss.

 

Prepayments

 

Prepayments are mainly payments made to vendors or services providers for goods or future services that have not been provided. These amounts are generally refundable and bear no interest. Management reviews its prepayments on a regular basis to determine if the allowance is adequate and adjusts the allowance when necessary. As of April 30, 2024 and October 31, 2024, no allowance was deemed necessary.

 

Deferred initial public offering (“IPO”) costs

 

Pursuant to ASC 340-10-S99-1, IPO costs directly attributable to an offering of equity securities were deferred and charged against the gross proceeds of the offering as a reduction of additional paid-in capital. These costs included legal fees, consulting fees, underwriting fees, the SEC filing and printing expenses related to the IPO. On July 27, 2023, the Company closed its IPO and gross proceeds of JPY781,200,000 were recorded in ordinary shares and the accumulated deferred IPO costs of JPY326,330,981, consisting of JPY212,160,121 incurred through April 30, 2023 and JPY114,170,860 incurred from May 1, 2023 to July 27, 2023 were charged against additional paid-in capital in the balance sheet.

 

Short-term deposits and long-term deposits

 

Short-term deposits and long-term deposits are mainly for rent and money deposited with certain service providers. These amounts are refundable and bear no interest. The short-term deposits usually have one year term and are refundable upon contract termination. The long-term deposits are refunded from service providers when term and conditions set forth in the agreements have been satisfied.

 

Other current assets, net

 

Other current assets, net, primarily consists of other receivables from third parties. These other receivables are unsecured and are reviewed periodically to determine whether their carrying value has become impaired.

 

Property and equipment, net

 

Property and equipment are stated at cost less accumulated depreciation. Depreciation is computed using the straight-line method over the estimated useful lives of the assets. The estimated useful lives are as follows:

 

Leasehold improvements   lesser of lease term or expected useful life
Office furniture and fixtures   2 – 4 years

 

The cost and related accumulated depreciation of assets sold or otherwise retired are eliminated from the accounts and any gain or loss is included in the statements of operations. Expenditures for maintenance and repairs are charged to earnings as incurred, while additions, renewals and betterments, which are expected to extend the useful life of assets, are capitalized.

 

Impairment for long-lived assets

 

Long-lived assets, including property and equipment and intangible assets with finite lives are reviewed for impairment whenever events or changes in circumstances (such as a significant adverse change to market conditions that will impact the future use of the assets) indicate that the carrying value of an asset may not be recoverable. We assess the recoverability of the assets based on the undiscounted future cash flows the assets are expected to generate and recognize an impairment loss when estimated undiscounted future cash flows expected to result from the use of the asset plus net proceeds expected from disposition of the asset, if any, are less than the carrying value of the asset. If an impairment is identified, we would reduce the carrying amount of the asset to its estimated fair value based on a discounted cash flows approach or, when available and appropriate, to comparable market values. For the six months ended October 31, 2023 and 2024 no impairment of long-lived assets was recognized.  

Fair value of financial instruments

 

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. A three-level fair value hierarchy prioritizes the inputs used to measure fair value. The hierarchy requires entities to maximize the use of observable inputs and minimize the use of unobservable inputs. The three levels of inputs used to measure fair value are as follows:

 

Level 1 – inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.

 

Level 2 – inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, quoted market prices for identical or similar assets in markets that are not active, inputs other than quoted prices that are observable, and inputs derived from or corroborated by observable market data.

 

Level 3 – inputs to the valuation methodology are unobservable.

 

Unless otherwise disclosed, the fair value of the Company’s financial instruments, including cash, time deposit, digital assets, accounts receivable, contract assets, prepayments, short-term deposits, income tax receivable and other current assets, current portion of long-term bank loans, other payables and accrued liabilities, current operating lease liabilities, income tax payable, and contract liabilities approximate the fair value of the respective assets and liabilities as of April 30, 2024 and October 31, 2024 based upon the short-term nature of the assets and liabilities.

 

Revenue recognition

 

The Company recognizes revenue as it satisfies a performance obligation when its client obtains control of promised goods or services, in an amount that reflects the consideration that the Company expects to receive in exchange for those goods or services. To determine revenue recognition for arrangements that the Company determines are within the scope of ASC Topic 606, Revenue from Contracts with Customers (“ASC 606”), the Company performs the following five steps: (i) identify the contract(s) with a customer; (ii) identify the performance obligations in the contract; (iii) determine the transaction price, including variable consideration, if any; (iv) allocate the transaction price to the performance obligations in the contract; and (v) recognize revenue when (or as) the Company satisfies a performance obligation. The Company only applies the five-step model to contracts when it is probable that the Company will collect the consideration to which it is entitled in exchange for the goods or services it transfers to the client.

 

The Company applied practical expedient when sales taxes were collected from clients, meaning sales tax is recorded net of revenue, instead of cost of revenue, which are subsequently remitted to governmental authorities and are excluded from the transaction price. The Company does not offer rights of refund of previously paid or delivered amounts, rebates, rights of return or price protection. In all instances, the Company limits the amount of revenue recognized to the amounts for which it has the right to bill its clients.

 

The Company is a principal and records revenue on a gross basis when the Company is primarily responsible for fulfilling the service, has discretion in establishing pricing and controls the promised service before transferring that service to clients. Otherwise, the Company is an agent and records revenue on a net basis.

The Company derives its revenues from three sources: (1) software and system development services, (2) consulting and solution services, and (3) sale of NFTs. All of the Company’s contracts with clients do not contain cancellable and refund-type provisions.

 

(1) Software and system development services

 

The contract is typically fixed priced and does not provide any post contract client support or upgrades. The Company designs software and system based on clients’ specific needs which require the Company to perform services including design, development, and integration. These services also require significant customization. Upon delivery of the services, client acceptance is generally required. The Company assesses that software and system development services is considered as one performance obligation as the clients do not obtain benefit for each separate service. The duration of the development period is short, usually less than one year.

 

The Company’s software and system development service revenue is generated primarily from contracts with medium and large-sized enterprises. The contracts contain negotiated billing terms which generally include multiple payment phases throughout the contract term and a portion of contract amount usually is billed upon the completion of the related projects. Pursuant to the contract terms, the Company has enforceable right on payments for the work performed.

 

The Company’s revenue from software and system development contracts is generally recognized over time as the Company’s performance creates or enhances the project controlled by the clients and the control is transferred continuously to the Company’s clients. The Company uses an input method based on cost incurred as the Company believes that this method most accurately reflects the Company’s progress toward satisfaction of the performance obligation, which usually takes less than one year. Under this method, the Company could appropriately measure the fulfillment of a performance obligation. Assumptions, risks and uncertainties inherent in the estimates used to measure progress could affect the amount of revenues, receivables and contract liabilities at each reporting period.

 

Incurred costs include all direct material, labor and subcontract costs, and those indirect costs related to application development performance, such as indirect labor, supplies, and tools. Cost-based input method requires the Company to make estimates of revenues and costs to complete the service. In making such estimates, significant judgment is required to evaluate assumptions related to the costs to complete the application development, including materials, labor, and other system costs. The Company’s estimates are based upon the professional knowledge and experience of the Company’s engineers and project managers to assess the contract’s schedule, performance, and technical matters. The Company has adequate cost history and estimating experience, and with respect to which management believes it can reasonably estimate total development costs. If the estimated costs are greater than the related revenues, the Company recognizes the entire estimated loss in the period the loss becomes known and can be reasonably estimated. Changes in estimates for software development services include but are not limited to cost forecast changes and change orders. The cumulative effect of changes in estimates is recorded in the period in which the revisions to estimates are identified and the amounts can be reasonably estimated. To date, the Company has not incurred a material loss on any contracts. However, as a policy, provisions for estimated losses on such engagements will be made during the period in which a loss becomes probable and can be reasonably estimated. If contract modifications result in additional goods or services that are distinct from those transferred before the modification, they are accounted for prospectively as if the Company entered into a new contract. If the goods or services in the modification are not distinct from those in the original contract, sales and gross profit are adjusted using the cumulative catch-up method for revisions in estimated total contract costs and contract values.

 

(2) Consulting and solution services

 

Revenue from consulting and solution services is primarily comprised of fixed-fee contracts, which require the Company to provide professional consulting and solution services over contract terms beginning on the commencement date of each contract, which is the date its service is made available to clients. Billings to the clients are generally on a monthly or quarterly basis over the contract term, which is typically 1 to 12 months. The consulting and solution services contracts typically include a single performance obligation. The revenue from consulting and solution services is recognized over the contract term as clients receive and consume benefits of such services as provided.

 

Revenue includes reimbursements of travel and out-of-pocket expense, with equivalent amounts of expense recorded in cost of revenue.

(3) Sale of NFTs

 

The Company engages in sale of NFTs, or non-fungible tokens. NFTs are assets that have been tokenized via a blockchain and are assigned unique identification codes and metadata that distinguish them from other tokens. The Company typically enters into contracts with its customers where the rights of the parties, including payment terms, are identified and sales prices to the customers are fixed with no separate sales rebate, discount, or other incentive and no right of return exists on sales of NFTs. The Company’s performance obligation is to deliver products according to contract specifications. The Company recognizes product revenue at a time when the control of products is transferred to customers.

 

Contract balances

 

The timing of revenue recognition may differ from the timing of invoicing to customers. For certain services, customers are required to pay before the services are transferred. The Company recognizes contract assets or contract liabilities in the balance sheets, depending on the relationship between the Company’s performance and the customer’s payment.

 

Contract assets are rights to consideration in exchange for goods or services that the entity has transferred to a customer when that right is conditional on something other than the passage of time. As of May 1, 2023, April 30, 2024 and October 31, 2024, the Company recorded contract assets of nil, JPY40,359,303, and JPY37,233,604 (USD 244,395) respectively, which are presented as contract assets on the accompanying balance sheets.

 

Contract liabilities are recorded when consideration is received from a customer prior to transferring the services to the customer or other conditions under the terms of a sales contract. As of May 1, 2023, April 30, 2024 and October 31, 2024, the Company recorded contract liabilities of JPY1,397,470, nil and JPY2,404,025 (USD 15,780), respectively, which are presented as contract liabilities on the accompanying balance sheets. Contract liabilities of JPY1,397,470 were recorded as revenue during the six months ended October 31, 2023.    

 

Operating leases

 

The Company determines if an arrangement is a lease at inception. Leases are classified as operating or finance leases in accordance with the recognition criteria in ASC 842-20-25. The Company’s leases do not contain any material residual value guarantees or material restrictive covenants.

 

At the commencement date of a lease, the Company determines the classification of the lease based on the relevant factors present and records a right-of-use (“ROU”) asset and lease liability for operating lease. ROU assets acquired through lease represent the right to use an underlying asset for the lease term, and operating lease liabilities represent the obligation to make lease payments arising from the lease. ROU assets and lease liabilities are calculated as the present value of the lease payments not yet paid. If the rate implicit in the Company’s leases is not readily available, the Company uses an incremental borrowing rate based on the information available at the lease commencement date in determining the present value of lease payments. This incremental borrowing rate reflects the fixed rate at which the Company could borrow on a collateralized basis the amount of the lease payments in the same currency, for a similar term, in a similar economic environment. ROU assets include any lease prepayments and are reduced by lease incentives. Operating lease expense for lease payments is recognized on a straight-line basis over the lease term. Lease terms are based on the non-cancellable term of the lease.

 

Leases with an initial lease term of 12 months or less are not recorded on the balance sheets. Lease expense for these leases is recognized on a straight-line basis over the lease term.

 

Cost of revenues

 

Cost of revenues mainly consist of salaries and benefits of our staff and outsourced staff, and related expenses including telecommunication cost and rental costs.

 

Selling and marketing expenses

 

Selling and marketing expenses mainly consist of payroll, promotion expenses, and related expenses for personnel engaged in selling and marketing activities.

Advertising expenses

 

Advertising costs are expensed as incurred and included in selling, general, and administrative expenses in the statements of operations. Advertising expenses amounted to JPY11,088,923, and JPY15,088,528 (USD 99,039) for the six months ended October 31, 2023 and 2024, respectively.

 

Research and development expenses

 

Research and development costs are expensed as incurred. These costs primarily consist of payroll, outsourced development cost, and related expenses for personnel engaged in research and development activities.

 

Government grants and deferred income

 

The Company recognizes government grants when it is probable that (a) the Company will comply with the conditions attached to the grant and (b) the grant will be received. For grants related to assets, the Company elected cost accumulation approach under which the benefit of the grant would be inherently recognized in the statements of operations through reduced expense. For grants related to income, the benefit of the grant would be recognized in the statements of operations in a systematic and rational manner over the period in which the entity recognizes the relevant expenses. Recognized benefit is presented as government grants on the statements of operations.

 

The Company received government grants of JPY21,255,000 (USD 139,514) that aim to promote businesses of small and medium-sized companies during the six months ended October 31, 2024. The Company presented recognized benefit of JPY1,255,000 (USD 8,238) as government grants on the statement of operations and the grants related to assets of JPY20,000,000 (USD 131,277) as deferred income on the balance sheet. Once the assets for which grants of JPY20,000,000 (USD 131,277) were provided have been delivered and placed in service, the deferred income will be offset against the acquisition cost of the assets under the cost accumulation approach. The Company is required to report the status of subsidized projects to the government for certain number of years after the receipt of government grants.

 

Income taxes

 

The Company accounts for current income taxes in accordance with the laws of the relevant tax authorities. Deferred income taxes are recognized when temporary differences exist between the tax bases of assets and liabilities and their reported amounts in the unaudited interim condensed financial statements. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period including the enactment date. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized.

 

An uncertain tax position is recognized as a benefit only if it is “more likely than not” that the tax position would be sustained in a tax examination. The amount recognized is the largest amount of tax benefit that is greater than 50% likely of being realized on examination. For tax positions not meeting the “more likely than not” test, no tax benefit is recorded. Penalties and interest incurred related to underpayment of income tax are classified as income tax expense in the period incurred. No significant penalties or interest relating to income taxes were incurred during the six months ended October 31, 2023 and 2024. The Company does not believe there was any uncertain tax provision as of April 30, 2024 and October 31, 2024.

