|
日本
|
| |
7380
|
| |
不适用
|
|
|
(国家或其他公司司法管辖区或
组织) |
| |
(主要标准行业分类
代码编号) |
| |
(税务局雇主
识别码) |
|
|
应Li先生。
[br]Esq.纪尧姆·德·桑皮尼 Hunter Taubman Fischer&Li有限责任公司 第三大道950号19楼 纽约,纽约10022 电话:(212)530-2206 |
| |
迈克尔·J·布兰肯希普,先生
温斯顿&斯特朗律师事务所800 国会街2400号套房 休斯顿 德克萨斯州77002 电话:(713)651-2678 |
|
| | |
第
页
|
| |||
有关前瞻性陈述的警示说明
|
| | | | iv | | |
招股说明书摘要
|
| | | | 1 | | |
产品
|
| | | | 9 | | |
汇总合并财务信息和经营数据
|
| | | | 11 | | |
风险因素
|
| | | | 13 | | |
使用收益
|
| | | | 32 | | |
股利政策
|
| | | | 33 | | |
大写
|
| | | | 34 | | |
稀释
|
| | | | 35 | | |
管理层对财务状况和经营成果的讨论和分析
|
| | | | 37 | | |
业务
|
| | | | 50 | | |
我们行业的监管
|
| | | | 58 | | |
管理
|
| | | | 60 | | |
主要股东
|
| | | | 67 | | |
某些关系和关联方交易
|
| | | | 69 | | |
股本和公司章程说明
|
| | | | 71 | | |
美国存托股份说明
|
| | | | 77 | | |
有资格在未来出售的证券
|
| | | | 85 | | |
某些税务考虑因素
|
| | | | 87 | | |
承销
|
| | | | 94 | | |
与产品相关的费用
|
| | | | 101 | | |
法律事务
|
| | | | 102 | | |
专家
|
| | | | 102 | | |
民事责任的可执行性
|
| | | | 102 | | |
您可以在哪里找到更多信息
|
| | | | 103 | | |
财务报表索引
|
| | | | F-1 | | |
(除每股普通股外,以千计)
金额) |
| |
截至9月30日的六个月
|
| |
截至2013年3月31日的年度
|
| ||||||||||||||||||||||||||||||
|
2022 ($)
|
| |
2022 (¥)
|
| |
2021 (¥)
|
| |
2022 ($)
|
| |
2022 (¥)
|
| |
2021 (¥)
|
| ||||||||||||||||||||
损益表信息 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入 | | | | $ | 900 | | | | | ¥ | 130,182 | | | | | ¥ | 103,636 | | | | | $ | 1,553 | | | | | ¥ | 224,727 | | | | | ¥ | 212,000 | | |
收入成本
|
| | | | 8 | | | | | | 1,119 | | | | | | 981 | | | | | | 17 | | | | | | 2,516 | | | | | | 25,146 | | |
毛利
|
| | | | 892 | | | | | | 129,063 | | | | | | 102,655 | | | | | | 1,536 | | | | | | 222,211 | | | | | | 186,854 | | |
运营费用:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销售、一般和管理
费用 |
| | | | 459 | | | | | | 66,487 | | | | | | 146,507 | | | | | | 2,156 | | | | | | 312,053 | | | | | | 214,608 | | |
运营收益/(亏损)
|
| | | | 409 | | | | | | 59,232 | | | | | | (45,844) | | | | | | (621) | | | | | | (89,842) | | | | | | (27,754) | | |
其他收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | 4 | | | | | | 541 | | | | | | 5,971 | | |
利息支出
|
| | | | (11) | | | | | | (1,524) | | | | | | (1,560) | | | | | | (21) | | | | | | (2,984) | | | | | | (3,424) | | |
外币收益(亏损),净额
|
| | | | (13) | | | | | | (1,820) | | | | | | (432) | | | | | | (32) | | | | | | (4,795) | | | | | | (591) | | |
其他收入(费用)合计,净额
|
| | | | 24 | | | | | | 3,451 | | | | | | (1,992) | | | | | | (49) | | | | | | (7,238) | | | | | | 1,956 | | |
净利润/(亏损)
|
| | | $ | 409 | | | | | ¥ | 59,232 | | | | | ¥ | (45,844) | | | | | $ | (671) | | | | | ¥ | (97,080) | | | | | ¥ | (25,798) | | |
净利润/(亏损)边际
|
| | | | 45.4% | | | | | | 45.5% | | | | | | -44.2% | | | | | | -43.2% | | | | | | -43.2% | | | | | | -12.2% | | |
普通股股东应占每股净亏损,基本
|
| | | $ | 0.02 | | | | | ¥ | 2.96 | | | | | ¥ | (2.29) | | | | | $ | (0.03) | | | | | ¥ | (4.85) | | | | | ¥ | (1.29) | | |
普通股股东应占每股净亏损,稀释后
|
| | | $ | 0.02 | | | | | ¥ | 2.79 | | | | | ¥ | (2.29) | | | | | $ | (0.03) | | | | | ¥ | (4.85) | | | | | ¥ | (1.29) | | |
加权平均流通股基本
|
| | | | 20,004,000 | | | | | | 20,004,000 | | | | | | 20,004,000 | | | | | | 20,004,000 | | | | | | 20,004,000 | | | | | | 20,004,000 | | |
加权平均-稀释后的流通股
|
| | | | 21,222,348 | | | | | | 21,222,348 | | | | | | 20,004,000 | | | | | | 20,004,000 | | | | | | 20,004,000 | | | | | | 20,004,000 | | |
(千)
|
| |
截至9月30日的六个月
|
| |
截至2013年3月31日的年度
|
| ||||||||||||||||||||||||||||||
其他运行数据
|
| |
2022 ($)
|
| |
2022 (¥)
|
| |
2021 (¥)
|
| |
2022 ($)
|
| |
2022 (¥)
|
| |
2021 (¥)
|
| ||||||||||||||||||
调整后的EBITDA
|
| | | | 483 | | | | | | 69,900 | | | | | | 9,228 | | | | | $ | (35) | | | | | ¥ | (5,004) | | | | | ¥ | 84,045 | | |
累计覆盖值(1)
|
| | | $ | — | | | | | ¥ | — | | | | | ¥ | — | | | | | $ | — | | | | | ¥ | — | | | | | ¥ | 11,850,000,000 | | |
服务的累计赞助商
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7 | | |
(以千为单位,
每股普通股金额除外) |
| |
截至9月30日的六个月
|
| |
截至2013年3月31日的年度
|
| ||||||||||||||||||||||||||||||
非GAAP衡量标准的对账
|
| |
2022 ($)
|
| |
2022 (¥)
|
| |
2021 (¥)
|
| |
2022 ($)
|
| |
2022 (¥)
|
| |
2021 (¥)
|
| ||||||||||||||||||
运营净收益/(亏损)
|
| | | $ | 385 | | | | | ¥ | 55,781 | | | | | ¥ | (43,852) | | | | | $ | (621) | | | | | ¥ | (89,842) | | | | | ¥ | (27,754) | | |
调整: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基于股份的薪酬
|
| | | | 28 | | | | | | 4,061 | | | | | | 52,932 | | | | | | 580 | | | | | | 83,976 | | | | | | 111,684 | | |
折旧摊销
|
| | | | 23 | | | | | | 3,263 | | | | | | 148 | | | | | | 6 | | | | | | 862 | | | | | | 115 | | |
调整后的EBITDA(1)
|
| | | $ | 436 | | | | | ¥ | 63,105 | | | | | ¥ | 9,228 | | | | | $ | (35) | | | | | ¥ | (5,004) | | | | | ¥ | 84,045 | | |
调整后EBITDA%(2)
|
| | | | 48.4% | | | | | | 48.5% | | | | | | 8.9% | | | | | | (2.3)% | | | | | | (2.2)% | | | | | | 39.6% | | |
(以千为单位,
每股普通股金额除外) |
| |
截至9月30日的六个月
|
| |
截至2013年3月31日的年度
|
| ||||||||||||||||||||||||||||||
非GAAP衡量标准的对账
|
| |
2022 ($)
|
| |
2022 (¥)
|
| |
2021 (¥)
|
| |
2022 ($)
|
| |
2022 (¥)
|
| |
2021 (¥)
|
| ||||||||||||||||||
净收益/(亏损)
|
| | | $ | 409 | | | | | ¥ | 59,232 | | | | | ¥ | (45,844) | | | | | $ | (671) | | | | | ¥ | (97,080) | | | | | ¥ | (25,798) | | |
净亏损%
|
| | | | 45.4% | | | | | | 45.5% | | | | | | (44.2)% | | | | | | (43.2)% | | | | | | (43.2)% | | | | | | (12.2)% | | |
