|
Japan
|
| |
7380
|
| |
Not Applicable
|
|
|
(國家或其他公司司法管轄區或
organization) |
| |
(主要標準行業分類
Code Number) |
| |
(I.R.S. Employer
Identification No.) |
|
|
Daniel K. Donahue
Greenberg Traurig, LLP 18565 Jamboree Road, Suite 500 Irvine, California 92612 Tel: (949) 732-6557 |
| |
Koji Ishikawa
Greenberg Traurig東京律師事務所 明治安田誠美大廈,21層 2-1-1 Marunouchi, Chiyoda-ku Tokyo 100-0005, Japan Tel: +81(0)3-4510-2200 |
| |
Lawrence Venick
Loeb & Loeb LLP 345 Park Avenue New York, New York 10154 Tel: (212) 407-4000 |
|
| | |
Page
|
| |||
有關前瞻性陳述的警示説明
|
| | | | iv | | |
PROSPECTUS SUMMARY
|
| | | | 1 | | |
THE OFFERING
|
| | | | 9 | | |
RISK FACTORS
|
| | | | 13 | | |
USE OF PROCEEDS
|
| | | | 32 | | |
DIVIDEND POLICY
|
| | | | 33 | | |
CAPITALIZATION
|
| | | | 34 | | |
DILUTION
|
| | | | 35 | | |
精選合併財務信息和經營數據
|
| | | | 37 | | |
管理層對財務狀況和經營成果的討論和分析
|
| | | | 39 | | |
BUSINESS
|
| | | | 52 | | |
我們行業的監管
|
| | | | 60 | | |
MANAGEMENT
|
| | | | 62 | | |
主要股東
|
| | | | 69 | | |
某些關係和關聯方交易
|
| | | | 71 | | |
股本和公司章程説明
|
| | | | 73 | | |
美國存托股份説明
|
| | | | 79 | | |
有資格在未來出售的證券
|
| | | | 87 | | |
某些税務考慮因素
|
| | | | 89 | | |
UNDERWRITING
|
| | | | 96 | | |
與產品相關的費用
|
| | | | 104 | | |
LEGAL MATTERS
|
| | | | 105 | | |
EXPERTS
|
| | | | 105 | | |
民事責任的可執行性
|
| | | | 105 | | |
您可以在哪裏找到更多信息
|
| | | | 106 | | |
財務報表索引
|
| | | | F-1 | | |
(單位為千,但不包括每個普通的
share amounts) |
| |
Six months ended September 30,
|
| |
Years ended March 31,
|
| ||||||||||||||||||||||||||||||
|
2021 ($)
|
| |
2021 (¥)
|
| |
2020 (¥)
|
| |
2021 ($)
|
| |
2021 (¥)
|
| |
2020 (¥)
|
| ||||||||||||||||||||
損益表信息 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue | | | | $ | 929 | | | | | ¥ | 103,636 | | | | | ¥ | 85,000 | | | | | $ | 1,901 | | | | | ¥ | 212,000 | | | | | ¥ | 57,674 | | |
Cost of revenue
|
| | | | 8 | | | | | | 981 | | | | | | 4,023 | | | | | | 225 | | | | | | 25,146 | | | | | | 6,245 | | |
Gross profit
|
| | | | 921 | | | | | | 102,655 | | | | | | 80,977 | | | | | | 1,676 | | | | | | 186,854 | | | | | | 51,429 | | |
Operating expenses:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售、一般和行政費用
|
| | | | 1,314 | | | | | | 146,507 | | | | | | 33,612 | | | | | | 1,925 | | | | | | 214,608 | | | | | | 95,911 | | |
Income (Loss) from operations
|
| | | | (393) | | | | | | (43,852) | | | | | | 47,365 | | | | | | (249) | | | | | | (27,754) | | | | | | (44,482) | | |
Other income
|
| | | | (4) | | | | | | (432) | | | | | | 2,026 | | | | | | 48 | | | | | | 5,380 | | | | | | — | | |
Interest expense
|
| | | | (14) | | | | | | (1,560) | | | | | | (1,900) | | | | | | (31) | | | | | | (3,424) | | | | | | (3,852) | | |