 

Loss per share

 

Basic loss per share is computed by dividing net loss attributable to the holders of ordinary shares by the weighted average number of ordinary shares outstanding during the period presented. Diluted loss per share is calculated by dividing net loss attributable to the holders of ordinary shares as adjusted for the effect of dilutive ordinary share equivalents, if any, by the weighted average number of ordinary shares and dilutive ordinary share equivalents outstanding during the period. However, ordinary share equivalents are not included in the denominator of the diluted loss per share calculation when inclusion of such shares would be anti- dilutive, such as in a period in which a net loss is recorded.

Share-based compensation

 

The Company applies ASC 718, Compensation – Stock Compensation (“ASC 718”), to account for its employee share-based payments. In accordance with ASC 718, the Company determines whether an award should be classified and accounted for as a liability award or equity award. All the Company’s share-based awards to employees were classified as equity awards and are recognized in the unaudited interim condensed financial statements based on their grant date fair values. In accordance with ASC 718, the Company recognizes share-based compensation cost for equity awards to employees with a performance condition based on the probable outcome of that performance condition. Compensation cost is recognized using the accelerated method if it is probable that the performance condition will be achieved. The Company accounts for forfeitures as they occur in accordance with ASU No. 2016-09, Compensation-Stock Compensation (Topic 718): Improvement to Employee Share-based Payment Accounting.

 

Segment reporting

 

ASC 280, Segment Reporting, establishes standards for reporting information about operating segments on a basis consistent with the Company’s internal organizational structure as well as information about geographical areas, business segments and major clients in unaudited interim condensed financial statements for detailing the Company’s business segments. Based on the criteria established by ASC 280, the Company’s chief operating decision maker (“CODM”) has been identified as the Chief Executive Officer, who reviews results when making decisions about allocating resources and assessing performance of the Company. As a whole and hence, the Company has only one reportable segment. The Company does not distinguish between markets or segments for the purpose of internal reporting. As the Company’s long-lived assets are substantially located in Japan, no geographical segments are presented.

 

Related party transactions

 

A related party is generally defined as (i) any person and or their immediate family who hold 10% or more of the company’s securities (ii) the Company’s management, (iii) someone that directly or indirectly controls, is controlled by or is under common control with the Company, or (iv) anyone who can significantly influence the financial and operating decisions of the Company. A transaction is considered to be a related party transaction when there is a transfer of resources or obligations between related parties. Related parties may be individuals or corporate entities.

 

Transactions involving related parties cannot be presumed to be carried out on an arm’s-length basis, as the requisite conditions of competitive, free market dealings may not exist. Representations about transactions with related parties, if made, shall not imply that the related party transactions were consummated on terms equivalent to those that prevail in arm’s-length transactions unless such representations can be substantiated. It is not, however, practical to determine the fair value of amounts due from/to related parties due to their related party nature.

 

Commitments and Contingencies

 

In the normal course of business, the Company is subject to contingencies, including legal proceedings and claims arising out of the business that relate to a wide range of matters, such as government investigations and tax matters. The Company recognizes a liability for such contingency if it determines it is probable that a loss has occurred and a reasonable estimate of the loss can be made. The Company may consider many factors in making these assessments including historical performance and the specific facts and circumstances of each matter.

Risks and uncertainties

 

Political and economic risk

 

All of the Company’s assets were located in Japan and all of the Company’s revenue was generated in Japan. Accordingly, the Company’s business, financial condition, and results of operations may be influenced by political, economic, and legal environments in Japan, as well as by the general state of Japan economy. The Company’s results may be adversely affected by changes in the political, regulatory, and social conditions in Japan. Although the Company has not experienced losses from these situations and believes that it is in compliance with existing laws and regulations, including its organization and structure disclosed in Note 1, such experience may not be indicative of future results.

 

Foreign currency exchange risk

 

The functional currency of the Company is JPY. Exposure to foreign currency risk is derived from a bank account denominated in US dollars. Our financial position, results of operations and cash flow are, therefore, subject to fluctuations due to changes in foreign currency exchange rates and may be adversely affected in the future due to changes in foreign currency exchange rates.

 

To date, we have not engaged in hedging our foreign currency exchange risk. In the future, we may enter into formal currency hedging transactions to decrease the risk of financial exposure from fluctuations in the exchange rates of our principal operating currencies. These measures, however, may not adequately protect us from the adverse effects of such fluctuations.

 

Credit risk

 

As of April 30, 2024 and October 31, 2024, JPY469,397,355 and JPY243,979,277 (USD 1,601,440) of the Company’s cash and time deposit were on deposit at financial institutions in Japan and the United States, respectively, which were insured by the Deposit Insurance Corporation of Japan and the Federal Deposit Insurance Corporation subject to certain limitations. The Company has not experienced any losses in such accounts.

 

Accounts receivables are typically unsecured and derived from revenue earned from customers, thereby exposed to credit risks. The risk is mitigated by the Company’s assessment of its customers’ creditworthiness and its ongoing monitoring of outstanding balances.

 

Concentration of credit risk

 

Financial instruments that potentially expose the Company to concentrations of credit risk consist primarily of cash and cash equivalents and account receivable. The Company places its cash with financial institutions with high-credit ratings and quality.

 

Accounts receivable primarily comprise of amounts receivable from the service clients. To reduce credit risk, the Company performs on-going credit evaluations of the financial condition of these service clients. The Company establishes a provision for credit losses based upon estimates, factors surrounding the credit risk of specific service clients and other information.

 

Concentration of demand

 

As of April 30, 2024, one client accounted for 98.6% of the Company’s total accounts receivable. As of October 31, 2024, one client accounted for 99.2% of the Company’s total accounts receivable, respectively.

 

For the six months ended October 31, 2023, one major client accounted for 70.1% of the Company’s total revenues. For the six months ended October 31, 2024, two major clients accounted for 51.2% and 41.0% of the Company’s total revenues, respectively.  

 

Concentration of supply

 

As of April 30, 2024, two vendors accounted for 33.3% and 14.9% of the Company’s total account payable. As of October 31, 2024, two vendors accounted for 14.5% and 13.3% of the Company’s total account payable, respectively.

 

For the six months ended October 31, 2023, two vendors accounted for 86.1% and 12.0% of the Company’s total purchases, respectively. For the six months ended October 31, 2024, five vendors accounted for 40.0%, 14.3%, 13.4%, 11.2%, and 10.3% of the Company’s total purchases, respectively.

Recent accounting pronouncements  

 

The Company considers the applicability and impact of all accounting standards updates (“ASUs”). Management periodically reviews new accounting standards that are issued. Under the Jumpstart Our Business Startups Act of 2012, as amended (the “JOBS Act”), the Company meets the definition of an emerging growth company, or EGC, and has elected the extended transition period for complying with new or revised accounting standards, which delays the adoption of these accounting standards until they would apply to private companies.

 

In June 2016, the FASB amended guidance related to the impairment of financial instruments as part of ASU2016-13 Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, which will be effective January 1, 2020. The guidance replaces the incurred loss impairment methodology with an expected credit loss model for which a company recognizes an allowance based on the estimate of expected credit loss. In November 2018, the FASB issued ASU No. 2018-19, Codification Improvements to Topic 326, Financial Instruments – Credit Losses, which clarified that receivables from operating leases are not within the scope of Topic 326 and instead, impairment of receivables arising from operating leases should be accounted for in accordance with Topic 842. On May 15, 2019, the FASB issued ASU 2019-05, which provides transition relief for entities adopting the Board’s credit losses standard, ASU 2016-13. Specifically, ASU 2019-05 amends ASU 2016-13 to allow companies to irrevocably elect, upon adoption of ASU 2016-13, the fair value option for financial instruments that (1) were previously recorded at amortized cost and (2) are within the scope of the credit losses guidance in ASC 326-20, (3) are eligible for the fair value option under ASC 825-10, and (4) are not held-to-maturity debt securities. For entities that have adopted ASU 2016-13, the amendments in ASU 2019-05 are effective for fiscal years beginning after December 15, 2019, including interim periods therein. An entity may early adopt the ASU in any interim period after its issuance if the entity has adopted ASU 2016-13. For all other entities, the effective date will be the same as the effective date of ASU 2016-13. In November 2019, the FASB issued ASU 2019-11, “Codification Improvements to Topic 326, Financial Instruments – Credit Losses.” ASU 2019-11 is an accounting pronouncement that amends ASU 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.” The ASU 2019-11 amendment provides clarity and improves the codification to ASU 2016-03. The pronouncement would be effective concurrently with the adoption of ASU 2016-03. The pronouncement is effective for fiscal years beginning after December 15, 2019 and interim periods within those fiscal years. In February 2020, the FASB issued ASU No. 2020-02, which provides clarifying guidance and minor updates to ASU No. 2016-13 – Financial Instruments – Credit Loss (Topic 326) (“ASU 2016-13”) and related to ASU No. 2016-02 – Leases (Topic 842). ASU 2020-02 amends the effective date of ASU 2016-13, such that ASU 2016-13 and its amendments will be effective for the Company for interim and annual periods in fiscal years beginning after December 15, 2022. The Company adopted this update on May 1, 2023. The adoption of this update had no material impact on the Company’s results of operations and financial position.

In December 2023, the FASB issued ASU 2023-08, Intangibles – Goodwill and other – crypto assets (Subtopic 350-60): Accounting for and disclosure of crypto assets. This guidance addresses the accounting and disclosure requirements for certain crypto assets. The new guidance requires entities to subsequently measure certain crypto assets at fair value, with changes in fair value recorded in net income in each reporting period. In addition, entities are required to provide additional disclosures about the holdings of certain crypto assets. The ASU’s amendments are effective for fiscal years beginning after December 15, 2024, including interim periods within those years. Early adoption is permitted. The Company is currently evaluating the impact this ASU will have on its unaudited interim condensed financial statements and related disclosures. 

 

The Company has reviewed all other recently issued accounting pronouncements and concluded that they are either not applicable or not expected to have a material impact on the Company’s unaudited interim condensed financial statements.

v3.25.0.1
Revenues
6 Months Ended
Oct. 31, 2024
Revenues [Abstract]  
Revenues

Note 4 – Revenues

 

The following table presents the Company’s revenues disaggregated by service lines for the six months ended October 31, 2023 and 2024:

 

   For the six
months ended
October 31,
2023
   For the six
months ended
October 31,
2024
 
   JPY   JPY   USD 
   (Unaudited)   (Unaudited)   (Unaudited) 
OPERATING REVENUES            
Software and system development services   4,812,000    217,699,635    1,428,944 
Consulting and solution services   1,267,620    7,284,000    47,811 
Sale of NFTs   48,864,935    
-
    
-
 
TOTAL OPERATING REVENUES   54,944,555    224,983,635    1,476,755 
v3.25.0.1
Accounts Receivable, Net
6 Months Ended
Oct. 31, 2024
Accounts Receivable, Net [Abstract]  
Accounts receivable, net

Note 5 – Accounts receivable, net

 

Accounts receivable, net consist of the following:

 

   As of
April 30,
2024
   As of
October 31,
2024
 
   JPY   JPY   USD 
       (Unaudited)   (Unaudited) 
Accounts receivable   38,979,600    28,309,600    185,819 
Less: Allowance for expected credit loss   
-
    
-
    
-
 
Add: Consumption tax receivable   1,732,329    
-
    
-
 
Accounts receivable, net   40,711,929    28,309,600    185,819 
v3.25.0.1
Property and Equipment, Net
6 Months Ended
Oct. 31, 2024
Property and Equipment, Net [Abstract]  
Property and equipment, net

Note 6 – Property and equipment, net

 

Property and equipment, net consist of the following:

 

   As of
April 30,
2024
   As of
October 31,
2024
 
   JPY   JPY   USD 
       (Unaudited)   (Unaudited) 
At cost:            
Office equipment   3,559,257    3,786,348    24,853 
Total   3,559,257    3,786,348    24,853 
Accumulated depreciation   (2,239,373)   (2,700,635)   (17,727)
Property and equipment, net   1,319,884    1,085,713    7,126 

 

Depreciation expense for the six months ended October 31, 2023 and 2024 amounted to JPY546,638 and JPY461,262 (USD 3,028), respectively.

v3.25.0.1
Other Payables and Accrued Expenses
6 Months Ended
Oct. 31, 2024
Other Payables and Accrued Expenses [Abstract]  
Other payables and accrued expenses

Note 7 – Other payables and accrued expenses

 

The components of other payables and accrued expenses are as follows:

 

   As of
April 30,
2024
   As of
October 31,
2024
 
   JPY   JPY   USD 
       (Unaudited)   (Unaudited) 
Outsourced development costs   18,422,782    27,750,211    182,148 
Salary and benefit payables   22,500,277    18,885,095    123,959 
Consumption tax payables   
-
    7,481,833    49,110 
Professional service fee   16,364,688    8,330,930    54,683 
Communication costs   3,432,583    5,205,110    34,165 
Sales proceeds temporarily received for others   925,212    925,212    6,073 
Withholding tax   1,066,197    847,956    5,566 
Corporate business tax   950,000    475,000    3,118 
Resident tax for employees   356,600    463,000    3,039 
Others   1,555,503    2,646,747    17,369 
    65,573,842    73,011,094    479,230 

 

Others mainly consist of other payables related to operating activities including outsourced design costs and handling fee.

v3.25.0.1
Loans
6 Months Ended
Oct. 31, 2024
Loans [Abstract]  
Loans

Note 8 – Loans

 

Outstanding balances of loans consist of the following:

 

As of April 30, 2024  Balance   Balance   Maturity
Date
  Effective
Interest Rate
   Collateral/
Guarantee
   JPY   USD           
                   