调整: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
其他收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | (4) | | | | | | (541) | | | | | | (5,971) | | |
利息支出
|
| | | | 11 | | | | | | 1,524 | | | | | | 1,560 | | | | | | 21 | | | | | | 2,984 | | | | | | 3,424 | | |
外币损益,净额
|
| | | | (34) | | | | | | (4,975) | | | | | | 432 | | | | | | 32 | | | | | | 4,795 | | | | | | 591 | | |
基于股份的薪酬
|
| | | | 28 | | | | | | 4,061 | | | | | | 52,932 | | | | | | 580 | | | | | | 83,976 | | | | | | 111,684 | | |
折旧摊销
|
| | | | 23 | | | | | | 3,263 | | | | | | 148 | | | | | | 6 | | | | | | 862 | | | | | | 115 | | |
调整后的EBITDA(1)
|
| | | $ | 436 | | | | | ¥ | 63,105 | | | | | ¥ | 9,228 | | | | | $ | (36) | | | | | ¥ | (5,004) | | | | | ¥ | 84,045 | | |
调整后EBITDA%(2)
|
| | | | 48.4% | | | | | | 48.5% | | | | | | 8.9% | | | | | | (2.3)% | | | | | | (2.2)% | | | | | | 39.6% | | |
(千)
|
| |
9月30日
|
| |
3月31日
|
| ||||||||||||||||||||||||||||||
合并资产负债表信息
|
| |
2022 ($)
|
| |
2022 (¥)
|
| |
2022 (¥)
|
| |
2022 ($)
|
| |
2022 (¥)
|
| |
2021 (¥)
|
| ||||||||||||||||||
总资产
|
| | | | 1,427 | | | | | | 206,451 | | | | | | 182,810 | | | | | $ | 1,263 | | | | | ¥ | 182,810 | | | | | ¥ | 194,806 | | |
总负债
|
| | | | 1,298 | | | | | | 187,798 | | | | | | 222,311 | | | | | | 1,536 | | | | | | 222,311 | | | | | | 135,942 | | |
股权(赤字): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股
|
| | | | 944 | | | | | | 136,636 | | | | | | 136,636 | | | | | | 944 | | | | | | 136,636 | | | | | | 136,636 | | |
新增实收资本
|
| | | | 2,331 | | | | | | 337,299 | | | | | | 337,299 | | | | | | 2,331 | | | | | | 337,299 | | | | | | 337,299 | | |
累计赤字
|
| | | | (3,128) | | | | | | (452,677) | | | | | | (511,908) | | | | | | (3,537) | | | | | | (511,908) | | | | | | (414,828) | | |
累计其他综合损失
|
| | | | (18) | | | | | | (2,605) | | | | | | (1,528) | | | | | | (11) | | | | | | (1,528) | | | | | | (243) | | |
股东权益总额(亏损)
|
| | | | 129 | | | | | | 18,653 | | | | | | (39,501) | | | | | | (273) | | | | | | (39,501) | | | | | | 58,864 | | |
总负债和股东权益(赤字)
|
| | | | 1,427 | | | | | | 206,451 | | | | | | 182,810 | | | | | $ | 1,263 | | | | | ¥ | 182,810 | | | | | ¥ | 194,806 | | |
(单位为千,份额除外)
|
| |
截至2022年9月30日
|
| |||||||||||||||||||||
|
实际($)
|
| |
实际(元)
|
| |
调整后(1)($)
|
| |
调整后(1)(元)
|
| ||||||||||||||
现金和现金等价物
|
| | | $ | 60 | | | | | ¥ | 8,620 | | | | | $ | 8,058 | | | | | ¥ | 1,166,083 | | |
债务(2) | | | | $ | 576 | | | | | ¥ | 83,366 | | | | | $ | 576 | | | | | ¥ | 83,366 | | |
股东权益: | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股 - 40,000,000股授权,
20,004,000股已发行和流通股为 2022年9月30日;40,000,000股 授权,发行23,004,000股, 调整后的未偿还金额 |
| | | | 944 | | | | | | 136,636 | | | | | | 944 | | | | | | 136,636 | | |
新增实收资本
|
| | | | 2,331 | | | | | | 337,299 | | | | | | 10,329 | | | | | | 1,494,719 | | |
留存收益(累计亏损)
|
| | | | (3,128) | | | | | | (452,677) | | | | | | (3,128) | | | | | | (452,677) | | |
累计其他综合损失
|
| | | | (18) | | | | | | (2,605) | | | | | | (18) | | | | | | (2,605) | | |
库存股,按成本价
|
| | | | 0 | | | | | | | | | | | | — | | | | | | — | | |
股东权益总额(亏损)
|
| | | | 129 | | | | | | 18,653 | | | | | | 8,127 | | | | | | 1,176,073 | | |
总市值
|
| | | $ | 705 | | | | | ¥ | 102,019 | | | | | $ | 8,703 | | | | | ¥ | 1,259,439 | | |
|
每个美国存托股份的首次公开募股价格
|
| | | | | | | | | $ | 4.00 | | |
|
本次发行前的每股普通股有形账面净值(截至9月30日)
2022) |
| | | $ | 0.01 | | | | | | | | |
|
可归因于本年度购买者的美国存托股份有形账面净值增加
提供服务 |
| | | $ | 0.34 | | | | | | | | |
|
此次上市后,美国存托股份立即调整后的有形账面净值
|
| | | | | | | | | $ | 0.35 | | |
|
本季度美国存托股份对购买者的调整后有形账面净值稀释
提供服务 |
| | | | | | | | | $ | 3.65 | | |
| | |
普通股
|
| |
总体考虑
|
| ||||||||||||||||||||||||
|
编号
|
| |
百分比
|
| |
金额
|
| |
百分比
|
| |
加权
均价 每股 |
| |||||||||||||||||
现有股东
|
| | | | 20,004,000 | | | | | | 88% | | | | | $ | 3,275,000 | | | | | | 23% | | | | | $ | 0.16 | | |
此产品中的购买者
|
| | | | 2,770,000 | | | | | | 12% | | | | | $ | 11,080,000 | | | | | | 77% | | | | | $ | 4.00 | | |
合计
|
| | | | 22,774,000 | | | | | | 100% | | | | | $ | 14,355,000 | | | | | | 100% | | | | | $ | 0.63 | | |
(千)
|
| |
截至9月30日的六个月
|
| |||||||||||||||||||||||||||
|
2022 ($)
|
| |
2022 (¥)
|
| |
2021 (¥)
|
| |
元零钱
|
| |
%更改
|
| |||||||||||||||||
损益表信息 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入 | | | | $ | 900 | | | | | ¥ | 130,182 | | | | | ¥ | 103,636 | | | | |
¥
|
26,546
|
| | | | | 26% | | |
收入成本
|
| | | | 8 | | | | | | 1,119 | | | | | | 981 | | | | | | 138 | | | | | | 14% | | |
毛利
|
| | | | 892 | | | | | | 129,063 | | | | | | 102,655 | | | | | | 26,408 | | | | | | 26% | | |
运营费用:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销售、一般和管理费用
|
| | | | 459 | | | | | | 66,487 | | | | | | 146,507 | | | | | | (73,225) | | | | | | (50%) | | |
营业收入(亏损)
|
| | |
|
409
|
| | | |
|
59,232
|
| | | |
|
(45,844)
|
| | | |
|
99,633
|
| | | |
|
(227%)
|
| |
其他收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | |
利息支出
|
| | | | (11) | | | | | | (1,524) | | | | | | (1,560) | | | | | | 36 | | | | | | (2%) | | |
外币损益,净额
|
| | | | (13) | | | | | | (1,820) | | | | | | (432) | | | | | | 5,407 | | | | | | | | |
净收益/(亏损)
|
| | | $ | 409 | | | | | ¥ | 59,232 | | | | | ¥ | (45,844) | | | | | ¥ | 105,076 | | | | | | (229%) | | |
