v3.26.3
Consolidated Statements of Cash Flows
12 Months Ended
Apr. 30, 2026
USD ($)
Apr. 30, 2026
JPY (¥)
Apr. 30, 2025
JPY (¥)
Apr. 30, 2024
JPY (¥)
CASH FLOWS FROM OPERATING ACTIVITIES:        
Net loss $ (17,504,352) ¥ (2,742,231,831) ¥ (256,696,946) ¥ (336,150,672)
Adjustment to reconcile net loss to net cash generated from operating activities:        
Issuance costs 12,806,766 2,006,307,904
Depreciation and amortization expense 159,354 24,964,370 2,007,117 1,083,322
Research and development costs 15,064 2,360,000
Loan origination fee 115,500 231,000
Deferred tax expense (188,496)
Foreign currency exchange loss (gain) 10,257,683 (40,720,270)
Unrealized loss on digital assets (745) (116,715) 161,457 6,235
Interest expense, net 53,986 8,457,374
Share-based compensation expense 1,616,463
Changes in assets and liabilities:        
Accounts receivable 1,765 276,559 31,572,288 (9,777,013)
Contract assets 109,846 17,208,508 23,150,795 (40,359,303)
Prepayments 2,362 369,996 (1,123,138) (5,636,235)
Short-term deposits
Digital assets (270,559) 699,410
Other current assets, net (98,989) (15,507,574) 39,600 235,977
Income taxes, net 6 995 (7,951) 19,002,669
Value added tax, net 109,724 17,189,429
Accounts payable (37,683) (5,903,438) (6,255,144) 12,866,661
Contract liabilities (1,397,470)
Other payables and accrued liabilities 298,735 46,799,877 5,315,343 5,319,745
Lease obligations net cash (10,327) (1,617,905) (696,250)
NET CASH USED IN OPERATING ACTIVITIES (4,094,488) (641,442,451) (191,733,955) (393,864,227)
CASH FLOWS FROM INVESTING ACTIVITIES:        
Purchases of time deposit (100,000,000)
Proceeds from redemption of time deposit 100,000,000
Purchases of property and equipment (51,250) (8,028,788) (435,091) (336,193)
Purchases of software (31,800,000)
Acquisitions, net of cash acquired (2,819,069) (441,635,317)
Government grant proceeds 20,000,000
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES (2,870,319) (449,664,105) 87,764,909 (100,336,193)
CASH FLOWS FROM FINANCING ACTIVITIES:        
Issuance of ordinary shares for cash 94,344 14,779,968 781,200,000
Issuance of warrants 6,223,693 975,003,727
Issuance of ordinary shares through exercise of warrants 827,054 129,566,356
Proceeds from exercise of share options 1,875,000
Proceeds from related party loans 558,737 87,531,661
Repayments of related party loans (370,334) (58,016,490)
Proceeds from loans
Repayment of loans (207,081) (32,441,279) (119,305,000) (24,050,000)
Proceeds from receivables factoring arrangements 414,911 65,000,000
Repayments of receivables factoring arrangements (414,911) (65,000,000)
Payments on deferred initial public offering (“IPO”) costs (114,170,860)
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES 7,126,413 1,116,423,943 (119,305,000) 644,854,140
EFFECT OF EXCHANGE RATE 19,876 3,113,475 (10,257,683) 40,857,242
CHANGE IN CASH AND RESTRICTED CASH 181,482 28,430,862 (233,531,729) 191,510,962
CASH AND RESTRICTED CASH, AT BEGINNING OF PERIOD 867,264 135,865,626 369,397,355 177,886,393
CASH AND RESTRICTED CASH, AT PERIOD END 1,048,746 164,296,488 135,865,626 369,397,355
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:        
Interest 50,698 1,484,085 3,329,689
Income taxes 572 89,560 7,951 (19,147,994)
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 847,761 132,810,235 104,379,373 337,911,102
Restricted cash 200,985 31,486,253 31,486,253 31,486,253
CASH AND RESTRICTED CASH, AT PERIOD END $ 1,048,746 ¥ 164,296,488 ¥ 135,865,626 ¥ 369,397,355