Kiraboshi Bank   4,101,000    26,918   Nov. 12, 2024   1.6%  Guaranteed by Mr. Satoshi Kobayashi and Tokyo guarantee
Kiraboshi Bank   29,567,000    194,073   Mar. 31, 2030   1.6%  Guaranteed by Mr. Satoshi Kobayashi
Resona Bank   100,000,000    656,383   July 31, 2024   1.48%  Guaranteed by Mr. Satoshi Kobayashi
Shoko Chukin Bank   34,700,000    227,765   Sep. 30, 2027   2.69%   
Total loans   168,368,000    1,105,139            
Less: Loan origination fee   (115,500)   (758)           
Current portion of long – term loan   (119,189,500)   (782,340)           
Long-term loan – due over one year   49,063,000    322,041            

 

As of October 31, 2024  Balance   Balance   Maturity
Date
  Effective
Interest Rate
   Collateral/
Guarantee
   JPY   USD           
                   
Kiraboshi Bank   603,000    3,958   Nov. 12, 2024   1.6%  Guaranteed by Mr. Satoshi Kobayashi and Tokyo guarantee
Kiraboshi Bank   27,065,000    177,650   Mar. 31, 2030   1.6%  Guaranteed by Mr. Satoshi Kobayashi
Shoko Chukin Bank   29,600,000    194,290   Sep. 30, 2027   2.69%   
Total loans   57,268,000    375,898            
Less: Loan origination fee   
-
    
-
            
Current portion of long – term loan   (15,807,000)   (103,755)           
Long-term loan – due over one year   41,461,000    272,143            

Interest expense for the six months ended October 31, 2023 and 2024 amounted to JPY1,559,270 and JPY1,196,881 (USD 7,856). As of October 31, 2024, the Company’s future loan obligations according to the terms of the loan agreement are as follows:

 

   JPY   USD 
Remainder of 2025   8,205,000    53,856 
2026   15,204,000    99,797 
2027   15,204,000    99,797 
2028   8,687,000    57,020 
2029   5,004,000    32,845 
Thereafter   4,964,000    32,583 
Total   57,268,000    375,898 
v3.25.0.1
Commitments and Contingencies
6 Months Ended
Oct. 31, 2024
Commitments and Contingencies [Abstract]  
Commitments and contingencies

Note 9 – Commitments and contingencies

 

Lease commitments

 

The Company entered into an operating lease agreement for office space. The minimum lease payment commitments under the operating lease as of October 31, 2024 are set forth in the Note 11 – Operating leases – right-of-use assets

 

Litigation

 

Certain shareholders of the Company filed a lawsuit in the Tokyo District Court against the Company and Mr. Satoshi Kobayashi, the Company’s Chief Executive Officer and Representative Director. The complaint, which is dated December 18, 2023, was served on the Company and Mr. Kobayashi on January 12, 2024. The plaintiffs alleged that Mr. Kobayashi violated Article 709 of the Japanese Civil Code by intentionally delaying or misrepresenting the procedures necessary for the sale of shares, thereby unfairly depriving the plaintiffs of the opportunity to sell their shares on the Nasdaq market at a higher price following the Company’s initial public offering, and that the Company shall be liable for damages caused by Mr. Kobayashi in the discharge of his duties as the Company’s Representative Director under Article 350 of the Japanese Companies Act. The plaintiffs sought monetary damages in the total amount of USD 2,925,747, plus interest and costs. In addition, certain bank accounts of JPY31,486,253 in the aggregate were temporarily seized and restricted as to withdrawal or usage on November 7, 2023, due to an order by the Tokyo District Court as a result of the lawsuit. The restricted cash of JPY31,486,253 (USD 206,671) is recorded in restricted cash on the balance sheets. The provisional garnishment is only applicable to the account balance when the Court serves the bank with a provisional garnishment order. Therefore, any amounts deposited into the bank account after the Court serves the bank with a provisional garnishment order are available for use without any restriction. The Company believes the complaint is without merit. The Company intends to vigorously defend the case. However, litigation is inherently uncertain and there can be no assurance regarding the outcome of this matter. In light of the fact that this lawsuit is still in progress, the Company cannot predict the ultimate outcome of the lawsuit and cannot reasonably estimate the potential loss or range of loss that the Company may incur.

v3.25.0.1
Income Taxes
6 Months Ended
Oct. 31, 2024
Income Taxes [Abstract]  
Income taxes

Note 10 – Income taxes

 

(a) Corporate Income Taxes

 

The Company is in Japan and is subject to Japanese national and local income taxes, inhabitant tax, and enterprise tax, which, in the aggregate, represent a statutory income tax rate of approximately 34.6% for the six months ended October 31, 2023 and 2024, respectively.

 

Significant components of the provision for income taxes are as follows:

 

   For the six
months ended
October 31,
2023
   For the six
months ended
October 31,
2024
 
   JPY   JPY   USD 
   (Unaudited)   (Unaudited)   (Unaudited) 
Current income tax expense   
-
    
     -
    
     -
 
Deferred tax benefit   (188,496)   
-
    
-
 
Total provision for income taxes   (188,496)   
-
    
-
 

For the purpose of presentation in the balance sheets, deferred income tax assets and liabilities have been offset. Significant component of deferred tax assets and liabilities are as follows:

 

   As of
April 30,
2024
   As of
October 31,
2024
 
   JPY   JPY   USD 
Deferred tax assets:            
Net operating loss carry forward   353,138,111    387,509,086    2,543,545 
Write off of other receivable   15,005,181    15,005,181    98,492 
Lease liabilities   3,810,002    2,390,762    15,693 
Write off of guarantee money deposited   2,665,941    2,665,941    17,499 
Temporary difference in depreciation   2,645,375    2,696,247    17,698 
Bonus accrual   2,392,042    1,222,941    8,027 
Deferred government grants   
-
    6,918,000    45,409 
Others   402,882    362,267    2,377 
Total deferred tax assets   380,059,534    418,770,425    2,748,740 
Less: valuation allowance   (376,249,532)   (416,379,663)   (2,733,047)
Deferred tax assets, net of valuation allowance   3,810,002    2,390,762    15,693 
                
Deferred tax liabilities:               
Right-of-use assets – operating lease   (3,810,002)   (2,390,762)   (15,693)
Total deferred tax liabilities   (3,810,002)   (2,390,762)   (15,693)
Net deferred tax assets   
-
    
-
    
-
 

 

In assessing the realizability of deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences become deductible. Management considers the cumulative earnings and projected future taxable income in making this assessment. Recovery of substantially all of the Company’s deferred tax assets is dependent upon the generation of future income, exclusive of reversing taxable temporary differences.

 

(b) Consumption tax

 

Consumption tax collected and remitted to tax authorities is excluded from revenue, cost of sales, and expenses in the statements of operations. The Company has been subject to the applicable consumption tax rate of 10%, with an 8% rate applicable to a limited number of exceptions based on the new Japanese tax law. For overseas sales, the Company is exempted from paying consumption tax. The Company can deduct all its qualified input consumption tax paid when purchasing from suppliers, against the output consumption tax derived from domestic sales. The Company is eligible for consumption tax refund from the tax authorities for excess input consumption tax, which is recorded in accounts receivable, net on the balance sheets.

v3.25.0.1
Operating Leases – Right-of-Use Assets
6 Months Ended
Oct. 31, 2024
Operating Leases – Right-of-Use Assets [Abstract]  
Operating leases – right-of-use assets

Note 11 – Operating leases – right-of-use assets

 

The Company entered into an operating lease agreement for office space. None of the amounts disclosed below for these leases contain variable payments, residual value guarantees or options that were recognized as part of the right-of-use assets and lease liabilities. As the Company’s leases did not provide an implicit discount rate, the Company used an incremental borrowing rate based on the information available at commencement date in determining the present value of lease payments.

 

Rent expenses for the six months ended October 31 2023 and 2024 was JPY4,177,500 and JPY4,177,500 (USD 27,420), respectively.

Lease commitments

 

The Company’s maturity analysis of operating lease liabilities as of October 31, 2024 is as follows:

 

   Operating Leases 
   JPY   USD 
Remainder of 2025   4,177,500    27,420 
2026   2,785,000    18,280 
Total lease payment   6,962,500    45,700 
Less imputed interest   (50,787)   (333)
Present value of operating lease liabilities   6,911,713    45,367 
Less: current obligation   (6,911,713)   (45,367)
Long-term obligation on October 31, 2024   
-
    
-
 

 

Supplemental disclosure related to operating leases were as follows:

 

   For the six
months ended
October 31,
2024
 
   JPY   USD 
Cash paid for amounts included in the measurement of lease liabilities        
Operating cash flows for operating leases   4,177,500    27,420 
Weighted average remaining lease term of operating leases   0.92 years      
Weighted average discount rate of operating leases   1.6%     
v3.25.0.1
Shareholders’ Equity
6 Months Ended
Oct. 31, 2024
Shareholders’ Equity [Abstract]  
Shareholders’ equity

Note 12 – Shareholders’ equity

 

Ordinary shares

 

The Company is a stock company incorporated in Japan pursuant to the laws of Japan on May 1, 2018.

 

As of April 30, 2024 and October 31, 2024, the number of outstanding shares is 15,076,900 and 15,076,900, respectively. 

 

On April 26, 2024, the Company’s shareholders approved an amendment to its equity structure whereby the Company reduced capital associated with ordinary shares with a corresponding increase to additional paid-in capital of JPY843,481,250 (USD 5,536,470) with an effective date of April 30, 2024 in order to lessen the Company’s tax and administrative costs and ensuring the Company maintains flexibility in its capital structure. There was no net effect in the Company’s net assets as a result of this transaction.

v3.25.0.1
Share-Based Compensation
6 Months Ended
Oct. 31, 2024
Share-Based Compensation [Abstract]  
Share-based compensation

Note 13 – Share-based compensation

 

Share option plan (the “2019 Plan”)

 

On February 5, 2019, the shareholders and Board of Directors of the Company approved the 2019 Plan, which is administered by the Board of Directors and has a term of 10 years from the date of adoption. Under the 2019 Plan, the Company has set aside options that are exercisable into 1,095,000 ordinary shares (retrospectively restated the share split of 50-for-1 and 100-for-1 on July 16, 2019 and October 25, 2021) of the Company to eligible employees, officers, directors or any other individual as deemed appropriate by the board of directors. The purpose of the 2019 Plan is to attract and retain exceptionally talented and qualified individuals, and to motivate them to exercise their best efforts on behalf of the Company through valuable incentives and awards.

 

The options granted under the 2019 Plan have a contractual term of 10 years. The share options vested on the day before the listing date. The grantees can exercise vested options after the commencement date of exercise and before the earlier of: 1) its contractual term (i.e. 10 years after its grant date); or 2) upon the grantee terminates their employment if the vested option has not been exercised. The commencement date of exercise is upon the completion of the Company’s IPO.

 

The fair value of each option award is estimated on the grant date using the Black-Scholes option-pricing model with the following assumptions: risk-free interest rate of - 0.14%, dividend yield of 0.00%; estimated volatility of 69.10%, and expected lives of options of 10 years. Expected volatilities are based on historical volatilities of the Company’s peer group averages.

A summary of the employee equity award activity under the 2019 Plan is stated below:

 

   Number of
options
   Weighted- average
exercise price
   Weighted- average
remaining
contractual
term
   Aggregate
intrinsic
Value
 
       JPY   Years   JPY 
Outstanding, April 30, 2023   1,035,000    2.00    5.8    603.0 
Granted   
-
    
-
    
-
    
-
 
Forfeited / Cancelled   
-
    
-
    
-
    
-
 
Outstanding, October 31, 2023   1,035,000    2.00    5.3    90.7 
Vested at October 31, 2023   1,035,000    2.00    5.3    90.7 
Exercisable at October 31, 2023   1,035,000    2.00    5.3    90.7 

 

   Number of
options
   Weighted- average
exercise price
   Weighted- average
remaining
contractual
term
   Aggregate
intrinsic
Value
 
       JPY   Years   JPY 
Outstanding, April 30, 2024   1,020,000    2.00    4.8    121.4 
Granted   -    -    -    - 
Forfeited / Cancelled   -    -    -    - 
Outstanding, October 31, 2024   1,020,000    2.00    4.3    69.1 
Vested at October 31, 2024   1,020,000    2.00    4.3    69.1 
Exercisable at October 31, 2024   1,020,000    2.00    4.3    69.1 

 

   Number of
options
   Weighted- average
exercise price
   Weighted- average
remaining
contractual
term
   Aggregate
intrinsic
Value
 
       USD   Years   USD 
Outstanding, April 30, 2024   1,020,000    0.01    4.8    0.8 
Granted   -    -    -    - 
Forfeited / Cancelled   -    -    -    - 
Outstanding, October 31, 2024   1,020,000    0.01    4.3    0.5 
Vested at October 31, 2024   1,020,000    0.01    4.3    0.5 
Exercisable at October 31, 2024   1,020,000    0.01    4.3    0.5 

 

The aggregate intrinsic value in the table above represents the difference between the fair value of the Company’s ordinary share and the option’s respective exercise price.

 

For the six months ended October 31, 2023, the Company recognized share-based compensation expense of JPY1,616,463 when a performance condition was met upon closing of the Company’s IPO on July 27, 2023.

Trust-Type Share Option Plan (the “2019 Trust-Type Plan”)

 

On July 1, 2019, the shareholders and Board of Directors of the Company approved the 2019 Trust-Type Share Option Plan (the “2019 Trust-Type Plan”); 2019 Trust-Type Plan is administered by the Board of Directors, and has a term of 10 years from the date of adoption. Under the “2019 Trust-type Plan”, the Company deposited into the trust a set of options that are exercisable into a total of 2,000,000 ordinary shares (retrospectively restated for the share split of 50-for-1 and 100-for-1 on July 16, 2019 and October 25, 2021, respectively) of the Company. The board of directors and the trustee of the 2019 Trust-Type Plan, in their discretion, may designate and distribute these options to individuals, including but not limited to employees, officers, and directors. The purpose of the “2019 Trust-type Plan” is to attract and retain exceptionally qualified and talented individuals and to motivate them to exercise their best efforts on behalf of the Group through valuable incentives and awards.