调整后的EBITDA(1)
|
| | | $ | 483 | | | | | ¥ | 69,900 | | | | | ¥ | 9,228 | | | | | ¥ | 53,877 | | | | | | 584% | | |
| | |
截至3月31日的年度
|
| |||||||||||||||||||||||||||
(千)
|
| |
2022 ($)
|
| |
2022 (¥)
|
| |
2021 (¥)
|
| |
元零钱
|
| |
%更改
|
| |||||||||||||||
损益表信息 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入 | | | | $ | 1,851 | | | | | ¥ | 224,727 | | | | | ¥ | 212,000 | | | | | ¥ | 12,727 | | | | | | 6% | | |
收入成本。。。。。。。。。。。。。。。。。。。。。。。。
|
| | | | 21 | | | | | | 2,516 | | | | | | 25,146 | | | | | | (22,630) | | | | | | (90%) | | |
毛利
|
| | | | 1,830 | | | | | | 222,211 | | | | | | 186,854 | | | | | | 35,357 | | | | | | 19% | | |
运营费用:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销售、一般和管理费用
|
| | | | 2,570 | | | | | | 312,053 | | | | | | 214,608 | | | | | | 97,445 | | | | | | 45% | | |
(运营亏损)
|
| | | | (270) | | | | | | (89,842) | | | | | | (27,754) | | | | | | (62,088) | | | | | | 224% | | |
其他(费用)收入,净额
|
| | | | (34) | | | | | | (4,254) | | | | | | 5,380 | | | | | | (9,634) | | | | | | (179%) | | |
利息支出
|
| | | | (25) | | | | | | (2,984) | | | | | | (3,424) | | | | | | 440 | | | | | | (13%) | | |
其他(费用)收入合计,净额
|
| | | | (59) | | | | | | (7,238) | | | | | | 1,956 | | | | | | (9,194) | | | | | | (470%) | | |
净亏损
|
| | | $ | (799) | | | | | ¥ | (97,080) | | | | | ¥ | (25,798) | | | | | ¥ | (71,282) | | | | | | 276% | | |
调整后的EBITDA(1)
|
| | | $ | (41) | | | | | ¥ | (5,004) | | | | | ¥ | 84,045 | | | | | ¥ | (89,049) | | | | | | (106%) | | |
| | |
截至9月30日的六个月
|
| |||||||||||||||
(千)
|
| |
2022 ($)
|
| |
2022 (¥)
|
| |
2021 (¥)
|
| |||||||||
现金流量数据合并报表: | | | | | | | | | | | | | | | | | | | |
经营活动现金流:
|
| | | $ | 190 | | | | | ¥ | 27,432 | | | | | ¥ | 30,442 | | |
投资活动的现金流:
|
| | | $ | (53) | | | | | ¥ | (7,678) | | | | | ¥ | (7,392) | | |
融资活动的现金流:
|
| | | $ | (175) | | | | | ¥ | (25,304) | | | | | ¥ | (35,335) | | |
| | |
截至3月31日的年度
|
| |||||||||||||||
(千)
|
| |
2022 ($)
|
| |
2022 (¥)
|
| |
2021 (¥)
|
| |||||||||
现金流量数据合并报表: | | | | | | | | | | | | | | | | | | | |
经营活动现金流:
|
| | | $ | 655 | | | | | ¥ | 79,565 | | | | | ¥ | 2,043 | | |
投资活动的现金流:
|
| | | $ | (172) | | | | | ¥ | (20,841) | | | | | ¥ | — | | |
融资活动的现金流:
|
| | | $ | (495) | | | | | ¥ | (60,099) | | | | | ¥ | (12,554) | | |
| | |
截至2022年9月30日
|
| |||||||||||||||||||||||||||
以千为单位的日元
|
| |
应付款期限:
|
| |||||||||||||||||||||||||||
| | |
合计
|
| |
不到1年
|
| |
1个 - 3年
|
| |
4 - 5年
|
| |
5年以上
|
| |||||||||||||||
长期债务本金支付
|
| | | ¥ | 84,398 | | | | | ¥ | 8,380 | | | | | ¥ | 18,148 | | | | | ¥ | 14,453 | | | | | ¥ | 43,418 | | |
长期债务利息支付
|
| | | | 24,253 | | | | | | 2,651 | | | | | | 5,522 | | | | | | 4,804 | | | | | | 11,276 | | |
合计
|
| | | ¥ | 108,651 | | | | | ¥ | 11,032 | | | | | ¥ | 23,669 | | | | | ¥ | 19,256 | | | | | ¥ | 54,694 | | |
| | |
截至2022年3月31日
|
| |||||||||||||||||||||||||||
以千为单位的日元
|
| |
应付款期限:
|
| |||||||||||||||||||||||||||
| | |
合计
|
| |
不到1年
|
| |
1个 - 3年
|
| |
4 - 5年
|
| |
5年以上
|
| |||||||||||||||
长期债务本金支付
|
| | | ¥ | 85,511 | | | | | ¥ | 5,039 | | | | | ¥ | 18,026 | | | | | ¥ | 16,265 | | | | | ¥ | 46,181 | | |
长期债务利息支付
|
| | | | 25,323 | | | | | | 2,706 | | | | | | 5,390 | | | | | | 4,852 | | | | | | 12,375 | | |
合计
|
| | | ¥ | 110,834 | | | | | ¥ | 7,745 | | | | | ¥ | 23,416 | | | | | ¥ | 21,117 | | | | | ¥ | 58,556 | | |
| | |
收入百分比
|
| |||||||||
| | |
截至2009年3月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
客户A(1)
|
| | | | 100% | | | | | | — | | |
客户B(2)
|
| | | | — | | | | | | 51% | | |
客户C(1)
|
| | | | — | | | | | | 33% | | |
名称
|
| |
年龄
|
| |
我公司职位(S)
|
|
由野裕介 | | | 37 | | |
首席执行官兼董事
|
|
由美松下由美 | | | 40 | | | 首席财务官 | |
金泽隆 | | | 53 | | | 独立董事 | |
加藤隆志 | | | 37 | | | 独立董事 | |
Takeshi Todoroki | | | 38 | | | 独立董事 | |
TomotakHasumi* | | | 53 | | | 企业审计师 | |
Rimi Takahashi* | | | 31 | | | 企业审计师 | |
本口泰子* | | | 58 | | | 企业审计师 | |
(单位为千,
除外 类别人数) 董事和企业审计师类别 |
| |
合计金额
薪酬 |
| |
基本薪酬
|
| |
数量:
中的人员 类别 |
| |||||||||
执行董事(gyomu-shikko-torishimariyaku)(1)
|
| | | ¥ | 15,396 | | | | | ¥ | 15,396 | | | | | | 2 | | |
外部董事(2)
|
| | | ¥ | 720 | | | | | ¥ | 720 | | | | | | 3 | | |
外部公司审计师(3)
|
| | | ¥ | 2,520 | | | | | ¥ | 2,520 | | | | | | 3 | | |
发行名称
|
| |
发行日期
|
| |
过期日期
|
| |
行使价
(每股) |
| |
数量:
普通股 待批准(2) |
| ||||||||||||
第二系列
|
| | | | 06/26/2016 | | | | | | 06/26/2026 | | | | | ¥ | 19 | | | | | | 45,000 | | |
第三系列
|
| | | | 03/31/2017 | | | | | | 02/28/2027 | | | | | ¥ | 56 | | | | | | 9,000 | | |
第四系列(1)
|
| | | | 01/29/2021 | | | | | | 02/02/2031 | | | | | ¥ | 56 | | | | | | 1,146,000 | | |
第四系列(1)
|
| | | | 03/31/2021 | | | | | | 02/02/2031 | | | | | ¥ | 56 | | | | | | 873,000 | | |
名称
|
| |
授予日期
|
| |
开头
锻炼周期 |
| |
结束
锻炼周期 |
| |
练习
价格 (每股) |
| |
总数
股票期权 已批准 |
| |
总数
普通股 底层 股票期权(1) |
| ||||||||||||||||||
由野裕介
|
| | | | 03/31/2021 | | | | | | 02/03/2021 | | | | | | 02/02/2031 | | | | | ¥ | 56 | | | | | | 261 | | | | | | 783,000 | | |
津贺弘美
|
| | | | 06/26/2016 | | | | | | 06/27/2016 | | | | | | 06/26/2026 | | | | | ¥ | 19 | | | | | | 15 | | | | | | 45,000 | | |
津贺弘美
|
| | | | 03/31/2017 | | | | | | 04/01/2017 | | | | | | 02/28/2027 | | | | | ¥ | 56 | | | | | | 3 | | | | | | 9,000 | | |
津贺弘美
|