Total other income (expense), net
|
| | | | (18) | | | | | | (1,992) | | | | | | 126 | | | | | | 17 | | | | | | 1,956 | | | | | | (3,852) | | |
Net Income (loss)
|
| | | $ | (411) | | | | | ¥ | (45,844) | | | | | ¥ | 47,491 | | | | | $ | (232) | | | | | ¥ | (25,798) | | | | | ¥ | (48,334) | | |
Net Income (loss) Margin
|
| | | | (44.2%) | | | | | | (44.2%) | | | | | | 55.9% | | | | | | (12.2%) | | | | | | (12.2%) | | | | | | (83.8%) | | |
普通股股東應佔每股淨虧損,基本虧損和攤薄虧損
|
| | | $ | (0.04) | | | | | ¥ | (4.58) | | | | | ¥ | 4.75 | | | | | $ | (0.02) | | | | | ¥ | (2.58) | | | | | ¥ | (4.83) | | |
加權平均流通股用於計算每股基本和稀釋後淨虧損
|
| | | | 10,002,000 | | | | | | 10,002,000 | | | | | | 10,002,000 | | | | | | 10,002,000 | | | | | | 10,002,000 | | | | | | 10,002,000 | | |
(in thousands)
|
| |
Six months ended September 30,
|
| |
Years ended March 31,
|
| ||||||||||||||||||||||||||||||
Other Operating Data
|
| |
2021 ($)
|
| |
2021 (¥)
|
| |
2020 (¥)
|
| |
2021 ($)
|
| |
2021 (¥)
|
| |
2020 (¥)
|
| ||||||||||||||||||
Adjusted EBITDA(1)
|
| | | | 83 | | | | | | 9,228 | | | | | | 47,425 | | | | | | 754 | | | | | | 84,045 | | | | | | (44,019) | | |
(in thousands)
|
| |
Six months ended September 30,
|
| |
Years ended March 31,
|
| ||||||||||||||||||||||||||||||
非GAAP衡量標準的對賬
|
| |
2021 ($)
|
| |
2021 (¥)
|
| |
2020 (¥)
|
| |
2021 ($)
|
| |
2021 (¥)
|
| |
2020 (¥)
|
| ||||||||||||||||||
Net Income (loss)
|
| | | $ | (411) | | | | | ¥ | (45,844) | | | | | ¥ | 47,491 | | | | | $ | (232) | | | | | ¥ | (25,798) | | | | | ¥ | (48,334) | | |
Adjustments for: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income, net
|
| | | | 4 | | | | | | 432 | | | | | | (2,026) | | | | | | (48) | | | | | | (5,380) | | | | | | — | | |
Interest expense
|
| | | | 14 | | | | | | 1,560 | | | | | | 1,900 | | | | | | 31 | | | | | | 3,424 | | | | | | 3,852 | | |
Share-based compensation
|
| | | | 475 | | | | | | 52,932 | | | | | | — | | | | | | 1,002 | | | | | | 111,684 | | | | | | — | | |
折舊攤銷
|
| | | | 1 | | | | | | 148 | | | | | | 60 | | | | | | 1 | | | | | | 115 | | | | | | 463 | | |
(in thousands)
|
| |
Six months ended September 30,
|
| |
Years ended March 31,
|
| ||||||||||||||||||||||||||||||
非GAAP衡量標準的對賬
|
| |
2021 ($)
|
| |
2021 (¥)
|
| |
2020 (¥)
|
| |
2021 ($)
|
| |
2021 (¥)
|
| |
2020 (¥)
|
| ||||||||||||||||||
Adjusted EBITDA(1)
|
| | | $ | 83 | | | | | ¥ | 9,228 | | | | | ¥ | 47,425 | | | | | $ | 754 | | | | | ¥ | 84,045 | | | | | ¥ | (44,019) | | |
Adjusted EBITDA Margin(2)
|
| | | | 8.9% | | | | | | 8.9% | | | | | | 55.8% | | | | | | 39.6% | | | | | | 39.6% | | | | | | (76.3%) | | |
(in thousands)
|