 

The trust-type share option (trust for market value-issue stock acquisition rights) is a scheme of where the option holder is granted the right to acquire the Company’s stock in the open market at pre-determined price, which can be lower than the fair market value; therefore, generating immediate benefit to the holder to option. The trust type plan was initiated and created by the trustor (Mr. Kobayashi, the Company’s Chief Executive Officer) when he deposited funds into the trust with the intention to reward the beneficiaries of the plan. The trustee is entrusted with the responsibility to grant to beneficiaries (officers and employees, etc.) the options.

 

The fair value of each option award is estimated on the grant date using the Black-Scholes option-pricing model with the following assumptions: risk-free interest rate of - 0.14%, dividend yield of 0.00%; estimated volatility of 69.10%, and expected lives of options of 10 years. Expected volatilities are based on historical volatilities of the Company’s peer group averages.

 

A summary of the employee equity award activity under the 2019 Trust-Type Plan is stated below:

 

   Number of
options
   Weighted- average
exercise
price
   Weighted- average
remaining
contractual
term
   Aggregate
intrinsic
Value
 
       JPY   Years   JPY 
Outstanding, April 30, 2023   2,000,000    50    6.2    555.0 
Granted   -    -    -    - 
Forfeited / Cancelled   -    -    -    - 
Exercised   
-
    
-
    
-
    - 
Outstanding, October 31, 2023   2,000,000    50    5.7    43.2 
Vested at October 31, 2023   2,000,000    50    5.7    43.2 
Exercisable at October 31, 2023   2,000,000    50    5.7    43.2 
   Number of
options
   Weighted- average
exercise price
   Weighted- average
remaining
contractual
term
   Aggregate
intrinsic
Value
 
       JPY   Years   JPY 
Outstanding, April 30, 2024   1,960,000    50    5.2    73.4 
Granted   -    -    -    - 
Forfeited / Cancelled   (1,960,000)   50    
-
    - 
Exercised   -    -    
-
    - 
Outstanding, October 31, 2024   -    -    -    - 
Vested at October 31, 2024   -    -    -    - 
Exercisable at October 31, 2024   -    -    -    - 

 

   Number of
options
   Weighted- average
exercise price
   Weighted- average
remaining
contractual
term
   Aggregate
intrinsic
Value
 
       USD   Years   USD 
Outstanding, April 30, 2024   1,960,000    0.3    5.2    0.5 
Granted   -    -    -    - 
Forfeited / Cancelled   (1,960,000)   0.3    -    - 
Exercised   -    -    
-
    - 
Outstanding, October 31, 2024   -    -    -    - 
Vested at October 31, 2024   -    -    -    - 
Exercisable at October 31, 2024   -    -    -    - 

 

On August 12, 2024, allocated share options of 1,960,000 units under the 2019 Trust-Type Plan were cancelled without a concurrent grant of replacement share options or other valuable consideration because the Company’s share price calculated based on ordinary shares fell below JPY50, which is one of the conditions of cancellation stipulated in the 2019 Trust-Type Plan agreement. As those options were fully vested when cancelled on August 12, 2024, no additional compensation costs were recorded upon cancellation in accordance with ASC 718-20-35-9.

v3.25.0.1
Subsequent Events
6 Months Ended
Oct. 31, 2024
Subsequent Events [Abstract]  
Subsequent events

Note 14 – Subsequent events

 

The Company has assessed all events from October 31, 2024 up through March 3, 2025, which is the date that these unaudited interim condensed financial statements are available to be issued, and, except as disclosed above, there are not any material subsequent events that require disclosure in these unaudited interim condensed financial statements.

v3.25.0.1
Accounting Policies, by Policy (Policies)
6 Months Ended
Oct. 31, 2024
Summary of Significant Accounting Policies [Abstract]  
Basis of presentation

Basis of presentation

The unaudited interim condensed financial statements do not include all the information and footnotes required by the U.S. GAAP for complete financial statements. Certain information and note disclosures normally included in the annual financial statements prepared in accordance with the U.S. GAAP have been condensed or omitted consistent with Article 10 of Regulation S-X. In the opinion of the Company’s management, the unaudited interim condensed financial statements have been prepared on the same basis as the audited financial statements and include all adjustments, in normal recurring nature, as necessary for the fair statement of the Company’s financial position as of October 31, 2024, and results of operations and cash flows for the six-month periods ended October 31, 2023 and 2024. The unaudited interim condensed balance sheet as of October 31, 2024 has been derived from the audited financial statements at that date but does not include all the information and footnotes required by the U.S. GAAP. Interim results of operations are not necessarily indicative of the results expected for the full fiscal year or for any future period. These unaudited interim condensed financial statements should be read in conjunction with the audited financial statements as of and for the years ended April 30, 2023 and 2024, and related notes included in the Company’s audited financial statements.

Use of estimates and assumptions

Use of estimates and assumptions

The preparation of unaudited interim condensed financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the balance sheet date and revenues and expenses during the reporting periods. Significant accounting estimates reflected in the Company’s unaudited interim condensed financial statements include, but not limited to, estimates for useful lives and impairment of property and equipment, impairment of long-lived assets, allowance for expected credit loss, revenue recognition, and deferred taxes. Changes in facts and circumstances may result in revised estimates. Actual results could differ from those estimates, and as such, differences may be material to the unaudited interim condensed financial statements.

Foreign currency translation and transaction

Foreign currency translation and transaction

The Company uses Japanese yen (“JPY”) as its reporting currency. The functional currency of the Company which is incorporated in Japan is JPY, which is its respective local currency based on the criteria of ASC 830, Foreign Currency Matters.

Foreign currency transactions denominated in currencies other than the functional currency are translated into the functional currency using the exchange rates prevailing at the dates of the transactions. Monetary assets and liabilities denominated in foreign currencies are translated into the functional currency using the applicable exchange rates at the balance sheet dates. Net gains and losses resulting from foreign exchange transactions are included in exchange gain (loss), net on the statements of operations.

Convenience Translation

Convenience Translation

Translations of balances in the balance sheets, statements of operations, statements of changes in shareholders’ equity and statements of cash flows from JPY into USD as of October 31, 2024 are solely for the convenience of the readers and are calculated at the rate of USD 1.00=JPY152.35, representing the exchange rate set forth in the H.10 statistical release of the Federal Reserve Board on October 31, 2024. No representation is made that the JPY amounts could have been, or could be, converted, realized or settled into USD at such rate, or at any other rate.

Cash

Cash

Cash includes currency on hand and deposits held by banks that can be added or withdrawn without limitation. The Company maintains its bank accounts in Japan and the United States. Cash balances in bank accounts in Japan are insured by the Deposit Insurance Corporation of Japan subject to certain limitations. Cash balances in bank accounts in the United States are insured by the Federal Deposit Insurance Corporation up to USD 250,000 per insured bank. The Company considers all highly liquid investment instruments with an original maturity of three months or less from the date of purchase to be cash equivalents. As of April 30, 2024 and October 31, 2024, the Company did not have any cash equivalents.

Restricted cash

Restricted cash

Restricted cash is cash legally restricted as to withdrawal or usage due to an order by the Tokyo District Court as a result of a lawsuit filed by certain shareholders of the Company.

Time deposit

Time deposit  

Time deposit is a deposit in a bank account with original maturity of over three months. The Company purchased a time deposit of JPY100,000,000 on April 26, 2024 and the maturity is set on July 31, 2024. The interest rate was 0.025% per annum.

Digital assets

Digital assets

Digital assets such as Ethereum, Binance Coin and Polygon are included in current assets in the balance sheets as an indefinite live intangible asset. Digital assets are initially recognized based on the fair value of the digital assets on the date of receipt. The Company recognized realized gains or losses when digital assets are sold for other digital assets, or for cash consideration using a first-in first-out method of accounting and the Company accounts for received and disbursements as cash flows from operating activities.

An intangible asset with an indefinite useful life is not amortized but assessed for impairment whenever events or changes in circumstances occur indicating that it is more likely than not that the indefinite-life asset is impaired. Impairment exists when the carrying amount exceeds its fair value, which is measured using the quoted price of the digital assets in the principal market at the time its fair value is being measured, and the Company recognized an impairment loss in an amount equal to that excess. The Company monitors and evaluates the quality and relevance of the available information, such as pricing information from the asset’s principal (or most advantageous) market or from other digital asset exchanges or markets, to determine whether such information is indicative of a potential impairment. The Company recognizes an impairment loss at any time the fair value of the digital asset is below its carrying value. To the extent an impairment loss is recognized, the loss establishes the new cost basis of the asset. Subsequent reversal of impairment losses is not permitted.

Accounts receivable and allowance for expected credit losses accounts

Accounts receivable and allowance for expected credit losses accounts

Accounts receivable include trade accounts due from clients. As of May 1, 2023, accounts receivable, net was JPY30,934,916. Accounts are considered overdue after 90 days. The Company considers various factors in establishing, monitoring, and adjusting its allowance for credit losses including the aging of receivables and aging trends, customer creditworthiness and specific exposures related to particular customers. The Company also monitors other risk factors and forward-looking information, such as country specific risks and economic factors that may affect a customer’s ability to pay in establishing and adjusting its allowance for credit losses. Account balances are charged off against the allowance after all means of collection have been exhausted and the likelihood of collection is not probable. As of May 1, 2023, April 30, 2024 and October 31, 2024, the Company had no allowance for expected credit loss.

Prepayments

Prepayments

Prepayments are mainly payments made to vendors or services providers for goods or future services that have not been provided. These amounts are generally refundable and bear no interest. Management reviews its prepayments on a regular basis to determine if the allowance is adequate and adjusts the allowance when necessary. As of April 30, 2024 and October 31, 2024, no allowance was deemed necessary.

Deferred initial public offering (“IPO”) costs

Deferred initial public offering (“IPO”) costs

Pursuant to ASC 340-10-S99-1, IPO costs directly attributable to an offering of equity securities were deferred and charged against the gross proceeds of the offering as a reduction of additional paid-in capital. These costs included legal fees, consulting fees, underwriting fees, the SEC filing and printing expenses related to the IPO. On July 27, 2023, the Company closed its IPO and gross proceeds of JPY781,200,000 were recorded in ordinary shares and the accumulated deferred IPO costs of JPY326,330,981, consisting of JPY212,160,121 incurred through April 30, 2023 and JPY114,170,860 incurred from May 1, 2023 to July 27, 2023 were charged against additional paid-in capital in the balance sheet.

Short-term deposits and long-term deposits

Short-term deposits and long-term deposits

Short-term deposits and long-term deposits are mainly for rent and money deposited with certain service providers. These amounts are refundable and bear no interest. The short-term deposits usually have one year term and are refundable upon contract termination. The long-term deposits are refunded from service providers when term and conditions set forth in the agreements have been satisfied.

Other current assets, net

Other current assets, net

Other current assets, net, primarily consists of other receivables from third parties. These other receivables are unsecured and are reviewed periodically to determine whether their carrying value has become impaired.

Property and equipment, net

Property and equipment, net

Property and equipment are stated at cost less accumulated depreciation. Depreciation is computed using the straight-line method over the estimated useful lives of the assets. The estimated useful lives are as follows:

Leasehold improvements   lesser of lease term or expected useful life
Office furniture and fixtures   2 – 4 years

The cost and related accumulated depreciation of assets sold or otherwise retired are eliminated from the accounts and any gain or loss is included in the statements of operations. Expenditures for maintenance and repairs are charged to earnings as incurred, while additions, renewals and betterments, which are expected to extend the useful life of assets, are capitalized.

Impairment for long-lived assets

Impairment for long-lived assets

Long-lived assets, including property and equipment and intangible assets with finite lives are reviewed for impairment whenever events or changes in circumstances (such as a significant adverse change to market conditions that will impact the future use of the assets) indicate that the carrying value of an asset may not be recoverable. We assess the recoverability of the assets based on the undiscounted future cash flows the assets are expected to generate and recognize an impairment loss when estimated undiscounted future cash flows expected to result from the use of the asset plus net proceeds expected from disposition of the asset, if any, are less than the carrying value of the asset. If an impairment is identified, we would reduce the carrying amount of the asset to its estimated fair value based on a discounted cash flows approach or, when available and appropriate, to comparable market values. For the six months ended October 31, 2023 and 2024 no impairment of long-lived assets was recognized.  

Fair value of financial instruments

Fair value of financial instruments

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. A three-level fair value hierarchy prioritizes the inputs used to measure fair value. The hierarchy requires entities to maximize the use of observable inputs and minimize the use of unobservable inputs. The three levels of inputs used to measure fair value are as follows:

Level 1 – inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.
Level 2 – inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, quoted market prices for identical or similar assets in markets that are not active, inputs other than quoted prices that are observable, and inputs derived from or corroborated by observable market data.
Level 3 – inputs to the valuation methodology are unobservable.

Unless otherwise disclosed, the fair value of the Company’s financial instruments, including cash, time deposit, digital assets, accounts receivable, contract assets, prepayments, short-term deposits, income tax receivable and other current assets, current portion of long-term bank loans, other payables and accrued liabilities, current operating lease liabilities, income tax payable, and contract liabilities approximate the fair value of the respective assets and liabilities as of April 30, 2024 and October 31, 2024 based upon the short-term nature of the assets and liabilities.

Revenue recognition

Revenue recognition

The Company recognizes revenue as it satisfies a performance obligation when its client obtains control of promised goods or services, in an amount that reflects the consideration that the Company expects to receive in exchange for those goods or services. To determine revenue recognition for arrangements that the Company determines are within the scope of ASC Topic 606, Revenue from Contracts with Customers (“ASC 606”), the Company performs the following five steps: (i) identify the contract(s) with a customer; (ii) identify the performance obligations in the contract; (iii) determine the transaction price, including variable consideration, if any; (iv) allocate the transaction price to the performance obligations in the contract; and (v) recognize revenue when (or as) the Company satisfies a performance obligation. The Company only applies the five-step model to contracts when it is probable that the Company will collect the consideration to which it is entitled in exchange for the goods or services it transfers to the client.