| | | | 02/03/2021 | | | | | | 02/03/2021 | | | | | | 02/02/2031 | | | | | ¥ | 56 | | | | | | 10 | | | | | | 30,000 | | |
受益人姓名
|
| |
普通股
实益拥有的 紧接在此之前的 产品(1) |
| |
普通股
实益拥有的 紧随其后 产品(1) |
| ||||||||||||||||||
|
个共享
|
| |
百分比
|
| |
个共享
|
| |
百分比
|
| ||||||||||||||
被任命的高管、董事和公司审计师:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
由野裕介(2)
|
| | | | 17,618,916 | | | | | | 84.8% | | | | | | 17,618,916 | | | | | | 74.8% | | |
{br]松原由美
|
| | | | | | | | | | * | | | | | | | | | | | | * | | |
金泽隆(3)
|
| | | | 57,000 | | | | | | * | | | | | | 57,000 | | | | | | * | | |
加藤隆志
|
| | | | __ | | | | | | * | | | | | | | | | | | | * | | |
Takeshi Todoroki
|
| | | | __ | | | | | | * | | | | | | | | | | | | * | | |
TomotakeHasumi
|
| | | | 45,000 | | | | | | * | | | | | | 45,000 | | | | | | * | | |
Rimi Takahashi
|
| | | | __ | | | | | | * | | | | | | | | | | | | * | | |
本口泰子
|
| | | | __ | | | | | | * | | | | | | | | | | | | * | | |
所有指定的高管、董事和公司审计师作为一个小组(8人)
|
| | | | 17,720,916 | | | | | | 85.3% | | | | | | 17,720,916 | | | | | | 75.2% | | |
5%或更多股东: | | | | | | | | | | | | | | | | | | | | | | | | | |
由野裕介(2)
|
| | | | 17,618,916 | | | | | | 84.8% | | | | | | 17,618,916 | | | | | | 74.8% | | |
Kayama Satsuki(4)
|
| | | | 1,480,000 | | | | | | 7.4% | | | | | | 1,480,000 | | | | | | 7.4% | | |
存取人或美国存托股份持有人
必须支付: |
| |
用于:
|
|
每100个美国存托凭证(或100个美国存托凭证的一部分)5美元(或更少) | | |
美国存托凭证的发行,包括因股份、权利或其他财产的分配而产生的发行
为取款目的取消美国存托凭证,包括存款协议终止的情况
|
|
每个美国存托股份0.05美元(或更少) | | | 对美国存托股份持有者的任何现金分配 | |
如果分发给您的证券是普通股,并且普通股已存放用于发行美国存托凭证,则应支付的费用相当于该费用 | | |
由托管人分配给美国存托股份持有人的分配给已存放证券(包括权利)持有人的证券的分配
|
|
每个日历年每个美国存托股份$0.05(或更少) | | | 托管服务 | |
注册费或转让费 | | |
当您存入或提取股票时,我们股票登记簿上的股票以托管人或其代理人的名义进行转让和登记
|
|
托管人的费用 | | |
有线(包括SWIFT)和传真传输(如果存款协议中明确规定)
将外币兑换成美元
|
|
美国存托凭证或托管人必须为任何美国存托凭证或普通股支付的税款和其他政府费用,如股票转让税、印花税或预扣税 | | | 根据需要 | |
托管人或其代理人为已交存证券支付的任何费用 | | | 根据需要 | |
承销商
|
| |
数量:
美国存托凭证 |
| |||
素数资本有限责任公司
|
| | | | [•] | | |
合计
|
| | | | 2,770,000 | | |
| | |
每股
|
| |
合计
没有 超额配售 选项 |
| |
合计
包含完整的 超额配售 选项 |
| |||||||||
公开发行价
|
| | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | |
承保折扣(1)
|
| | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | |
未扣除费用的收益给我们
|
| | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | |
说明
|
| |
金额
|
| |||
美国证券交易委员会注册费
|
| | | $ | 2,057 | | |
金融业监督管理机构备案费
|
| | | $ | 3,300 | | |
纳斯达克入场费和上市费
|
| | | $ | 50,000 | | |
会计和审计费用和费用
|
| | | $ | 300,000 | | |
律师费和开支
|
| | | $ | 1,500,000 | | |
承销商费用和实报实销费用
|
| | | $ | 250,000 | | |
打印费
|
| | | $ | 75,000 | | |
其他
|
| | | $ | 15,175 | | |
合计
|
| | | $ | 2,195,532 | | |
截至2022年3月31日和2021年3月31日及截至2021年3月31日的经审计综合财务报表
|
| |
第
页
|
| |||
独立注册会计师事务所报告
|
| | | | F-2 | | |
截至2022年和2021年3月31日的综合资产负债表
|
| | | | F-3 | | |
截至2022年和2021年3月31日止年度的合并损失表
|
| | | | F-4 | | |
截至2022年和2021年3月31日止年度的综合全面亏损报表
|
| | | | F-5 | | |
截至2022年3月31日的年度股东(亏损)权益合并报表和
2021 |
| | | | F-6 | | |
截至2022年和2021年3月31日止年度合并现金流量表
|
| | | | F-7 | | |
截至2022年和2021年3月31日的合并财务报表附注
|
| | | | F-8 | | |
截至2022年和2021年9月30日止六个月的未经审计简明综合财务报表
|
| |
第
页
|
| |||
截至2022年9月30日(未经审计)和2022年3月31日的简明综合资产负债表
|
| | | | F-28 | | |
截至2022年9月30日和2021年9月30日止六个月简明综合收益(亏损)表(未经审计)
|
| | | | F-29 | | |
截至2022年9月30日和2021年9月30日止六个月简明综合全面收益(亏损)报表(未经审计)
|
| | | | F-30 | | |
截至2022年和2021年9月30日止六个月股东权益(亏损)简明综合报表(未经审计)
|
| | | | F-31 | | |
截至2022年9月30日和2021年9月30日止六个月简明合并现金流量表(未经审计)
|
| | | | F-32 | | |
截至2022年9月30日和2021年9月30日止六个月简明合并财务报表附注(未经审计)
|
| | | | F-33 | | |
| | |
3月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
资产 | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | |
现金和现金等价物
|
| | | ¥ | 14,012 | | | | | ¥ | 15,378 | | |
应收贸易账款
|
| | | | 2,700 | | | | | | 10,700 | | |
应收消费税
|
| | | | — | | | | | | 5,310 | | |
其他应收款
|
| | | | 6,908 | | | | | | — | | |
预付薪酬资产
|
| | | | 4,533 | | | | | | 88,509 | | |
预付费用和其他流动资产
|
| | | | 2,026 | | | | | | 6,399 | | |
流动资产总额
|
| | | | 30,179 | | | | | | 126,296 | | |
财产和设备,净额
|
| | | | 34,160 | | | | | | 94 | | |
延期发售成本
|
| | | | 116,059 | | | | | | 65,978 | | |
其他资产
|
| | | | 2,412 | | | | | | 2,438 | | |
总资产
|
| | | ¥ | 182,810 | | | | | ¥ | 194,806 | | |
负债和股东(亏损)权益 | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
应付账款
|
| | | ¥ | 1,485 | | | | | ¥ | 4,185 | | |
应计费用和其他流动负债
|
| | | | 101,035 | | | | | | 37,087 | | |
应缴消费税
|
| | | | 2,347 | | | | | | 9,077 | | |
长期债务的当期部分,扣除债务发行成本
|
| | | | 4,970 | | | | | | 1,649 | | |
递延收入
|
| | | | 33,000 | | | | | | — | | |
流动负债总额
|
| | | | 142,837 | | | | | | 51,998 | | |
扣除债务发行成本后的长期债务,不包括当期债务
|
| | | | 79,474 | | | | | | 83,944 | | |
总负债
|
| | | | 222,311 | | | | | | 135,942 | | |
承付款和或有事项(附注5) | | | | | | | | | | | | | |
股东(亏损)权益: | | | | | | | | | | | | | |
普通股:截至2022年3月31日和2021年3月31日,授权股份8000万股,已发行和已发行股份2004000股
|
| | | | 136,636 | | | | | | 136,636 | | |
新增实收资本
|
| | | | 337,299 | | | | | | 337,299 | | |
累计赤字
|
| | | | (511,908) | | | | | | (414,828) | | |
累计其他综合损失
|
| | | | (1,528) | | | | | | (243) | | |
股东(亏损)权益总额
|
| | | | (39,501) | | | | | | 58,864 | | |
总负债和股东(亏损)权益
|
| | | ¥ | 182,810 | | | | | ¥ | 194,806 | | |
| | |
截至2013年3月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
收入
|
| | | ¥ | 224,727 | | | | | ¥ | 212,000 | | |
收入成本
|
| | | | 2,516 | | | | | | 25,146 | | |
毛利
|
| | | | 222,211 | | | | | | 186,854 | | |
