| Schedule of Segment Reporting |
| Schedule of Segment Reporting |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
For the Fiscal Year Ended February 29, 2024 |
|
| |
|
SDV |
|
|
LBS |
|
|
Other(1) |
|
|
Total |
|
| |
|
JPY |
|
|
JPY |
|
|
JPY |
|
|
JPY |
|
| |
|
(In thousands) |
|
| Revenue from external customers |
|
|
11,382,408 |
|
|
|
6,046,972 |
|
|
|
87,351 |
|
|
|
17,516,731 |
|
| Intersegment revenue |
|
|
- |
|
|
|
- |
|
|
|
513,779 |
|
|
|
513,779 |
|
| Total revenue |
|
|
11,382,408 |
|
|
|
6,046,972 |
|
|
|
601,130 |
|
|
|
18,030,510 |
|
| Elimination of intersegment revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(513,779 |
) |
| Total consolidated revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17,516,731 |
|
| Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Purchases(2) |
|
|
4,962,845 |
|
|
|
3,134,693 |
|
|
|
- |
|
|
|
8,097,538 |
|
| Personnel expenses(2) |
|
|
2,107,744 |
|
|
|
1,348,837 |
|
|
|
854,846 |
|
|
|
4,311,427 |
|
| R&D expenses(2) |
|
|
557,557 |
|
|
|
157,897 |
|
|
|
245,486 |
|
|
|
960,940 |
|
| Other costs and expenses(3) |
|
|
663,785 |
|
|
|
468,784 |
|
|
|
798,447 |
|
|
|
1,931,016 |
|
| Intersegment costs and expenses(4) |
|
|
317,454 |
|
|
|
196,325 |
|
|
|
- |
|
|
|
513,779 |
|
| Total costs and expenses |
|
|
8,609,385 |
|
|
|
5,306,536 |
|
|
|
1,898,779 |
|
|
|
15,814,700 |
|
| Elimination of intersegment costs and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(513,779 |
) |
| Total consolidated costs and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,300,921 |
|
| Segment operating income |
|
|
2,773,023 |
|
|
|
740,436 |
|
|
|
(1,297,649 |
) |
|
|
2,215,810 |
|
| Corporate expenses(5) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(323,413 |
) |
| Total operating income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,892,397 |
|
| Interest expenses, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(36,978 |
) |
| Loss from disposal of long-lived assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(154 |
) |
| Gain from change in fair market value of equity securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
71,165 |
|
| Gain from foreign currency exchange |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,904 |
|
| Other income, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,735 |
|
| (1) |
Revenue and profit or loss from segments below the quantitative thresholds. None of those segments has ever met any of the quantitative thresholds for determining reportable segments. |
| (2) |
Represents the significant expense categories and amounts for each reportable operating segment that are regularly provided to the chief operating decision maker. |
| (3) |
Other costs and expenses include depreciation and amortization, rental fees, communication costs, and other administrative segment costs and expenses. |
| (4) |
Intersegment costs and expenses primarily arise from transactions between segments for the provision of software development services, R&D activities, and advertising and promotional services, and are eliminated in consolidation. |
| (5) |
Comprised primarily of expenses not allocated to reportable segments. |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
For the Fiscal Year Ended February 28, 2025 |
|
| |
|
SDV |
|
|
LBS |
|
|
Other(1) |
|
|
Total |
|
| |
|
JPY |
|
|
JPY |
|
|
JPY |
|
|
JPY |
|
| |
|
(In thousands) |
|
| Revenue from external customers |
|
|
14,685,172 |
|
|
|
6,168,720 |
|
|
|
265,412 |
|
|
|
21,119,304 |
|
| Intersegment revenue |
|
|
711,487 |
|
|
|
675,197 |
|
|
|
3,796,576 |
|
|
|
5,183,260 |
|
| Total revenue |
|
|
15,396,659 |
|
|
|
6,843,917 |
|
|
|
4,061,988 |
|
|
|
26,302,564 |
|
| Elimination of intersegment revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5,183,260 |
) |
| Total consolidated revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21,119,304 |
|
| Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Purchases(2) |
|
|
7,117,127 |
|
|
|
2,763,637 |
|
|
|
132,095 |
|
|
|
10,012,859 |
|
| Personnel expenses(2) |
|
|
2,240,713 |
|
|
|
1,386,309 |
|
|
|
1,141,557 |
|
|
|
4,768,579 |
|
| R&D expenses(2) |
|
|
722,948 |
|
|
|
226,056 |
|
|
|
108,693 |
|
|
|
1,057,697 |
|
| Other costs and expenses(3) |
|
|
762,192 |
|
|
|
386,530 |
|
|
|
1,266,854 |
|
|
|
2,415,576 |
|
| Intersegment costs and expenses(4) |
|
|
2,885,792 |
|
|
|
1,542,697 |
|
|
|
754,610 |
|
|
|
5,183,099 |
|
| Total costs and expenses |
|
|
13,728,772 |
|
|
|
6,305,229 |
|
|
|
3,403,809 |
|
|
|
23,437,810 |
|
| Elimination of intersegment costs and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5,183,099 |
) |
| Total consolidated costs and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,254,711 |
|
| Segment operating income |
|
|
1,667,887 |
|
|
|
538,688 |
|
|
|
658,179 |
|
|
|
2,864,593 |
|
| Corporate expenses(5) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(704,292 |
) |
| Total operating income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,160,301 |
|