The Company applied practical expedient when sales taxes were collected from clients, meaning sales tax is recorded net of revenue, instead of cost of revenue, which are subsequently remitted to governmental authorities and are excluded from the transaction price. The Company does not offer rights of refund of previously paid or delivered amounts, rebates, rights of return or price protection. In all instances, the Company limits the amount of revenue recognized to the amounts for which it has the right to bill its clients.

The Company is a principal and records revenue on a gross basis when the Company is primarily responsible for fulfilling the service, has discretion in establishing pricing and controls the promised service before transferring that service to clients. Otherwise, the Company is an agent and records revenue on a net basis.

The Company derives its revenues from three sources: (1) software and system development services, (2) consulting and solution services, and (3) sale of NFTs. All of the Company’s contracts with clients do not contain cancellable and refund-type provisions.

(1) Software and system development services

The contract is typically fixed priced and does not provide any post contract client support or upgrades. The Company designs software and system based on clients’ specific needs which require the Company to perform services including design, development, and integration. These services also require significant customization. Upon delivery of the services, client acceptance is generally required. The Company assesses that software and system development services is considered as one performance obligation as the clients do not obtain benefit for each separate service. The duration of the development period is short, usually less than one year.

The Company’s software and system development service revenue is generated primarily from contracts with medium and large-sized enterprises. The contracts contain negotiated billing terms which generally include multiple payment phases throughout the contract term and a portion of contract amount usually is billed upon the completion of the related projects. Pursuant to the contract terms, the Company has enforceable right on payments for the work performed.

The Company’s revenue from software and system development contracts is generally recognized over time as the Company’s performance creates or enhances the project controlled by the clients and the control is transferred continuously to the Company’s clients. The Company uses an input method based on cost incurred as the Company believes that this method most accurately reflects the Company’s progress toward satisfaction of the performance obligation, which usually takes less than one year. Under this method, the Company could appropriately measure the fulfillment of a performance obligation. Assumptions, risks and uncertainties inherent in the estimates used to measure progress could affect the amount of revenues, receivables and contract liabilities at each reporting period.

Incurred costs include all direct material, labor and subcontract costs, and those indirect costs related to application development performance, such as indirect labor, supplies, and tools. Cost-based input method requires the Company to make estimates of revenues and costs to complete the service. In making such estimates, significant judgment is required to evaluate assumptions related to the costs to complete the application development, including materials, labor, and other system costs. The Company’s estimates are based upon the professional knowledge and experience of the Company’s engineers and project managers to assess the contract’s schedule, performance, and technical matters. The Company has adequate cost history and estimating experience, and with respect to which management believes it can reasonably estimate total development costs. If the estimated costs are greater than the related revenues, the Company recognizes the entire estimated loss in the period the loss becomes known and can be reasonably estimated. Changes in estimates for software development services include but are not limited to cost forecast changes and change orders. The cumulative effect of changes in estimates is recorded in the period in which the revisions to estimates are identified and the amounts can be reasonably estimated. To date, the Company has not incurred a material loss on any contracts. However, as a policy, provisions for estimated losses on such engagements will be made during the period in which a loss becomes probable and can be reasonably estimated. If contract modifications result in additional goods or services that are distinct from those transferred before the modification, they are accounted for prospectively as if the Company entered into a new contract. If the goods or services in the modification are not distinct from those in the original contract, sales and gross profit are adjusted using the cumulative catch-up method for revisions in estimated total contract costs and contract values.

(2) Consulting and solution services

Revenue from consulting and solution services is primarily comprised of fixed-fee contracts, which require the Company to provide professional consulting and solution services over contract terms beginning on the commencement date of each contract, which is the date its service is made available to clients. Billings to the clients are generally on a monthly or quarterly basis over the contract term, which is typically 1 to 12 months. The consulting and solution services contracts typically include a single performance obligation. The revenue from consulting and solution services is recognized over the contract term as clients receive and consume benefits of such services as provided.

Revenue includes reimbursements of travel and out-of-pocket expense, with equivalent amounts of expense recorded in cost of revenue.

(3) Sale of NFTs

The Company engages in sale of NFTs, or non-fungible tokens. NFTs are assets that have been tokenized via a blockchain and are assigned unique identification codes and metadata that distinguish them from other tokens. The Company typically enters into contracts with its customers where the rights of the parties, including payment terms, are identified and sales prices to the customers are fixed with no separate sales rebate, discount, or other incentive and no right of return exists on sales of NFTs. The Company’s performance obligation is to deliver products according to contract specifications. The Company recognizes product revenue at a time when the control of products is transferred to customers.

Contract balances

Contract balances

The timing of revenue recognition may differ from the timing of invoicing to customers. For certain services, customers are required to pay before the services are transferred. The Company recognizes contract assets or contract liabilities in the balance sheets, depending on the relationship between the Company’s performance and the customer’s payment.

Contract assets are rights to consideration in exchange for goods or services that the entity has transferred to a customer when that right is conditional on something other than the passage of time. As of May 1, 2023, April 30, 2024 and October 31, 2024, the Company recorded contract assets of nil, JPY40,359,303, and JPY37,233,604 (USD 244,395) respectively, which are presented as contract assets on the accompanying balance sheets.

Contract liabilities are recorded when consideration is received from a customer prior to transferring the services to the customer or other conditions under the terms of a sales contract. As of May 1, 2023, April 30, 2024 and October 31, 2024, the Company recorded contract liabilities of JPY1,397,470, nil and JPY2,404,025 (USD 15,780), respectively, which are presented as contract liabilities on the accompanying balance sheets. Contract liabilities of JPY1,397,470 were recorded as revenue during the six months ended October 31, 2023.    

Operating leases

Operating leases

The Company determines if an arrangement is a lease at inception. Leases are classified as operating or finance leases in accordance with the recognition criteria in ASC 842-20-25. The Company’s leases do not contain any material residual value guarantees or material restrictive covenants.

At the commencement date of a lease, the Company determines the classification of the lease based on the relevant factors present and records a right-of-use (“ROU”) asset and lease liability for operating lease. ROU assets acquired through lease represent the right to use an underlying asset for the lease term, and operating lease liabilities represent the obligation to make lease payments arising from the lease. ROU assets and lease liabilities are calculated as the present value of the lease payments not yet paid. If the rate implicit in the Company’s leases is not readily available, the Company uses an incremental borrowing rate based on the information available at the lease commencement date in determining the present value of lease payments. This incremental borrowing rate reflects the fixed rate at which the Company could borrow on a collateralized basis the amount of the lease payments in the same currency, for a similar term, in a similar economic environment. ROU assets include any lease prepayments and are reduced by lease incentives. Operating lease expense for lease payments is recognized on a straight-line basis over the lease term. Lease terms are based on the non-cancellable term of the lease.

Leases with an initial lease term of 12 months or less are not recorded on the balance sheets. Lease expense for these leases is recognized on a straight-line basis over the lease term.

Cost of revenues

Cost of revenues

Cost of revenues mainly consist of salaries and benefits of our staff and outsourced staff, and related expenses including telecommunication cost and rental costs.

Selling and marketing expenses

Selling and marketing expenses

Selling and marketing expenses mainly consist of payroll, promotion expenses, and related expenses for personnel engaged in selling and marketing activities.

Advertising expenses

Advertising expenses

Advertising costs are expensed as incurred and included in selling, general, and administrative expenses in the statements of operations. Advertising expenses amounted to JPY11,088,923, and JPY15,088,528 (USD 99,039) for the six months ended October 31, 2023 and 2024, respectively.

Research and development expenses

Research and development expenses

Research and development costs are expensed as incurred. These costs primarily consist of payroll, outsourced development cost, and related expenses for personnel engaged in research and development activities.

Government grants and deferred income

Government grants and deferred income

The Company recognizes government grants when it is probable that (a) the Company will comply with the conditions attached to the grant and (b) the grant will be received. For grants related to assets, the Company elected cost accumulation approach under which the benefit of the grant would be inherently recognized in the statements of operations through reduced expense. For grants related to income, the benefit of the grant would be recognized in the statements of operations in a systematic and rational manner over the period in which the entity recognizes the relevant expenses. Recognized benefit is presented as government grants on the statements of operations.

The Company received government grants of JPY21,255,000 (USD 139,514) that aim to promote businesses of small and medium-sized companies during the six months ended October 31, 2024. The Company presented recognized benefit of JPY1,255,000 (USD 8,238) as government grants on the statement of operations and the grants related to assets of JPY20,000,000 (USD 131,277) as deferred income on the balance sheet. Once the assets for which grants of JPY20,000,000 (USD 131,277) were provided have been delivered and placed in service, the deferred income will be offset against the acquisition cost of the assets under the cost accumulation approach. The Company is required to report the status of subsidized projects to the government for certain number of years after the receipt of government grants.

Income taxes

Income taxes

The Company accounts for current income taxes in accordance with the laws of the relevant tax authorities. Deferred income taxes are recognized when temporary differences exist between the tax bases of assets and liabilities and their reported amounts in the unaudited interim condensed financial statements. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period including the enactment date. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized.

An uncertain tax position is recognized as a benefit only if it is “more likely than not” that the tax position would be sustained in a tax examination. The amount recognized is the largest amount of tax benefit that is greater than 50% likely of being realized on examination. For tax positions not meeting the “more likely than not” test, no tax benefit is recorded. Penalties and interest incurred related to underpayment of income tax are classified as income tax expense in the period incurred. No significant penalties or interest relating to income taxes were incurred during the six months ended October 31, 2023 and 2024. The Company does not believe there was any uncertain tax provision as of April 30, 2024 and October 31, 2024.

Loss per share

Loss per share

Basic loss per share is computed by dividing net loss attributable to the holders of ordinary shares by the weighted average number of ordinary shares outstanding during the period presented. Diluted loss per share is calculated by dividing net loss attributable to the holders of ordinary shares as adjusted for the effect of dilutive ordinary share equivalents, if any, by the weighted average number of ordinary shares and dilutive ordinary share equivalents outstanding during the period. However, ordinary share equivalents are not included in the denominator of the diluted loss per share calculation when inclusion of such shares would be anti- dilutive, such as in a period in which a net loss is recorded.

Share-based compensation

Share-based compensation

The Company applies ASC 718, Compensation – Stock Compensation (“ASC 718”), to account for its employee share-based payments. In accordance with ASC 718, the Company determines whether an award should be classified and accounted for as a liability award or equity award. All the Company’s share-based awards to employees were classified as equity awards and are recognized in the unaudited interim condensed financial statements based on their grant date fair values. In accordance with ASC 718, the Company recognizes share-based compensation cost for equity awards to employees with a performance condition based on the probable outcome of that performance condition. Compensation cost is recognized using the accelerated method if it is probable that the performance condition will be achieved. The Company accounts for forfeitures as they occur in accordance with ASU No. 2016-09, Compensation-Stock Compensation (Topic 718): Improvement to Employee Share-based Payment Accounting.

Segment reporting

Segment reporting

ASC 280, Segment Reporting, establishes standards for reporting information about operating segments on a basis consistent with the Company’s internal organizational structure as well as information about geographical areas, business segments and major clients in unaudited interim condensed financial statements for detailing the Company’s business segments. Based on the criteria established by ASC 280, the Company’s chief operating decision maker (“CODM”) has been identified as the Chief Executive Officer, who reviews results when making decisions about allocating resources and assessing performance of the Company. As a whole and hence, the Company has only one reportable segment. The Company does not distinguish between markets or segments for the purpose of internal reporting. As the Company’s long-lived assets are substantially located in Japan, no geographical segments are presented.

Related party transactions

Related party transactions

A related party is generally defined as (i) any person and or their immediate family who hold 10% or more of the company’s securities (ii) the Company’s management, (iii) someone that directly or indirectly controls, is controlled by or is under common control with the Company, or (iv) anyone who can significantly influence the financial and operating decisions of the Company. A transaction is considered to be a related party transaction when there is a transfer of resources or obligations between related parties. Related parties may be individuals or corporate entities.

Transactions involving related parties cannot be presumed to be carried out on an arm’s-length basis, as the requisite conditions of competitive, free market dealings may not exist. Representations about transactions with related parties, if made, shall not imply that the related party transactions were consummated on terms equivalent to those that prevail in arm’s-length transactions unless such representations can be substantiated. It is not, however, practical to determine the fair value of amounts due from/to related parties due to their related party nature.

Commitments and Contingencies

Commitments and Contingencies

In the normal course of business, the Company is subject to contingencies, including legal proceedings and claims arising out of the business that relate to a wide range of matters, such as government investigations and tax matters. The Company recognizes a liability for such contingency if it determines it is probable that a loss has occurred and a reasonable estimate of the loss can be made. The Company may consider many factors in making these assessments including historical performance and the specific facts and circumstances of each matter.

Risks and uncertainties

Risks and uncertainties

Political and economic risk

All of the Company’s assets were located in Japan and all of the Company’s revenue was generated in Japan. Accordingly, the Company’s business, financial condition, and results of operations may be influenced by political, economic, and legal environments in Japan, as well as by the general state of Japan economy. The Company’s results may be adversely affected by changes in the political, regulatory, and social conditions in Japan. Although the Company has not experienced losses from these situations and believes that it is in compliance with existing laws and regulations, including its organization and structure disclosed in Note 1, such experience may not be indicative of future results.

Foreign currency exchange risk

The functional currency of the Company is JPY. Exposure to foreign currency risk is derived from a bank account denominated in US dollars. Our financial position, results of operations and cash flow are, therefore, subject to fluctuations due to changes in foreign currency exchange rates and may be adversely affected in the future due to changes in foreign currency exchange rates.

To date, we have not engaged in hedging our foreign currency exchange risk. In the future, we may enter into formal currency hedging transactions to decrease the risk of financial exposure from fluctuations in the exchange rates of our principal operating currencies. These measures, however, may not adequately protect us from the adverse effects of such fluctuations.