运营费用: | | | | | | | | | | | | | |
销售、一般和管理费用
|
| | | | 312,053 | | | | | | 214,608 | | |
运营亏损
|
| | | | (89,842) | | | | | | (27,754) | | |
其他(费用)收入: | | | | | | | | | | | | | |
其他收入
|
| | | | 541 | | | | | | 5,971 | | |
利息支出
|
| | | | (2,984) | | | | | | (3,424) | | |
外币损失,净额
|
| | | | (4,795) | | | | | | (591) | | |
其他(费用)收入合计,净额
|
| | | | (7,238) | | | | | | 1,956 | | |
净亏损
|
| | | ¥ | (97,080) | | | | | ¥ | (25,798) | | |
普通股股东应占每股净亏损,基本亏损和摊薄亏损
|
| | | ¥ | (4.85) | | | | | ¥ | (1.29) | | |
加权平均流通股用于计算每股净亏损,基本
和稀释 |
| | | | 20,004,000 | | | | | | 20,004,000 | | |
| | |
截至2013年3月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
净亏损
|
| | | ¥ | (97,080) | | | | | ¥ | (25,798) | | |
外币折算调整,税后净额
|
| | | | (1,285) | | | | | | (243) | | |
全面亏损
|
| | | ¥ | (98,365) | | | | | ¥ | (26,041) | | |
| | |
普通股
|
| |
额外的
实收 大写 |
| |
累计
赤字 |
| |
累计
其他 综合 亏损 |
| |
合计
股东的 (赤字)股权 |
| |||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||
平衡,2020年3月31日
|
| | | | 20,004,000 | | | | | ¥ | 136,636 | | | | | ¥ | 129,270 | | | | | ¥ | (389,030) | | | | | ¥ | — | | | | | ¥ | (123,124) | | |
关联方收据
|
| | | | — | | | | | | — | | | | | | 6,129 | | | | | | — | | | | | | — | | | | | | 6,129 | | |
基于股份的薪酬
|
| | | | — | | | | | | — | | | | | | 201,900 | | | | | | — | | | | | | — | | | | | | 201,900 | | |
外币折算调整,税后净额
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (243) | | | | | | (243) | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | (25,798) | | | | | | — | | | | | | (25,798) | | |
Balance,2021年3月31日
|
| | | | 20,004,000 | | | | | | 136,636 | | | | | | 337,299 | | | | | | (414,828) | | | | | | (243) | | | | | | 58,864 | | |
外币折算调整,税后净额
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,285) | | | | | | (1,285) | | |
净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | (97,080) | | | | | | — | | | | | | (97,080) | | |
Balance,2022年3月31日
|
| | | | 20,004,000 | | | | | ¥ | 136,636 | | | | | ¥ | 337,299 | | | | | ¥ | (511,908) | | | | | ¥ | (1,528) | | | | | ¥ | (39,501) | | |
| | |
截至2013年3月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
净亏损
|
| | | ¥ | (97,080) | | | | | ¥ | (25,798) | | |
将净亏损与经营活动提供的现金净额进行调整:
|
| | | | | | | | | | | | |
折旧和摊销
|
| | | | 862 | | | | | | 115 | | |
债务发行成本摊销
|
| | | | 69 | | | | | | 68 | | |
基于股份的薪酬费用
|
| | | | 83,976 | | | | | | 111,684 | | |
经营性资产和负债的变化:
|
| | | | | | | | | | | | |
应收贸易账款
|
| | | | 8,000 | | | | | | (9,614) | | |
应收消费税
|
| | | | 5,310 | | | | | | 5,206 | | |
其他应收款
|
| | | | (6,908) | | | | | | — | | |
延期合同成本
|
| | | | — | | | | | | 17,617 | | |
预付费用和其他流动资产
|
| | | | 4,386 | | | | | | 2,848 | | |
应付账款
|
| | | | (2,700) | | | | | | — | | |
因关联方原因
|
| | | | — | | | | | | (1,413) | | |
应计费用和其他流动负债
|
| | | | 57,338 | | | | | | 13,420 | | |
应缴消费税
|
| | | | (6,730) | | | | | | 9,077 | | |
递延收入
|
| | | | 33,000 | | | | | | (106,919) | | |
收到的押金
|
| | | | — | | | | | | (16,760) | | |
其他
|
| | | | 42 | | | | | | 2,512 | | |
经营活动提供的现金净额
|
| | | | 79,565 | | | | | | 2,043 | | |
投资活动现金流: | | | | | | | | | | | | | |
购置房产和设备
|
| | | | (20,841) | | | | | | — | | |
用于投资活动的现金净额
|
| | | | (20,841) | | | | | | — | | |
融资活动的现金流: | | | | | | | | | | | | | |
股票期权发行收益
|
| | | | — | | | | | | 1,707 | | |
长期债务收益
|
| | | | 500 | | | | | | 25,000 | | |
偿还长期债务
|
| | | | (1,718) | | | | | | (1,619) | | |
关联方收据
|
| | | | — | | | | | | 6,129 | | |
延期发行费用的支付
|
| | | | (58,881) | | | | | | (43,771) | | |
用于融资活动的现金净额
|
| | | | (60,099) | | | | | | (12,554) | | |
汇率变动对现金及现金等价物的影响
|
| | | | 9 | | | | | | (173) | | |
现金和现金等价物净减少
|
| | | | (1,366) | | | | | | (10,684) | | |
现金和现金等价物 | | | | | | | | | | | | | |
年初
|
| | | | 15,378 | | | | | | 26,062 | | |
年终
|
| | | ¥ | 14,012 | | | | | ¥ | 15,378 | | |
现金流量信息补充披露: | | | | | | | | | | | | | |
支付利息的现金
|
| | | ¥ | 2,919 | | | | | ¥ | 3,362 | | |
缴纳所得税的现金
|
| | | ¥ | — | | | | | ¥ | — | | |
非现金投融资活动: | | | | | | | | | | | | | |
购置计入应计费用的财产和设备
|
| | | ¥ | 14,087 | | | | | ¥ | — | | |
应计发售成本
|
| | | ¥ | 4,400 | | | | | ¥ | 13,200 | | |
| | |
百分比:
收入 |
| |||||||||
| | |
截至2009年3月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
客户A
|
| | | | 100% | | | | | | — | | |
客户B
|
| | | | — | | | | | | 51% | | |
客户C
|
| | | | — | | | | | | 33% | | |
| | |
以千为单位的日元
|
| |||||||||
| | |
截至2009年3月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
收入来源: | | | | | | | | | | | | | |
耐用品垂直
|
| | | ¥ | 224,727 | | | | | ¥ | 85,000 | | |
垂直商业医疗保健
|
| | | | — | | | | | | 107,000 | | |
系统开发
|
| | | | — | | | | | | 20,000 | | |
总收入
|
| | | ¥ | 224,727 | | | | | ¥ | 212,000 | | |
| | |
以千为单位的日元
|
| |||||||||
| | |
截至2009年3月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
年初余额
|
| | | ¥ | — | | | | | ¥ | 106,919 | | |
收入收入
|
| | | | — | | | | | | (106,919) | | |
递延收入
|
| | | | 33,000 | | | | | | — | | |
余额,年终
|
| | | ¥ | 33,000 | | | | | ¥ | — | | |
| | |
以千为单位的日元
|
| |||||||||
| | |
3月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
大写软件
|
| | | ¥ | 34,928 | | | | | ¥ | — | | |
台计算机
|
| | | | 999 | | | | | | 999 | | |
家具和固定装置
|
| | | | 632 | | | | | | 632 | | |
总资产和设备
|
| | | | 36,559 | | | | | | 1,631 | | |
减去:累计折旧和摊销
|
| | | | (2,399) | | | | | | (1,537) | | |
财产和设备合计,净额
|
| | | ¥ | 34,160 | | | | | ¥ | 94 | | |
