v3.26.1
CONSOLIDATED BALANCE SHEETS
¥ in Thousands, $ in Thousands
Feb. 28, 2026
USD ($)
Feb. 28, 2026
JPY (¥)
Feb. 28, 2025
JPY (¥)
Current Assets      
Cash and cash equivalents $ 52,930 ¥ 8,259,660 ¥ 7,670,463
Accounts receivable, net 11,269 1,758,584 1,518,878
Accounts receivable due from related parties, net 557 86,934 1,019,357
Contract assets 1,432 223,490 436,167
Contract assets due from related parties 20,033 3,126,224 1,573,389
Inventories 121 18,902 48,629
Tax receivable 32 4,929 344,813
Prepayments and other current assets 6,579 1,026,648 1,427,733
Prepayments and other current assets due from related parties 84 13,074 18,694
Total current assets 93,037 14,518,445 14,058,123
Non-current Assets      
Property and equipment, net 11,853 1,849,599 1,878,472
Operating lease right-of-use assets, net 24,572 3,834,503 3,909,012
Intangible assets, net 1,326 206,920 87,768
Long-term investments 2,031 317,000 219,649
Goodwill 1,533 239,228 197,650
Deferred offering costs 1,487 231,986 86,174
Deferred tax assets, net 6,590 1,028,394 687,365
Long-term prepayments and other non-current assets 14,182 2,213,137 1,848,634
Total non-current assets 63,574 9,920,767 8,914,724
TOTAL ASSETS 156,611 24,439,212 22,972,847
Current liabilities      
Short-term borrowings 5,127 800,000
Current portion of long-term borrowings 12,957 2,021,924 1,804,164
Accounts payable 7,802 1,217,573 1,362,985
Accounts payable due to a related party 1,206 188,264 288,205
Current portion of contract liabilities 4,894 763,650 708,035
Current portion of contract liabilities due to a related party 4,144 646,603
Operating lease liabilities, current 7,729 1,206,136 881,838
Taxes payable 3,399 530,424 922,102
Accrued expenses and other current liabilities 8,898 1,388,559 1,350,327
Accrued expenses and other current liabilities due to related parties 6 873 1,547
Total current liabilities 56,162 8,764,006 7,319,203
Non-current liabilities      
Long-term borrowings 16,438 2,565,203 4,273,240
Contract liabilities, non-current 5,623 877,430 723,188
Operating lease liabilities, non-current 18,458 2,880,319 3,214,665
Deferred tax liabilities, net 394 61,513
Other non-current liabilities 4,345 678,073 660,003
Total non-current liabilities 45,258 7,062,538 8,871,096
TOTAL LIABILITIES 101,420 15,826,544 16,190,299
Mezzanine equity      
Redeemable ordinary shares (313,300 shares issued and outstanding as of February 28, 2025 and February 28, 2026) [1] 2,506 391,124 71,500
TOTAL MEZZANINE EQUITY 2,506 391,124 71,500
Equity      
Ordinary shares, 125,320,000 shares authorized; 58,054,490 shares issued and 55,403,490 shares outstanding as of February 28, 2025, and 58,054,490 shares issued and 55,828,614 shares outstanding as of February 28, 2026 [1] 3,076 480,000 480,000
Treasury shares, 2,337,700 and 1,912,576 shares as of February 28, 2025 and February 28, 2026, respectively [1] (2,632) (410,683) (489,121)
Additional paid-in capital 6,394 997,803 926,301
Retained earnings 43,724 6,823,084 5,540,108
Accumulated other comprehensive income 759 118,474 69,722
Total equity attributable to shareholders of the Company 51,321 8,008,678 6,527,010
Non-controlling interests 1,364 212,866 184,038
TOTAL EQUITY 52,685 8,221,544 6,711,048
TOTAL LIABILITIES, MEZZANINE EQUITY AND EQUITY $ 156,611 ¥ 24,439,212 ¥ 22,972,847
[1] The shares and per share information are presented on a retroactive basis to reflect the share split from 1 to 130, which became effective on March