Credit risk

As of April 30, 2024 and October 31, 2024, JPY469,397,355 and JPY243,979,277 (USD 1,601,440) of the Company’s cash and time deposit were on deposit at financial institutions in Japan and the United States, respectively, which were insured by the Deposit Insurance Corporation of Japan and the Federal Deposit Insurance Corporation subject to certain limitations. The Company has not experienced any losses in such accounts.

Accounts receivables are typically unsecured and derived from revenue earned from customers, thereby exposed to credit risks. The risk is mitigated by the Company’s assessment of its customers’ creditworthiness and its ongoing monitoring of outstanding balances.

Concentration of credit risk

Financial instruments that potentially expose the Company to concentrations of credit risk consist primarily of cash and cash equivalents and account receivable. The Company places its cash with financial institutions with high-credit ratings and quality.

Accounts receivable primarily comprise of amounts receivable from the service clients. To reduce credit risk, the Company performs on-going credit evaluations of the financial condition of these service clients. The Company establishes a provision for credit losses based upon estimates, factors surrounding the credit risk of specific service clients and other information.

Concentration of demand

As of April 30, 2024, one client accounted for 98.6% of the Company’s total accounts receivable. As of October 31, 2024, one client accounted for 99.2% of the Company’s total accounts receivable, respectively.

For the six months ended October 31, 2023, one major client accounted for 70.1% of the Company’s total revenues. For the six months ended October 31, 2024, two major clients accounted for 51.2% and 41.0% of the Company’s total revenues, respectively.  

Concentration of supply

As of April 30, 2024, two vendors accounted for 33.3% and 14.9% of the Company’s total account payable. As of October 31, 2024, two vendors accounted for 14.5% and 13.3% of the Company’s total account payable, respectively.

For the six months ended October 31, 2023, two vendors accounted for 86.1% and 12.0% of the Company’s total purchases, respectively. For the six months ended October 31, 2024, five vendors accounted for 40.0%, 14.3%, 13.4%, 11.2%, and 10.3% of the Company’s total purchases, respectively.

Recent accounting pronouncements

Recent accounting pronouncements  

The Company considers the applicability and impact of all accounting standards updates (“ASUs”). Management periodically reviews new accounting standards that are issued. Under the Jumpstart Our Business Startups Act of 2012, as amended (the “JOBS Act”), the Company meets the definition of an emerging growth company, or EGC, and has elected the extended transition period for complying with new or revised accounting standards, which delays the adoption of these accounting standards until they would apply to private companies.

In June 2016, the FASB amended guidance related to the impairment of financial instruments as part of ASU2016-13 Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, which will be effective January 1, 2020. The guidance replaces the incurred loss impairment methodology with an expected credit loss model for which a company recognizes an allowance based on the estimate of expected credit loss. In November 2018, the FASB issued ASU No. 2018-19, Codification Improvements to Topic 326, Financial Instruments – Credit Losses, which clarified that receivables from operating leases are not within the scope of Topic 326 and instead, impairment of receivables arising from operating leases should be accounted for in accordance with Topic 842. On May 15, 2019, the FASB issued ASU 2019-05, which provides transition relief for entities adopting the Board’s credit losses standard, ASU 2016-13. Specifically, ASU 2019-05 amends ASU 2016-13 to allow companies to irrevocably elect, upon adoption of ASU 2016-13, the fair value option for financial instruments that (1) were previously recorded at amortized cost and (2) are within the scope of the credit losses guidance in ASC 326-20, (3) are eligible for the fair value option under ASC 825-10, and (4) are not held-to-maturity debt securities. For entities that have adopted ASU 2016-13, the amendments in ASU 2019-05 are effective for fiscal years beginning after December 15, 2019, including interim periods therein. An entity may early adopt the ASU in any interim period after its issuance if the entity has adopted ASU 2016-13. For all other entities, the effective date will be the same as the effective date of ASU 2016-13. In November 2019, the FASB issued ASU 2019-11, “Codification Improvements to Topic 326, Financial Instruments – Credit Losses.” ASU 2019-11 is an accounting pronouncement that amends ASU 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.” The ASU 2019-11 amendment provides clarity and improves the codification to ASU 2016-03. The pronouncement would be effective concurrently with the adoption of ASU 2016-03. The pronouncement is effective for fiscal years beginning after December 15, 2019 and interim periods within those fiscal years. In February 2020, the FASB issued ASU No. 2020-02, which provides clarifying guidance and minor updates to ASU No. 2016-13 – Financial Instruments – Credit Loss (Topic 326) (“ASU 2016-13”) and related to ASU No. 2016-02 – Leases (Topic 842). ASU 2020-02 amends the effective date of ASU 2016-13, such that ASU 2016-13 and its amendments will be effective for the Company for interim and annual periods in fiscal years beginning after December 15, 2022. The Company adopted this update on May 1, 2023. The adoption of this update had no material impact on the Company’s results of operations and financial position.

In December 2023, the FASB issued ASU 2023-08, Intangibles – Goodwill and other – crypto assets (Subtopic 350-60): Accounting for and disclosure of crypto assets. This guidance addresses the accounting and disclosure requirements for certain crypto assets. The new guidance requires entities to subsequently measure certain crypto assets at fair value, with changes in fair value recorded in net income in each reporting period. In addition, entities are required to provide additional disclosures about the holdings of certain crypto assets. The ASU’s amendments are effective for fiscal years beginning after December 15, 2024, including interim periods within those years. Early adoption is permitted. The Company is currently evaluating the impact this ASU will have on its unaudited interim condensed financial statements and related disclosures. 

The Company has reviewed all other recently issued accounting pronouncements and concluded that they are either not applicable or not expected to have a material impact on the Company’s unaudited interim condensed financial statements.

v3.25.0.1
Summary of Significant Accounting Policies (Tables)
6 Months Ended
Oct. 31, 2024
Straight Line Method [Member]  
Summary of Significant Accounting Policies [Line Items]  
Schedule of Property and Equipment The estimated useful lives are as follows:
Leasehold improvements   lesser of lease term or expected useful life
Office furniture and fixtures   2 – 4 years
v3.25.0.1
Revenues (Tables)
6 Months Ended
Oct. 31, 2024
Revenues [Abstract]  
Schedule of Revenues Disaggregated by Service Lines

The following table presents the Company’s revenues disaggregated by service lines for the six months ended October 31, 2023 and 2024:

 

   For the six
months ended
October 31,
2023
   For the six
months ended
October 31,
2024
 
   JPY   JPY   USD 
   (Unaudited)   (Unaudited)   (Unaudited) 
OPERATING REVENUES            
Software and system development services   4,812,000    217,699,635    1,428,944 
Consulting and solution services   1,267,620    7,284,000    47,811 
Sale of NFTs   48,864,935    
-
    
-
 
TOTAL OPERATING REVENUES   54,944,555    224,983,635    1,476,755 
v3.25.0.1
Accounts Receivable, Net (Tables)
6 Months Ended
Oct. 31, 2024
Accounts Receivable, Net [Abstract]  
Schedule of Accounts Receivable, Net

Accounts receivable, net consist of the following:

 

   As of
April 30,
2024
   As of
October 31,
2024
 
   JPY   JPY   USD 
       (Unaudited)   (Unaudited) 
Accounts receivable   38,979,600    28,309,600    185,819 
Less: Allowance for expected credit loss   
-
    
-
    
-
 
Add: Consumption tax receivable   1,732,329    
-
    
-
 
Accounts receivable, net   40,711,929    28,309,600    185,819 
v3.25.0.1
Property and Equipment, Net (Tables)
6 Months Ended
Oct. 31, 2024
Property and Equipment, Net [Abstract]  
Schedule of Property and Equipment, Net

Property and equipment, net consist of the following:

 

   As of
April 30,
2024
   As of
October 31,
2024
 
   JPY   JPY   USD 
       (Unaudited)   (Unaudited) 
At cost:            
Office equipment   3,559,257    3,786,348    24,853 
Total   3,559,257    3,786,348    24,853 
Accumulated depreciation   (2,239,373)   (2,700,635)   (17,727)
Property and equipment, net   1,319,884    1,085,713    7,126 
v3.25.0.1
Other Payables and Accrued Expenses (Tables)
6 Months Ended
Oct. 31, 2024
Other Payables and Accrued Expenses [Abstract]  
Schedule of Other Payables and Accrued Expenses

The components of other payables and accrued expenses are as follows:

 

   As of
April 30,
2024
   As of
October 31,
2024
 
   JPY   JPY   USD 
       (Unaudited)   (Unaudited) 
Outsourced development costs   18,422,782    27,750,211    182,148 
Salary and benefit payables   22,500,277    18,885,095    123,959 
Consumption tax payables   
-
    7,481,833    49,110 
Professional service fee   16,364,688    8,330,930    54,683 
Communication costs   3,432,583    5,205,110    34,165 
Sales proceeds temporarily received for others   925,212    925,212    6,073 
Withholding tax   1,066,197    847,956    5,566 
Corporate business tax   950,000    475,000    3,118 
Resident tax for employees   356,600    463,000    3,039 
Others   1,555,503    2,646,747    17,369 
    65,573,842    73,011,094    479,230 
v3.25.0.1
Loans (Tables)
6 Months Ended
Oct. 31, 2024
Loans [Abstract]  
Schedule of Outstanding Balances of Loans

Outstanding balances of loans consist of the following:

 

As of April 30, 2024  Balance   Balance   Maturity
Date
  Effective
Interest Rate
   Collateral/
Guarantee
   JPY   USD           
                   
Kiraboshi Bank   4,101,000    26,918   Nov. 12, 2024   1.6%  Guaranteed by Mr. Satoshi Kobayashi and Tokyo guarantee
Kiraboshi Bank   29,567,000    194,073   Mar. 31, 2030   1.6%  Guaranteed by Mr. Satoshi Kobayashi
Resona Bank   100,000,000    656,383   July 31, 2024   1.48%  Guaranteed by Mr. Satoshi Kobayashi
Shoko Chukin Bank   34,700,000    227,765   Sep. 30, 2027   2.69%   
Total loans   168,368,000    1,105,139            
Less: Loan origination fee   (115,500)   (758)           
Current portion of long – term loan   (119,189,500)   (782,340)           
Long-term loan – due over one year   49,063,000    322,041            

 

As of October 31, 2024  Balance   Balance   Maturity
Date
  Effective
Interest Rate
   Collateral/
Guarantee
   JPY   USD           
                   
Kiraboshi Bank   603,000    3,958   Nov. 12, 2024   1.6%  Guaranteed by Mr. Satoshi Kobayashi and Tokyo guarantee
Kiraboshi Bank   27,065,000    177,650   Mar. 31, 2030   1.6%  Guaranteed by Mr. Satoshi Kobayashi
Shoko Chukin Bank   29,600,000    194,290   Sep. 30, 2027   2.69%   
Total loans   57,268,000    375,898            
Less: Loan origination fee   
-
    
-
            
Current portion of long – term loan   (15,807,000)   (103,755)           
Long-term loan – due over one year   41,461,000    272,143            
Schedule of Future Loan Obligations According to the Terms of the Loan As of October 31, 2024, the Company’s future loan obligations according to the terms of the loan agreement are as follows:
   JPY   USD 
Remainder of 2025   8,205,000    53,856 
2026   15,204,000    99,797 
2027   15,204,000    99,797 
2028   8,687,000    57,020 
2029   5,004,000    32,845 
Thereafter   4,964,000    32,583 
Total   57,268,000    375,898 
v3.25.0.1
Income Taxes (Tables)
6 Months Ended
Oct. 31, 2024
Income Taxes [Abstract]  
Schedule of Provision for Income Taxes

Significant components of the provision for income taxes are as follows:

 

   For the six
months ended
October 31,
2023
   For the six
months ended
October 31,
2024
 
   JPY   JPY   USD 
   (Unaudited)   (Unaudited)   (Unaudited) 
Current income tax expense   
-
    
     -
    
     -
 
Deferred tax benefit   (188,496)   
-
    
-
 
Total provision for income taxes   (188,496)   
-
    
-
 
Schedule of Deferred Tax Assets and Liabilities Significant component of deferred tax assets and liabilities are as follows:
   As of
April 30,
2024
   As of
October 31,
2024
 
   JPY   JPY   USD 
Deferred tax assets:            
Net operating loss carry forward   353,138,111    387,509,086    2,543,545 
Write off of other receivable   15,005,181    15,005,181    98,492 
Lease liabilities   3,810,002    2,390,762    15,693 
Write off of guarantee money deposited   2,665,941    2,665,941    17,499 
Temporary difference in depreciation   2,645,375    2,696,247    17,698 
Bonus accrual   2,392,042    1,222,941    8,027 
Deferred government grants   
-
    6,918,000    45,409 
Others   402,882    362,267    2,377 
Total deferred tax assets   380,059,534    418,770,425    2,748,740 
Less: valuation allowance   (376,249,532)   (416,379,663)   (2,733,047)
Deferred tax assets, net of valuation allowance   3,810,002    2,390,762    15,693 
                
Deferred tax liabilities:               
Right-of-use assets – operating lease   (3,810,002)   (2,390,762)   (15,693)
Total deferred tax liabilities   (3,810,002)   (2,390,762)   (15,693)
Net deferred tax assets   
-
    
-
    
-
 
v3.25.0.1
Operating Leases – Right-of-Use Assets (Tables)
6 Months Ended
Oct. 31, 2024
Operating Leases – Right-of-Use Assets [Abstract]  
Schedule of Maturity Analysis of Operating Lease Liabilities

The Company’s maturity analysis of operating lease liabilities as of October 31, 2024 is as follows:

 

   Operating Leases 
   JPY   USD 
Remainder of 2025   4,177,500    27,420 
2026   2,785,000    18,280 
Total lease payment   6,962,500    45,700 
Less imputed interest   (50,787)   (333)
Present value of operating lease liabilities   6,911,713    45,367 
Less: current obligation   (6,911,713)   (45,367)
Long-term obligation on October 31, 2024   
-
    
-
 
Schedule of Supplemental Disclosure Related to Operating Leases

Supplemental disclosure related to operating leases were as follows:

 

   For the six
months ended
October 31,
2024
 
   JPY   USD 
Cash paid for amounts included in the measurement of lease liabilities        
Operating cash flows for operating leases   4,177,500    27,420 
Weighted average remaining lease term of operating leases   0.92 years      
Weighted average discount rate of operating leases   1.6%     
v3.25.0.1
Share-Based Compensation (Tables)
6 Months Ended
Oct. 31, 2024
Share-Based Compensation [Abstract]  
Schedule of Award Activity

A summary of the employee equity award activity under the 2019 Plan is stated below:

 

   Number of
options
   Weighted- average
exercise price
   Weighted- average
remaining
contractual
term
   Aggregate
intrinsic
Value
 
       JPY   Years   JPY 
Outstanding, April 30, 2023   1,035,000    2.00    5.8    603.0 
Granted   
-
    
-
    
-
    
-
 
Forfeited / Cancelled   
-
    
-
    
-
    
-
 
Outstanding, October 31, 2023   1,035,000    2.00    5.3    90.7 
Vested at October 31, 2023   1,035,000    2.00    5.3    90.7 
Exercisable at October 31, 2023   1,035,000    2.00    5.3    90.7 

 

   Number of
options
   Weighted- average
exercise price
   Weighted- average
remaining
contractual
term
   Aggregate
intrinsic
Value
 
       JPY   Years   JPY 
Outstanding, April 30, 2024   1,020,000    2.00    4.8    121.4 
Granted   -    -    -    - 
Forfeited / Cancelled   -    -    -    - 
Outstanding, October 31, 2024   1,020,000    2.00    4.3    69.1 
Vested at October 31, 2024   1,020,000    2.00    4.3    69.1 
Exercisable at October 31, 2024   1,020,000    2.00    4.3    69.1 

 

   Number of
options
   Weighted- average
exercise price
   Weighted- average
remaining
contractual
term
   Aggregate
intrinsic
Value
 
       USD   Years   USD 
Outstanding, April 30, 2024   1,020,000    0.01    4.8    0.8 
Granted   -    -    -    - 
Forfeited / Cancelled   -    -    -    - 
Outstanding, October 31, 2024   1,020,000    0.01    4.3    0.5 
Vested at October 31, 2024   1,020,000    0.01    4.3    0.5 
Exercisable at October 31, 2024   1,020,000    0.01    4.3    0.5 

A summary of the employee equity award activity under the 2019 Trust-Type Plan is stated below:

 

   Number of
options
   Weighted- average
exercise
price
   Weighted- average
remaining
contractual
term
   Aggregate
intrinsic
Value
 
       JPY   Years   JPY 
Outstanding, April 30, 2023   2,000,000    50    6.2    555.0 
Granted   -    -    -    - 
Forfeited / Cancelled   -    -    -    - 
Exercised   
-
    
-
    
-
    - 
Outstanding, October 31, 2023   2,000,000    50    5.7    43.2 
Vested at October 31, 2023   2,000,000    50    5.7    43.2 
Exercisable at October 31, 2023   2,000,000    50    5.7    43.2 
   Number of
options
   Weighted- average
exercise price
   Weighted- average
remaining
contractual
term
   Aggregate
intrinsic
Value
 
       JPY   Years   JPY 
Outstanding, April 30, 2024   1,960,000    50    5.2    73.4 
Granted   -    -    -    - 
Forfeited / Cancelled   (1,960,000)   50    
-
    - 
Exercised   -    -    
-
    - 
Outstanding, October 31, 2024   -    -    -    - 
Vested at October 31, 2024   -    -    -    - 
Exercisable at October 31, 2024   -    -    -    - 

 

   Number of
options
   Weighted- average
exercise price
   Weighted- average
remaining
contractual
term
   Aggregate
intrinsic
Value
 