| 级别1: | | | 对于相同的资产或负债,使用活跃市场中未调整的报价确定。 | |
| 二级: | | | 使用直接或间接可观察到的第1级报价以外的其他投入进行估算。 | |
| 级别3: | | | 使用对资产或负债的公允价值有重大影响的不可观察的输入进行估计。 | |
| | | | | | | | |
以千为单位的日元
|
| |||||||||
| | | | | | | | |
3月31日
|
| |||||||||
| | |
利率
|
| |
到期日
|
| |
2022
|
| |
2021
|
| ||||||
修改后的日本金融公司定期贷款
|
| |
0.36%至1.26%
|
| |
2026年8月31日
|
| | | ¥ | 15,500 | | | | | ¥ | — | | |
与日本金融公司的定期贷款。
|
| |
0.90%至8.55%
|
| |
2026年8月31日
|
| | | | — | | | | | | 15,000 | | |
与Resona Bank,Limited的定期贷款
|
| |
0.00%至1.20%
|
| |
2030年11月30日
|
| | | | 25,000 | | | | | | 25,000 | | |
印度国家银行房地产金融有限公司定期贷款。
|
| |
6.00%
|
| |
2037年9月5日
|
| | | | 45,011 | | | | | | 46,729 | | |
长期债务总额
|
| | | | | | | | | | 85,511 | | | | | | 86,729 | | |
减去:未摊销债务发行成本
|
| | | | | | | | | | (1,067) | | | | | | (1,136) | | |
小计
|
| | | | | | | | | | 84,444 | | | | | | 85,593 | | |
长期债务的当期部分,扣除债务发行成本
|
| | | | | | | | | | (4,970) | | | | | | (1,649) | | |
不包括当期部分的长期债务,扣除
债务发行成本 |
| | | | | | | | | ¥ | 79,474 | | | | | ¥ | 83,944 | | |
| | |
(日元千元)
|
| |||
2023
|
| | | ¥ | 5,039 | | |
2024
|
| | | | 8,950 | | |
2025
|
| | | | 9,076 | | |
2026
|
| | | | 9,203 | | |
2027
|
| | | | 7,062 | | |
之后
|
| | | | 46,181 | | |
合计
|
| | | ¥ | 85,511 | | |
|
期权的预期寿命
|
| |
10年
|
|
|
预期波动性
|
| |
60.0%
|
|
|
无风险利率
|
| |
1.2% – 1.7%
|
|
|
预期股息收益率
|
| |
—
|
|
|
股票期权加权平均授予日公允价值
|
| |
¥72
|
|
| | | | | | | | |
日元
|
| |
年
|
| |
数千
共 日元 |
| |||||||||
| | |
股份数量
|
| |
加权-
平均 练习 价格 |
| |
加权-
平均 剩余 合同 术语 |
| |
聚合
固有的 值 |
| ||||||||||||
截至2020年4月1日的杰出表现
|
| | | | 54,000 | | | | | ¥ | 25 | | | | | | 6.4 | | | | | ¥ | — | | |
已批准
|
| | | | 2,019,000 | | | | | | 56 | | | | | | | | | | | | — | | |
锻炼
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | |
被没收
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | |
截至2021年3月31日的杰出表现
|
| | | | 2,073,000 | | | | | | 55 | | | | | | | | | | | | — | | |
已批准
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | |
锻炼
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | |
被没收
|
| | | | — | | | | | | — | | | | | | 9.7 | | | | | | — | | |
截至2022年3月31日
|
| | | | 2,073,000 | | | | | | 55 | | | | | | 8.7 | | | | | | 183,497 | | |
自2022年3月31日起可行使
|
| | | | 2,019,000 | | | | | ¥ | 56 | | | | | | 8.8 | | | | | ¥ | 177,073 | | |
| | |
日元(千),不包括股票和
每股数据 |
| |||||||||
| | |
截至2009年3月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
分子: | | | | | | | | | | | | | |
净亏损
|
| | | ¥ | (97,080) | | | | | ¥ | (25,798) | | |
分母: | | | | | | | | | | | | | |
加权平均已发行普通股用于计算每股净亏损
基本股份和稀释股份 |
| | | | 20,004,000 | | | | | | 20,004,000 | | |
每股基本和摊薄净亏损
|
| | | ¥ | (4.85) | | | | | ¥ | (1.29) | | |
| | |
3月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
第二系列和第三系列未偿还股票期权
|
| | | | 54,000 | | | | | | 54,000 | | |
第4系列未偿还股票期权
|
| | | | 2,019,000 | | | | | | 2,019,000 | | |
潜在稀释股份总数
|
| | | | 2,073,000 | | | | | | 2,073,000 | | |
| | |
以千为单位的日元
|
| |||||||||
| | |
截至2009年3月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
日本
|
| | | ¥ | (80,543) | | | | | ¥ | (11,355) | | |
新加坡
|
| | | | (16,537) | | | | | | (14,443) | | |
所得税前亏损
|
| | | ¥ | (97,080) | | | | | ¥ | (25,798) | | |
| | |
以千为单位的日元
|
| |||||||||
| | |
截至2009年3月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
法定税率的所得税优惠
|
| | | ¥ | (33,580) | | | | | ¥ | (8,923) | | |
因以下原因增加(减少)的税收: | | | | | | | | | | | | | |
不可扣除的股份薪酬费用
|
| | | | 29,047 | | | | | | 38,631 | | |
延期发售成本
|
| | | | (17,323) | | | | | | (19,707) | | |
估值免税额变动
|
| | | | 15,982 | | | | | | (15,139) | | |
外币汇率差异
|
| | | | 2,844 | | | | | | 2,541 | | |
不允许的损失
|
| | | | 2,748 | | | | | | 2,455 | | |
其他
|
| | | | 282 | | | | | | 142 | | |
所得税费用
|
| | | ¥ | — | | | | | ¥ | — | | |
| | |
日圆(千)年3月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
净营业亏损结转
|
| | | ¥ | 135,400 | | | | | ¥ | 118,693 | | |
其他
|
| | | | 2,223 | | | | | | 175 | | |
递延税金资产总额。。
|
| | | | 137,623 | | | | | | 118,868 | | |
递延纳税义务: | | | | | | | | | | | | | |
债务发行成本
|
| | | | (369) | | | | | | (393) | | |
其他应收款
|
| | | | (2,274) | | | | | | — | | |
大写软件
|
| | | | (1,011) | | | | | | — | | |
其他
|
| | | | (362) | | | | | | (850) | | |
递延纳税负债总额
|
| | | | (4,016) | | | | | | (1,243) | | |
减去:估值免税额
|
| | | | (133,607) | | | | | | (117,625) | | |
递延税金净资产
|
| | | ¥ | — | | | | | ¥ | — | | |
| | |
以千为单位的日元
|
| |||||||||
| | |
截至2009年3月31日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
年初的估值津贴
|
| | | ¥ | 117,625 | | | | | ¥ | 117,527 | | |
附加(扣减)
|
| | | | 15,982 | | | | | | (15,139) | | |
法定税率变动
|
| | | | — | | | | | | 15,237 | | |
年终估值津贴
|
| | | ¥ | 133,607 | | | | | ¥ | 117,625 | | |
截至3月31日的年份
|
| |
以千为单位的日元
|
| |||
2023年至2026年
|
| | | ¥ | 97,223 | | |
2027至2030年间
|
| | | | 245,922 | | |
2031年及以后
|
| | | |
48,297
|
| |
合计
|
| | |
¥
|
391,442
|
| |
| | |
日圆(千)年3月31日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
应计薪酬
|
| | | ¥ | 2,737 | | | | | ¥ | 8,706 | | |
应计发售成本
|
| | | | 4,400 | | | | | | 13,200 | | |
应计审计费用
|
| | | | 50,188 | | | | | | 6,090 | | |
应计专业费用
|
| | | | 19,273 | | | | | | 3,443 | | |
预提应付税款
|
| | | | 2,435 | | | | | | 2,447 | | |
应计购置的财产和设备
|
| | | | 14,087 | | | | | | — | | |
其他应计费用和流动负债
|
| | | | 7,915 | | | | | | 3,201 | | |
合计
|
| | | ¥ | 101,035 | | | | | ¥ | 37,087 | | |
| | |