| Interest expenses, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(49,498 |
) |
| Loss from disposal of long-lived assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,370 |
) |
| Loss from change in fair market value of equity securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(44,352 |
) |
| Loss from foreign currency exchange |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(34,515 |
) |
| Other income, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,981 |
|
| (1) |
Revenue and profit or loss from segments below the quantitative thresholds. None of those segments has ever met any of the quantitative thresholds for determining reportable segments. |
| (2) |
Represents the significant expense categories and amounts for each reportable operating segment that are regularly provided to the chief operating decision maker. |
| (3) |
Other costs and expenses include depreciation and amortization, rental fees, communication costs, and other administrative segment costs and expenses. |
| (4) |
Intersegment costs and expenses primarily arise from transactions between segments for the provision of software development services, R&D activities, and advertising and promotional services, and are eliminated in consolidation. |
| (5) |
Comprised primarily of expenses not allocated to reportable segments. |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
For the Fiscal Year Ended February 28, 2026 |
|
| |
|
SDV |
|
|
LBS |
|
|
Other(1) |
|
|
Total |
|
|
Total |
|
| |
|
JPY |
|
|
JPY |
|
|
JPY |
|
|
JPY |
|
|
US$ |
|
| |
|
(In thousands) |
|
| Revenue from external customers |
|
|
15,297,402 |
|
|
|
6,411,121 |
|
|
|
187,267 |
|
|
|
21,895,790 |
|
|
|
140,313 |
|
| Intersegment revenue |
|
|
728,736 |
|
|
|
708,523 |
|
|
|
4,999,853 |
|
|
|
6,437,112 |
|
|
|
41,250 |
|
| Total revenue |
|
|
16,026,138 |
|
|
|
7,119,644 |
|
|
|
5,187,120 |
|
|
|
28,332,902 |
|
|
|
181,563 |
|
| Elimination of intersegment revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6,437,112 |
) |
|
|
(41,250 |
) |
| Total consolidated revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21,895,790 |
|
|
|
140,313 |
|
| Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Purchases(2) |
|
|
7,246,955 |
|
|
|
2,799,773 |
|
|
|
937,765 |
|
|
|
10,984,493 |
|
|
|
70,391 |
|
| Personnel expenses(2) |
|
|
2,392,731 |
|
|
|
1,389,956 |
|
|
|
1,623,960 |
|
|
|
5,406,647 |
|
|
|
34,647 |
|
| R&D expenses(2) |
|
|
804,612 |
|
|
|
526,684 |
|
|
|
205,408 |
|
|
|
1,536,704 |
|
|
|
9,848 |
|
| Other costs and expenses(3) |
|
|
528,416 |
|
|
|
193,148 |
|
|
|
474,639 |
|
|
|
1,196,203 |
|
|
|
7,666 |
|
| Intersegment costs and expenses(4) |
|
|
3,758,250 |
|
|
|
1,735,058 |
|
|
|
944,123 |
|
|
|
6,437,431 |
|
|
|
41,252 |
|
| Total costs and expenses |
|
|
14,730,964 |
|
|
|
6,644,619 |
|
|
|
4,185,895 |
|
|
|
25,561,478 |
|
|
|
163,804 |
|
| Elimination of intersegment costs and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6,437,431 |
) |
|
|
(41,252 |
) |
| Total consolidated costs and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19,124,047 |
|
|
|
122,552 |
|
| Segment operating income |
|
|
1,295,174 |
|
|
|
475,025 |
|
|
|
1,001,225 |
|
|
|
2,771,743 |
|
|
|
17,761 |
|
| Corporate expenses(5) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(407,735 |
) |
|
|
(2,612 |
) |
| Total operating income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,364,008 |
|
|
|
15,149 |
|
| Interest expenses, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(42,785 |
) |
|
|
(274 |
) |
| Gain from disposal of long-lived assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,092 |
|
|
|
7 |
|
| Loss from change in fair market value of equity securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(112,100 |
) |
|
|
(718 |
) |
| Gain from foreign currency exchange |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,735 |
|
|
|
82 |
|
| Impairment loss on long- term investment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(91,021 |
) |
|
|
(583 |
) |
| Gain on bargain purchase |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
106,805 |
|
|
|
684 |
|
| Other income, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
83,557 |
|
|
|
535 |
|
| (1) |
Revenue and profit or loss from segments below the quantitative thresholds. None of those segments has ever met any of the quantitative thresholds for determining reportable segments. |
| (2) |
Represents the significant expense categories and amounts for each reportable operating segment that are regularly provided to the chief operating decision maker. |
| (3) |
Other costs and expenses include depreciation and amortization, rental fees, communication costs, and other administrative segment costs and expenses. |
| (4) |
Intersegment costs and expenses primarily arise from transactions between segments for the provision of software development services, R&D activities, and advertising and promotional services, and are eliminated in consolidation. |
| (5) |
Comprised primarily of expenses not allocated to reportable segments. |
|