       USD   Years   USD 
Outstanding, April 30, 2024   1,960,000    0.3    5.2    0.5 
Granted   -    -    -    - 
Forfeited / Cancelled   (1,960,000)   0.3    -    - 
Exercised   -    -    
-
    - 
Outstanding, October 31, 2024   -    -    -    - 
Vested at October 31, 2024   -    -    -    - 
Exercisable at October 31, 2024   -    -    -    - 
v3.25.0.1
Liquidity and Going Concern (Details)
6 Months Ended
Oct. 31, 2024
JPY (¥)
Oct. 31, 2024
USD ($)
Oct. 31, 2023
JPY (¥)
Oct. 31, 2024
USD ($)
Apr. 30, 2024
JPY (¥)
Liquidity and Going Concern [Abstract]          
Financial statements are issued going concern one one      
Net cash provided by (used in) operating activities ¥ (95,451,476) $ (626,527) ¥ (163,374,972)    
Working capital 221,182,466 $ 1,451,806      
Cash ¥ 212,493,024     $ 1,394,769 ¥ 337,911,102
v3.25.0.1
Summary of Significant Accounting Policies (Details)
6 Months Ended 12 Months Ended
Jul. 27, 2023
JPY (¥)
Oct. 31, 2024
JPY (¥)
¥ / shares
Oct. 31, 2024
USD ($)
$ / shares
Oct. 31, 2023
JPY (¥)
Apr. 30, 2024
JPY (¥)
Oct. 31, 2024
USD ($)
Apr. 26, 2024
JPY (¥)
May 01, 2023
JPY (¥)
Apr. 30, 2023
JPY (¥)
Summary of Significant Accounting Policies [Line Items]                  
Exchange rate | (per share)   ¥ 152.35 $ 1            
Federal deposit insurance corporation (in Dollars) | $           $ 250,000      
Maturity of time deposit description   The Company purchased a time deposit of JPY100,000,000 on April 26, 2024 and the maturity is set on July 31, 2024. The Company purchased a time deposit of JPY100,000,000 on April 26, 2024 and the maturity is set on July 31, 2024.            
Time deposit             ¥ 100,000,000    
Interest rate percentage             0.025%    
Accounts receivable, net               ¥ 30,934,916  
Allowance for expected credit loss          
Gross proceeds   ¥ 781,200,000          
Accumulated deferred ¥ 114,170,860               ¥ 212,160,121
Contract assets   37,233,604     40,359,303 244,395    
Contract liabilities   2,404,025     15,780   ¥ 1,397,470  
Contract liabilities revenue       1,397,470          
Advertising expenses   15,088,528 99,039 ¥ 11,088,923          
Government grants   21,255,000       139,514      
Government grant benefit recognized   1,255,000 $ 8,238            
Deferred income   ¥ 20,000,000     131,277      
Minimum [Member]                  
Summary of Significant Accounting Policies [Line Items]                  
Tax benefit   50.00% 50.00%            
Deposit Insurance Corporation of Japan [Member]                  
Summary of Significant Accounting Policies [Line Items]                  
Deferred costs   ¥ 243,979,277     ¥ 469,397,355        
Federal Deposit Insurance Corporation [Member]                  
Summary of Significant Accounting Policies [Line Items]                  
Deferred costs | $           $ 1,601,440      
One Vendor [Member] | Supplier Concentration Risk [Member] | Accounts Payable [Member]                  
Summary of Significant Accounting Policies [Line Items]                  
Concentration percentage   14.50% 14.50%   33.30%        
One Vendor [Member] | Supplier Concentration Risk [Member] | Purchases [Member]                  
Summary of Significant Accounting Policies [Line Items]                  
Concentration percentage   40.00% 40.00% 86.10%          
Two Vendor [Member] | Supplier Concentration Risk [Member] | Accounts Payable [Member]                  
Summary of Significant Accounting Policies [Line Items]                  
Concentration percentage   13.30% 13.30%   14.90%        
Two Vendor [Member] | Supplier Concentration Risk [Member] | Purchases [Member]                  
Summary of Significant Accounting Policies [Line Items]                  
Concentration percentage   14.30% 14.30% 12.00%          
Three Vendor [Member] | Supplier Concentration Risk [Member] | Purchases [Member]                  
Summary of Significant Accounting Policies [Line Items]                  
Concentration percentage   13.40% 13.40%            
Four Vendor [Member] | Supplier Concentration Risk [Member] | Purchases [Member]                  
Summary of Significant Accounting Policies [Line Items]                  
Concentration percentage   11.20% 11.20%            
Five Vendor [Member] | Supplier Concentration Risk [Member] | Purchases [Member]                  
Summary of Significant Accounting Policies [Line Items]                  
Concentration percentage   10.30% 10.30%            
Related Party Transaction [Member]                  
Summary of Significant Accounting Policies [Line Items]                  
Company’s securities holding percentage   10.00%       10.00%      
One Major Client [Member] | Customer Concentration Risk [Member] | Accounts Receivable [Member]                  
Summary of Significant Accounting Policies [Line Items]                  
Concentration percentage   99.20% 99.20%   98.60%        
One Major Client [Member] | Customer Concentration Risk [Member] | Revenue Benchmark [Member]                  
Summary of Significant Accounting Policies [Line Items]                  
Concentration percentage   51.20% 51.20% 70.10%          
Two Major Client [Member] | Customer Concentration Risk [Member] | Revenue Benchmark [Member]                  
Summary of Significant Accounting Policies [Line Items]                  
Concentration percentage   41.00% 41.00%            
IPO [Member]                  
Summary of Significant Accounting Policies [Line Items]                  
Gross proceeds ¥ 781,200,000                
Accumulated deferred                 ¥ 326,330,981
v3.25.0.1
Summary of Significant Accounting Policies - Schedule of Property and Equipment (Details) - Office Furniture and Fixtures [Member]
Oct. 31, 2024
Minimum [Member]  
Schedule of Property and Equipment [Line Items]  
Office furniture and fixtures 2 years
Maximum [Member]  
Schedule of Property and Equipment [Line Items]  
Office furniture and fixtures 4 years
v3.25.0.1
Revenues - Schedule of Revenues Disaggregated by Service Lines (Details)
6 Months Ended
Oct. 31, 2024
JPY (¥)
Oct. 31, 2024
USD ($)
Oct. 31, 2023
JPY (¥)
Schedule of Revenues Disaggregated by Service Lines [Line Items]      
TOTAL OPERATING REVENUES ¥ 224,983,635 $ 1,476,755 ¥ 54,944,555
Software and system development services [Member]      
Schedule of Revenues Disaggregated by Service Lines [Line Items]      
OPERATING REVENUES 217,699,635 1,428,944 4,812,000
TOTAL OPERATING REVENUES 217,699,635 1,428,944 4,812,000
Consulting and solution services [Member]      
Schedule of Revenues Disaggregated by Service Lines [Line Items]      
OPERATING REVENUES 7,284,000 47,811 1,267,620
TOTAL OPERATING REVENUES 7,284,000 47,811 1,267,620
Sale of NFTs [Member]      
Schedule of Revenues Disaggregated by Service Lines [Line Items]      
OPERATING REVENUES 48,864,935
TOTAL OPERATING REVENUES ¥ 48,864,935
v3.25.0.1
Accounts Receivable, Net - Schedule of Accounts Receivable, Net (Details)
Oct. 31, 2024
JPY (¥)
Oct. 31, 2024
USD ($)
Apr. 30, 2024
JPY (¥)
May 01, 2023
JPY (¥)
Schedule of Accounts Receivable, Net [Abstract]        
Accounts receivable ¥ 28,309,600 $ 185,819 ¥ 38,979,600  
Less: Allowance for expected credit loss
Add: Consumption tax receivable 1,732,329  
Accounts receivable, net ¥ 28,309,600 $ 185,819 ¥ 40,711,929  
v3.25.0.1
Property and Equipment, Net (Details)
6 Months Ended
Oct. 31, 2024
JPY (¥)
Oct. 31, 2024
USD ($)
Oct. 31, 2023
JPY (¥)
Property and Equipment, Net [Abstract]      
Depreciation ¥ 461,262 $ 3,028 ¥ 546,638
v3.25.0.1
Property and Equipment, Net - Schedule of Property and Equipment, Net (Details)
Oct. 31, 2024
JPY (¥)
Oct. 31, 2024
USD ($)
Apr. 30, 2024
JPY (¥)
At cost:      
Property and equipment, gross ¥ 3,786,348 $ 24,853 ¥ 3,559,257
Accumulated depreciation (2,700,635) (17,727) (2,239,373)
Property and equipment, net 1,085,713 7,126 1,319,884
Office equipment [Member]      
At cost:      
Property and equipment, gross ¥ 3,786,348 $ 24,853 ¥ 3,559,257
v3.25.0.1
Other Payables and Accrued Expenses - Schedule of Other Payables and Accrued Expenses (Details)
Oct. 31, 2024
JPY (¥)
Oct. 31, 2024
USD ($)
Apr. 30, 2024
JPY (¥)
Other Payables and Accrued Expenses [Abstract]      
Outsourced development costs ¥ 27,750,211 $ 182,148 ¥ 18,422,782
Salary and benefit payables 18,885,095 123,959 22,500,277
Consumption tax payables 7,481,833 49,110
Professional service fee 8,330,930 54,683 16,364,688
Communication costs 5,205,110 34,165 3,432,583
Sales proceeds temporarily received for others 925,212 6,073 925,212
Withholding tax 847,956 5,566 1,066,197
Corporate business tax 475,000 3,118 950,000
Resident tax for employees 463,000 3,039 356,600
Others 2,646,747 17,369 1,555,503
Other payables and accrued expenses ¥ 73,011,094 $ 479,230 ¥ 65,573,842
v3.25.0.1
Loans (Details)
6 Months Ended
Oct. 31, 2024
JPY (¥)
Oct. 31, 2024
USD ($)
Oct. 31, 2023
JPY (¥)
Loans [Abstract]      
Interest expenses ¥ 1,196,881 $ 7,856 ¥ 1,559,270
v3.25.0.1
Loans - Schedule of Outstanding Balances of Loans (Details)
6 Months Ended 12 Months Ended
Oct. 31, 2024
JPY (¥)
Apr. 30, 2024
JPY (¥)
Oct. 31, 2024
USD ($)
Apr. 30, 2024
USD ($)
Schedule of Outstanding Balances of Loans [Line Items]        
Total loans ¥ 57,268,000 ¥ 168,368,000 $ 375,898 $ 1,105,139
Less: Loan origination fee (115,500) (758)
Current portion of long – term loan (15,807,000) (119,189,500) (103,755) (782,340)
Long-term loan – due over one year 41,461,000 49,063,000 272,143 322,041
Kiraboshi Bank [Member]        
Schedule of Outstanding Balances of Loans [Line Items]        
Total loans ¥ 603,000 ¥ 4,101,000 3,958 26,918
Maturity Date Nov. 12, 2024 Nov. 12, 2024    
Effective Interest Rate 1.60% 1.60%    
Collateral/ Guarantee Guaranteed by Mr. Satoshi Kobayashi and Tokyo guarantee Guaranteed by Mr. Satoshi Kobayashi and Tokyo guarantee    
Kiraboshi Bank [Member]        
Schedule of Outstanding Balances of Loans [Line Items]        
Total loans ¥ 27,065,000 ¥ 29,567,000 177,650 194,073
Maturity Date Mar. 31, 2030 Mar. 31, 2030    
Effective Interest Rate 1.60% 1.60%    
Collateral/ Guarantee Guaranteed by Mr. Satoshi Kobayashi Guaranteed by Mr. Satoshi Kobayashi    
Resona Bank [Member]        
Schedule of Outstanding Balances of Loans [Line Items]        
Total loans   ¥ 100,000,000   656,383
Maturity Date   Jul. 31, 2024    
Effective Interest Rate   1.48%    
Collateral/ Guarantee   Guaranteed by Mr. Satoshi Kobayashi    
Shoko Chukin Bank [Member]        
Schedule of Outstanding Balances of Loans [Line Items]        
Total loans ¥ 29,600,000 ¥ 34,700,000 $ 194,290 $ 227,765
Maturity Date Sep. 30, 2027 Sep. 30, 2027    
Effective Interest Rate 2.69% 2.69%    
v3.25.0.1
Loans - Schedule of Future Loan Obligations According to the Terms of the Loan (Details) - Oct. 31, 2024
JPY (¥)
USD ($)
Schedule of Future Loan Obligations According to the Terms of the Loan [Abstract]    
Remainder of 2025 ¥ 8,205,000 $ 53,856
2026 15,204,000 99,797
2027 15,204,000 99,797
2028 8,687,000 57,020
2029 5,004,000 32,845
Thereafter 4,964,000 32,583
Total ¥ 57,268,000 $ 375,898
v3.25.0.1
Commitments and Contingencies (Details)
6 Months Ended
Oct. 31, 2024
JPY (¥)
Oct. 31, 2024
USD ($)
Oct. 31, 2024
USD ($)
Oct. 31, 2023
JPY (¥)
Commitments and Contingencies [Line Items]        
Monetary damages amount | $   $ 2,925,747    
Aggregate were temporarily seized | ¥ ¥ 31,486,253      
Restricted cash ¥ 31,486,253   $ 206,671
v3.25.0.1
Income Taxes (Details)
6 Months Ended
Oct. 31, 2024
Oct. 31, 2023
Income Taxes [Line Items]    
Percentage of statutory income tax 34.60% 34.60%
Percentage of applicable consumption tax rate 10.00%  
Percentage of consumption tax rate new Japanese tax law 8.00%  
v3.25.0.1
Income Taxes - Schedule of Provision for Income Taxes (Details)
6 Months Ended
Oct. 31, 2024
JPY (¥)
Oct. 31, 2024
USD ($)
Oct. 31, 2023
JPY (¥)
Schedule of Provision for Income Taxes [Abstract]      
Current income tax expense
Deferred tax benefit (188,496)
Total provision for income taxes ¥ (188,496)
v3.25.0.1
Income Taxes - Schedule of Deferred Tax Assets and Liabilities (Details)
Oct. 31, 2024
JPY (¥)
Oct. 31, 2024
USD ($)
Apr. 30, 2024
JPY (¥)
Schedule of Deferred Tax Assets and Liabilities [Abstract]      
Net operating loss carry forward ¥ 387,509,086 $ 2,543,545 ¥ 353,138,111
Write off of other receivable 15,005,181 98,492 15,005,181
Lease liabilities 2,390,762 15,693 3,810,002
Write off of guarantee money deposited 2,665,941 17,499 2,665,941
Temporary difference in depreciation 2,696,247 17,698 2,645,375
Bonus accrual 1,222,941 8,027 2,392,042
Deferred government grants 6,918,000 45,409
Others 362,267 2,377 402,882
Total deferred tax assets 418,770,425 2,748,740 380,059,534
Less: valuation allowance (416,379,663) (2,733,047) (376,249,532)
Deferred tax assets, net of valuation allowance 2,390,762 15,693 3,810,002
Right-of-use assets – operating lease (2,390,762) (15,693) (3,810,002)
Total deferred tax liabilities (2,390,762) (15,693) (3,810,002)
Net deferred tax assets
v3.25.0.1
Operating Leases – Right-of-Use Assets (Details)
6 Months Ended
Oct. 31, 2024
JPY (¥)
Oct. 31, 2024
USD ($)
Oct. 31, 2023
JPY (¥)
Operating Leases – Right-of-Use Assets [Abstract]      
Rent expenses ¥ 4,177,500 $ 27,420 ¥ 4,177,500
v3.25.0.1
Operating Leases – Right-of-Use Assets - Schedule of Maturity Analysis of Operating Lease Liabilities (Details)
Oct. 31, 2024
JPY (¥)
Oct. 31, 2024
USD ($)
Apr. 30, 2024
JPY (¥)
Schedule of Maturity Analysis Of Operating Lease Liabilities [Abstract]      
Remainder of 2025 ¥ 4,177,500 $ 27,420  
2026 2,785,000 18,280  
Total lease payment 6,962,500 45,700  
Less imputed interest (50,787) (333)  
Present value of operating lease liabilities 6,911,713 45,367  
Less: current obligation (6,911,713) (45,367) ¥ (8,239,009)
Long-term obligation on October 31, 2024 ¥ 2,775,741
v3.25.0.1
Operating Leases – Right-of-Use Assets - Schedule of Supplemental Disclosure Related to Operating Leases (Details)
6 Months Ended
Oct. 31, 2024
JPY (¥)
Oct. 31, 2024
USD ($)
Cash paid for amounts included in the measurement of lease liabilities    
Operating cash flows for operating leases ¥ 4,177,500 $ 27,420
Weighted average remaining lease term of operating leases 11 months 1 day 11 months 1 day
Weighted average discount rate of operating leases 1.60% 1.60%
v3.25.0.1
Shareholders’ Equity (Details)
Apr. 26, 2024
JPY (¥)
Apr. 26, 2024
USD ($)
Oct. 31, 2024
shares
Apr. 30, 2024
shares
Oct. 31, 2023
shares
Apr. 30, 2023
shares
Shareholders’ Equity [Line Items]            
Ordinary shares, shares outstanding     15,076,900 13,839,400    
Reduction capital shares, increase to addtional paid-in-capital ¥ 843,481,250 $ 5,536,470        
Additional paid-in capital effective date Apr. 30, 2024 Apr. 30, 2024        
Ordinary Shares [Member]            
Shareholders’ Equity [Line Items]            
Ordinary shares, shares outstanding     15,076,900 15,076,900 15,039,400 13,839,400
v3.25.0.1
Share-Based Compensation (Details) - JPY (¥)
6 Months Ended
Jul. 01, 2019
Feb. 05, 2019
Oct. 31, 2024
Oct. 31, 2023
Aug. 12, 2024
Share-Based Compensation [Line Items]          
Expected lives     10 years    
Description of share split   retrospectively restated the share split of 50-for-1 and 100-for-1 on July 16, 2019 and October 25, 2021      
Risk free interest rate     0.14%    
Dividend yield     0.00%    
Expected volatility     69.10%    
Allocated share options (in Shares)         1,960,000
Board of Directors [Member]          
Share-Based Compensation [Line Items]          
Expected lives   10 years      
Ordinary Share [Member]          
Share-Based Compensation [Line Items]          
Share price (in Yen per share)         ¥ 50
2019 Plan [Member]          
Share-Based Compensation [Line Items]          
Expected lives     10 years    
Options exercisable (in Shares)   1,095,000      
Risk free interest rate     0.14%    
Dividend yield     0.00%    
Expected volatility     69.10%    
Share-based compensation expense (in Yen)       ¥ 1,616,463  
2019 Plan [Member] | Equity Option [Member]          
Share-Based Compensation [Line Items]          
Expected lives     10 years    
Two Thousand Nineteen Trust-Type Plan [Member]          
Share-Based Compensation [Line Items]          
Expected lives 10 years        
Options exercisable (in Shares) 2,000,000        
v3.25.0.1
Share-Based Compensation - Schedule of Award Activity (Details)
6 Months Ended
Apr. 30, 2024
JPY (¥)
¥ / shares
shares
Apr. 30, 2024
USD ($)
$ / shares
shares
Apr. 30, 2023
JPY (¥)
¥ / shares
shares
Oct. 31, 2024
JPY (¥)
¥ / shares
shares
Oct. 31, 2024
USD ($)
$ / shares
shares
Oct. 31, 2023
JPY (¥)
¥ / shares
shares
Oct. 31, 2024
USD ($)
$ / shares
shares
2019 Plan [Member]              
Share-Based Compensation [Line Items]              
Number of options, Granted (in Shares)            
Weighted- average exercise price, Granted (in Yen per share and Dollars per share) | ¥ / shares            
Weighted- average remaining contractual term, Granted            
Aggregate intrinsic Value, Granted (in Yen and Dollars) | ¥            
Number of options, Forfeited / Cancelled (in Shares)            
Weighted- average exercise price, Forfeited / Cancelled (in Yen per share and Dollars per share) | ¥ / shares            
Weighted- average remaining contractual term, Forfeited / Cancelled            
Aggregate intrinsic Value, Forfeited / Cancelled (in Yen and Dollars) | ¥            
Number of options, Outstanding (in Shares) 1,020,000 1,020,000 1,035,000 1,020,000 1,020,000 1,035,000  
Weighted- average exercise price, Outstanding (in Yen per share and Dollars per share) | (per share) ¥ 2 $ 0.01 ¥ 2 ¥ 2 $ 0.01 ¥ 2  
Weighted- average remaining contractual term, Outstanding 4 years 9 months 18 days 4 years 9 months 18 days 5 years 9 months 18 days 4 years 3 months 18 days 4 years 3 months 18 days 5 years 3 months 18 days  
Aggregate intrinsic Value, Outstanding (in Yen and Dollars) ¥ 121.4 $ 0.8 ¥ 603 ¥ 69.1 $ 0.5 ¥ 90.7  
Number of options, Vested (in Shares)       1,020,000 1,020,000 1,035,000  
Weighted- average exercise price, Vested (in Yen per share and Dollars per share) | (per share)       ¥ 2 $ 0.01 ¥ 2  
Weighted- average remaining contractual term, Vested       4 years 3 months 18 days 4 years 3 months 18 days 5 years 3 months 18 days  
Aggregate intrinsic Value, Vested (in Yen and Dollars)       ¥ 69.1 $ 0.5 ¥ 90.7  
Number of options, Exercisable (in Shares)       1,020,000   1,035,000 1,020,000
Weighted- average exercise price, Exercisable (in Yen per share and Dollars per share) | (per share)       ¥ 2   ¥ 2 $ 0.01
Weighted- average remaining contractual term, Exercisable       4 years 3 months 18 days 4 years 3 months 18 days 5 years 3 months 18 days  
Aggregate intrinsic Value, Exercisable (in Yen and Dollars)       ¥ 69.1   ¥ 90.7 $ 0.5
2019 Trust-Type Plan [Member]              
Share-Based Compensation [Line Items]              
Number of options, Forfeited / Cancelled (in Shares)       (1,960,000) (1,960,000)    
Weighted- average exercise price, Forfeited / Cancelled (in Yen per share and Dollars per share) | (per share)       ¥ 50 $ 0.3    
Weighted- average remaining contractual term, Forfeited / Cancelled          
Number of options, Exercised (in Shares)            
Weighted- average exercise price,Exercised (in Yen per share and Dollars per share) | ¥ / shares            
Weighted- average remaining contractual term, Exercised        
Number of options, Outstanding (in Shares) 1,960,000 1,960,000 2,000,000     2,000,000  
Weighted- average exercise price, Outstanding (in Yen per share and Dollars per share) | (per share) ¥ 50 $ 0.3 ¥ 50     ¥ 50  
Weighted- average remaining contractual term, Outstanding 5 years 2 months 12 days 5 years 2 months 12 days 6 years 2 months 12 days     5 years 8 months 12 days  
Aggregate intrinsic Value, Outstanding (in Yen and Dollars) ¥ 73.4 $ 0.5 ¥ 555     ¥ 43.2  
Number of options, Vested (in Shares)           2,000,000  
Weighted- average exercise price, Vested (in Yen per share and Dollars per share) | ¥ / shares           ¥ 50  
Weighted- average remaining contractual term, Vested           5 years 8 months 12 days  
Aggregate intrinsic Value, Vested (in Yen and Dollars) | ¥           ¥ 43.2  
Number of options, Exercisable (in Shares)           2,000,000  
Weighted- average exercise price, Exercisable (in Yen per share and Dollars per share) | ¥ / shares           ¥ 50  
Weighted- average remaining contractual term, Exercisable           5 years 8 months 12 days  
Aggregate intrinsic Value, Exercisable (in Yen and Dollars) | ¥           ¥ 43.2  

Earlyworks (NASDAQ:ELWS)
Graphique Historique de l'Action
De Fév 2025 à Mar 2025 Plus de graphiques de la Bourse Earlyworks
Earlyworks (NASDAQ:ELWS)
Graphique Historique de l'Action
De Mar 2024 à Mar 2025 Plus de graphiques de la Bourse Earlyworks