9月30日
2022 |
| |
3月31日
2022 |
| ||||||
| | |
(未经审计)
|
| | | | | | | |||
资产 | | | | | | | | | | | | | |
流动资产: | | | | | | | | | | | | | |
现金和现金等价物
|
| | | ¥ | 8,620 | | | | | ¥ | 14,012 | | |
应收贸易账款
|
| | | | ― | | | | | | 2,700 | | |
其他应收款
|
| | | | ― | | | | | | 6,908 | | |
预付薪酬资产
|
| | | | 472 | | | | | | 4,533 | | |
预付费用和其他流动资产
|
| | | | 16,180 | | | | | | 2,026 | | |
流动资产总额
|
| | | | 25,272 | | | | | | 30,179 | | |
财产和设备,净额
|
| | | | 38,575 | | | | | | 34,160 | | |
延期发售成本
|
| | | | 140,250 | | | | | | 116,059 | | |
其他资产
|
| | | | 2,354 | | | | | | 2,412 | | |
总资产
|
| | | ¥ | 206,451 | | | | | ¥ | 182,810 | | |
负债和股东权益(赤字) | | | | | | | | | | | | | |
流动负债: | | | | | | | | | | | | | |
应付账款
|
| | | ¥ | 1,485 | | | | | ¥ | 1,485 | | |
应计费用和其他流动负债
|
| | | | 69,947 | | | | | | 101,035 | | |
应缴消费税
|
| | | | ― | | | | | | 2,347 | | |
长期债务的当期部分,扣除债务发行成本
|
| | | | 8,311 | | | | | | 4,970 | | |
递延收入
|
| | | | 33,000 | | | | | | 33,000 | | |
流动负债总额
|
| | | | 112,743 | | | | | | 142,837 | | |
扣除债务发行成本后的长期债务,不包括当期债务
|
| | | | 75,055 | | | | | | 79,474 | | |
总负债
|
| | | | 187,798 | | | | | | 222,311 | | |
承付款和或有事项(附注5) | | | | | | | | | | | | | |
股东权益(亏损):
|
| | | | | | | | | | | | |
普通股:截至2022年9月30日和3月31日,授权股份8,000万股,已发行和已发行股份20,004,000股
|
| | | | 136,636 | | | | | | 136,636 | | |
新增实收资本
|
| | | | 337,299 | | | | | | 337,299 | | |
累计赤字
|
| | | | (452,677) | | | | | | (511,909) | | |
累计其他综合损失
|
| | | | (2,605) | | | | | | (1,528) | | |
股东权益总额(亏损)
|
| | |
|
18,653
|
| | | |
|
(39,501)
|
| |
总负债和股东权益(赤字)
|
| | | ¥ | 206,451 | | | | | ¥ | 182,810 | | |
| | |
截至9月30日的6个月
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
收入
|
| | | ¥ | 130,182 | | | | | ¥ | 103,636 | | |
收入成本
|
| | | | 1,119 | | | | | | 981 | | |
毛利
|
| | | | 129,063 | | | | | | 102,655 | | |
运营费用: | | | | | | | | | | | | | |
销售、一般和管理费用
|
| | | | 66,487 | | | | | | 146,507 | | |
营业收入(亏损)
|
| | | | 62,576 | | | | | | (43,852) | | |
其他收入(费用): | | | | | | | | | | | | | |
利息支出
|
| | | | (1,524) | | | | | | (1,560) | | |
其他收入(费用),净额
|
| | | | (1,820) | | | | | | (432) | | |
所得税前收入(亏损)
|
| | | | 59,232 | | | | | | (45,844) | | |
所得税费用
|
| | | | ― | | | | | | ― | | |
净收益(亏损)
|
| | | ¥ | 59,232 | | | | | ¥ | (45,844) | | |
普通股股东每股净收益(亏损) - Basic
|
| | | ¥ | 2.96 | | | | | ¥ | (2.29) | | |
加权平均流通股用于计算每股净收益(亏损) - 基本股和摊薄股
|
| | | | 20,004,000 | | | | | | 20,004,000 | | |
假设稀释,普通股股东 - 每股净收益(亏损)
|
| | | ¥ | 2.79 | | | | | ¥ | (2.29) | | |
加权平均流通股用于计算每股净收益(亏损) - 假设稀释
|
| | | | 21,222,348 | | | | | | 20,004,000 | | |
| | |
以千为单位的日元
|
| |||||||||
| | |
截至6个月的时间
9月30日 |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
净收益(亏损)
|
| | | ¥ | 59,232 | | | | | ¥ | (45,844) | | |
外币折算调整,税后净额
|
| | | | (1,078) | | | | | | (475) | | |
综合收益(亏损)
|
| | | ¥ | 58,154 | | | | | ¥ | (46,319) | | |
| | |
库存类别
|
| |
额外的
实收 大写 |
| |
累计
赤字 |
| |
累计
其他 综合 亏损 |
| |
合计
股东的 权益 |
| |||||||||||||||||||||
|
普通股
|
| |||||||||||||||||||||||||||||||||||
|
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||||
Balance,2021年3月31日
|
| | | | 20,004,000 | | | | | ¥ | 136,636 | | | | | ¥ | 337,299 | | | | | ¥ | (414,828) | | | | | ¥ | (243) | | | | | ¥ | 58,864 | | |
外币折算调整,税后净额
|
| | | | ― | | | | | | ― | | | | | | ― | | | | | | ― | | | | | | (475) | | | | | | (475) | | |
净亏损
|
| | | | ― | | | | | | ― | | | | | | ― | | | | | | (45,844) | | | | | | ― | | | | | | (45,844) | | |
Balance,2021年9月30日
|
| | | | 20,004,000 | | | | | ¥ | 136,636 | | | | | ¥ | 337,299 | | | | | ¥ | (460,672) | | | | | ¥ | (718) | | | | | ¥ | 12,545 | | |
Balance,2022年3月31日
|
| | | | 20,004,000 | | | | | ¥ | 136,636 | | | | | ¥ | 337,299 | | | | | ¥ | (511,909) | | | | | ¥ | (1,528) | | | | | ¥ | (39,502) | | |
外币折算调整,税后净额
|
| | | | ― | | | | | | ― | | | | | | ― | | | | | | ― | | | | | | (1,077) | | | | | | (1,077) | | |
净收益/(亏损)
|
| | | | ― | | | | | | ― | | | | | | ― | | | | | | 59,232 | | | | | | ― | | | | | | 59,232 | | |
Balance,2022年9月30日
|
| | | | 20,004,000 | | | | | ¥ | 136,636 | | | | | ¥ | 337,299 | | | | | ¥ | (452,677) | | | | | ¥ | (2,605) | | | | | ¥ | 18,653 | | |
| | |
截至6个月的时间
9月30日 |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
净收益(亏损)
|
| | | ¥ | 59,232 | | | | | ¥ | (45,844) | | |
将净收益(亏损)与经营活动提供的现金净额进行调整:
|
| | | | | | | | | | | | |
折旧和摊销
|
| | | | 3,263 | | | | | | 148 | | |
债务发行成本摊销
|
| | | | 35 | | | | | | 35 | | |
基于股份的薪酬费用
|
| | | | 4,061 | | | | | | 52,932 | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | |
应收贸易账款
|
| | | | 2,700 | | | | | | 10,700 | | |
其他应收款项
|
| | | | 6,908 | | | | | | ― | | |
预付费用和其他流动资产
|
| | | | (14,203) | | | | | | 944 | | |
其他资产
|
| | | | 52 | | | | | | ― | | |
应付账款
|
| | | | ― | | | | | | 407 | | |
应计费用和其他流动负债
|
| | | | (32,269) | | | | | | 15,996 | | |
应缴消费税
|
| | | | (2,347) | | | | | | (5,145) | | |
其他
|
| | | | ― | | | | | | 269 | | |
经营活动提供的现金净额
|
| | | | 27,432 | | | | | | 30,442 | | |
投资活动现金流: | | | | | | | | | | | | | |
购置房产和设备
|
| | | | (7,678) | | | | | | (7,392) | | |
用于投资活动的现金净额
|
| | | | (7,678) | | | | | | (7,392) | | |
融资活动的现金流: | | | | | | | | | | | | | |
长期债务收益
|
| | | | ― | | | | | | 500 | | |
偿还长期债务
|
| | | | (1,113) | | | | | | (835) | | |
支付发售费用
|
| | | | (24,191) | | | | | | (35,000) | | |
用于融资活动的现金净额
|
| | | | (25,304) | | | | | | (35,335) | | |
汇率变动对现金、现金等价物和限制性CA的影响
|
| | | | 158 | | | | | | 73 | | |
现金、现金等价物和受限现金净减少
|
| | | | (5,392) | | | | | | (12,212) | | |
现金、现金等价物和受限现金 | | | | | | | | | | | | | |
年初
|
| | | | 14,012 | | | | | | 15,378 | | |
年终
|
| | | ¥ | 8,620 | | | | | ¥ | 3,166 | | |
现金流量信息补充披露: | | | | | | | | | | | | | |
支付利息的现金
|
| | | ¥ | 1,524 | | | | | ¥ | ― | | |
非现金投融资活动: | | | | | | | | | | | | | |
应计发售成本
|
| | | ¥ | ― | | | | | ¥ | 7,691 | | |
购置计入应计费用的财产和设备
|
| | | ¥ | 319 | | | | | ¥ | ― | | |
| | |
以千为单位的日元
|
| |||||||||
| | |
9月30日
2022 |
| |
3月31日
2022 |
| ||||||
大写软件
|
| | | ¥ | 42,606 | | | | | ¥ | 34,928 | | |
台计算机
|
| | | | 999 | | | | | | 999 | | |
家具和固定装置
|
| | | | 632 | | | | | | 632 | | |
总资产和设备
|
| | | | 44,237 | | | | | | 36,559 | | |
减去:累计折旧
|
| | | | (5,662) | | | | | | (2,399) | | |
财产和设备合计,净额
|
| | | ¥ | 38,575 | | | | | ¥ | 34,160 | | |
| | |
利率
|
| |
到期日
|
| |
以千为单位的日元
|
| |||||||||
| | |
9月30日
|
| |
3月31日
|
| ||||||||||||
| | |
2022
|
| |
2022
|
| ||||||||||||
修改后的日本金融公司定期贷款
|
| |
0.36%至1.26%
|
| |
2026年8月31日
|
| | | ¥ | 15,275 | | | | | ¥ | 15,500 | | |
与Resona Bank,Limited的定期贷款
|
| |
0.00%至1.20%
|
| |
2030年11月30日
|
| | | | 25,000 | | | | | | 25,000 | | |
印度国家银行房地产金融有限公司定期贷款。
|
| |
6.00%
|
| |
2037年9月5日
|
| | | | 44,123 | | | | | | 45,011 | | |
长期债务总额
|
| | | | | | | | | | 84,398 | | | | | | 85,511 | | |
更低的未摊销债务发行成本
|
| | | | | | | | | | (1,032) | | | | | | (1,067) | | |
小计
|
| | | | | | | | | | 83,366 | | | | | | 84,444 | | |
长期债务的当期部分,扣除债务发行成本
|
| | | | | | | | | | (8,311) | | | | | | (4,970) | | |
不包括当期部分的长期债务,净额
债券发行成本的 |
| | | | | | | | | ¥ | 75,055 | | | | | ¥ | 79,474 | | |
截至2013年3月31日的一年:
|
| |
(日元千元)
|
| |||
2022(余数)
|
| | | ¥ | 3,926 | | |
2023
|
| | | | 8,950 | | |
2024
|
| | | | 9,076 | | |
2025
|
| | | | 9,203 | | |
2026
|
| | | | 7,062 | | |
之后
|
| | | | 46,181 | | |
合计
|
| | | ¥ | 84,398 | | |
| | |
日元(千元),不包括股票
和每股数据 |
| |||||||||
| | |
截至9月30日的6个月
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
基本: | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | |
净收益(亏损)
|
| | | ¥ | 59,232 | | | | | ¥ | (45,844) | | |
分母: | | | | | | | | | | | | | |
用于计算净收入的加权平均已发行普通股
每股 (亏损) |
| | | | 20,004,000 | | | | | | 20,004,000 | | |
每股基本净收益(亏损)
|
| | | ¥ | 2.96 | | | | | ¥ | (2.29) | | |
假设稀释: | | | | | | | | | | | | | |
分子: | | | | | | | | | | | | | |
净收益(亏损)
|
| | | ¥ | 59,232 | | | | | ¥ | (45,844) | | |
分母: | | | | | | | | | | | | | |
用于计算每股净收益(亏损)的加权平均已发行普通股
|
| | | | 20,004,000 | | | | | | 20,004,000 | | |
可发行稀释证券的 - 股票期权计划
|
| | | | 1,218,348 | | | | | | — | | |
总加权平均稀释后流通股
|
| | | | 21,222,348 | | | | | | 20,004,000 | | |
稀释后每股净收益(亏损)
|
| | | ¥ | 2.79 | | | | | ¥ | (2.29) | | |
| | |
9月30日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
第二系列和第三系列未偿还股票期权
|
| | | | 54,000 | | | | | | 54,000 | | |
第4系列未偿还股票期权
|
| | | | — | | | | | | 2,019,000 | | |
潜在稀释股份总数
|
| | | | 54,000 | | | | | | 2,073,000 | | |
| | |
以千为单位的日元
|
| |||||||||
| | |
9月30日
2022 |
| |
3月31日
2022 |
| ||||||
应计薪酬
|
| | | | 2,577 | | | | | ¥ | 2,737 | | |
应计发售成本
|
| | | | — | | | | | | 4,400 | | |
应计审计费用
|
| | | | 24,039 | | | | | | 50,188 | | |
应计专业费用
|
| | | | 22,004 | | | | | | 19,273 | | |
应缴预提税金
|
| | | | 2,850 | | | | | | 2,435 | | |
应计购置的财产和设备
|
| | | | 18,477 | | | | | | 14,087 | | |
其他应计费用和流动负债
|
| | | | | | | | | | 7,915 | | |
合计
|
| | | ¥ | 69,947 | | | | | ¥ | 101,035 | | |
| | |
常见的
个共享 受益 拥有 在此之前 提供服务 |
| |
百分比
所有权 在此之前 提供服务 |
| |
最大
数量: 共享到 为 售出 |
| |
常见的
个共享 拥有 在此之后 提供服务 |
| |
百分比
所有权 在此之后 提供服务 |
| |||||||||||||||
出售股东 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
理查德·肖菲尔斯私人有限公司LTD.(1)
|
| | | | 980,000 | | | | | | 4.9% | | | | | | 980,000 | | | | | | — | | | | | | — | | |
Afulil Pte.LTD.(1)
|
| | | | 500,000 | | | | | | 2.5% | | | | | | 500,000 | | | | | | — | | | | | | — | | |
|
展品
编号 |
| |
说明
|
|
| 1.1** | | | 承保协议格式 | |
| 3.1* | | |
注册人注册章程(英译)
|
|
| 4.1* | | |
登记人、托管人以及根据其发行的美国存托凭证的持有人和持有人之间的存托协议格式
|
|
| 4.2* | | |
注册人的美国存托凭证样本(作为附件A包含在附件4.1中)
|
|
| 5.1* | | |
Todoroki律师事务所对登记普通股有效性的意见
|
|
| 10.1* | | |
注册人与Paygene有限公司的代理协议,日期为2021年4月1日(英文翻译)
|
|
| 10.2* | | |
注册人与Paygene有限公司的修订备忘录,日期为2021年12月22日(英文版)
|
|
| 10.3* | | |
注册人与博肯股份有限公司于2022年5月27日签订的代理协议(英文译文)
|
|
| 10.4* | | |
注册人与Connect Plus有限公司于2022年5月30日签订的代理协议(英文版)
|
|
| 10.5* | | |
注册人与Y‘s,Inc.于2022年5月30日签订的代理协议(英文翻译)
|
|
| 21.1* | | |
注册方子公司名单
|
|
| 23.1* | | |
BF BorgersCPA PC,独立注册会计师事务所同意
|
|
| 23.2* | | |
Todoroki律师事务所同意(见附件5.1)
|
|
| 24.1* | | |
授权书(包括在签名页上)
|
|
| 99.1* | | |
根据表格20-F第8.A.4项提出的弃权和申述请求
|
|
| 107* | | |
备案费表
|
|
| | | | 保修公司 | | ||||||
| | | | 发信人: | | |
/S/顺野裕介
|
| |||
| | | | | | | 名称: | | | 由野裕介 | |
| | | | | | | 标题: | | | 首席执行官 | |
|
签名
|
| |
标题
|
| |
日期
|
|
|
/S/顺野裕介
由野裕介
|
| |
首席执行官兼董事
(首席执行官) |
| |
2023年6月2日
|
|
|
/S/松原由美
由美松下由美
|
| |
首席财务官 (首席财务会计官) |
| |
2023年6月2日
|
|
|
/S/金泽隆
金泽隆
|
| | 董事 | | |
2023年6月2日
|
|
|
/S/加藤隆
加藤隆志
|
| | 董事 | | |
2023年6月2日
|
|
|
/S/Takeshi Todoroki
Takeshi Todoroki
|
| | 董事 | | |
2023年6月2日
|
|
| | | | 科奇全球公司。 | | ||||||
| | | | 发信人: | | |
/S/Colleen A.de Vries
|
| |||
| | | | | | | 名称: | | | Colleen A.de Vries | |
| | | | | | | 标题: | | | 代表科锐环球股份有限公司的总裁副总 | |