| |
September 30,
|
| |
March 31,
|
| ||||||||||||||||||||||||
合併資產負債表信息
|
| |
2021 ($)
|
| |
2021 (¥)
|
| |
2021 ($)
|
| |
2021 (¥)
|
| |
2020 (¥)
|
| |||||||||||||||
Total Assets
|
| | | $ | 1,386 | | | | | ¥ | 154,498 | | | | | $ | 1,747 | | | | | ¥ | 194,806 | | | | | ¥ | 78,695 | | |
Total Liabilities
|
| | | | 1,273 | | | | | | 141,953 | | | | | | 1,219 | | | | | | 135,942 | | | | | | 201,819 | | |
Equity (deficit):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common shares, no par value
|
| | | | 1,225 | | | | | | 136,636 | | | | | | 1,225 | | | | | | 136,636 | | | | | | 136,636 | | |
Additional paid-in capital
|
| | | | 3,025 | | | | | | 337,299 | | | | | | 3,025 | | | | | | 337,299 | | | | | | 129,270 | | |
Accumulated deficit
|
| | | | (4,132) | | | | | | (460,672) | | | | | | (3,720) | | | | | | (414,828) | | | | | | (389,030) | | |
累計其他綜合損失
|
| | | | (5) | | | | | | (718) | | | | | | (2) | | | | | | (243) | | | | | | — | | |
股東權益合計(虧損)
|
| | | | 113 | | | | | | 12,545 | | | | | | 528 | | | | | | 58,864 | | | | | | (123,124) | | |
總負債和股東權益(赤字)
|
| | | $ | 1,386 | | | | | ¥ | 154,498 | | | | | $ | 1,747 | | | | | ¥ | 194,806 | | | | | ¥ | 78,695 | | |
(單位為千,份額除外)
|
| |
As of September 30, 2021
|
| |||||||||||||||||||||
|
Actual ($)
|
| |
Actual (¥)
|
| |
Pro
Forma ($)(1) |
| |
Pro
Forma(1) (¥) |
| ||||||||||||||
現金和現金等價物
|
| | | $ | 28 | | | | | ¥ | 3,166 | | | | | $ | 11,603 | | | | | ¥ | 1,293,779 | | |
Debt(2) | | | | $ | 765 | | | | | ¥ | 85,293 | | | | | $ | 765 | | | | | ¥ | 85,293 | | |
Shareholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股,無面值 - 40,000,000股授權;10,002,000股已發行和已發行,實際;12,144,857股已發行和已發行,形式上
|
| | | | 1,225 | | | | | | 136,636 | | | | | | 7,013 | | | | | | 781,942 | | |
新增實收資本
|
| | | | 3,025 | | | | | | 337,299 | | | | | | 8,813 | | | | | | 982,610 | | |
留存收益(累計虧損)
|
| | | | (4,132) | | | | | | (460,672) | | | | | | (4,132) | | | | | | (460,672) | | |
累計其他綜合虧損,税後淨額
|
| | | | (5) | | | | | | (718) | | | | | | (5) | | | | | | (718) | | |
股東權益總額(不足)
|
| | | | 113 | | | | | | 12,545 | | | | | | 11,688 | | | | | | 1,303,163 | | |
Total capitalization
|
| | | $ | 878 | | | | | $ | 97,838 | | | | | $ | 12,453 | | | | | ¥ | 1,388,451 | | |
|
假設每個美國存托股份的首次公開募股價格
|
| | | | | | | | | $ | 7.00 | | |
|
本次發行前每股普通股有形賬面淨值(截至2021年9月30日)
|
| | | $ | 0.01 | | | | | | | | |
|
此次發售可歸因於購買者的美國存托股份有形賬面淨值增加
|
| | | $ | 0.95 | | | | | | | | |
|
此次發售後,美國存托股份的預計有形賬面淨值緊隨其後
|
| | | | | | | | | $ | 0.96 | | |
|
本季度美國存托股份向購買者攤薄的預計有形賬面淨值
offering |
| | | | | | | | | $ | 6.04 | | |
| | |
Common Shares
|
| |
Total Consideration
|
| ||||||||||||||||||||||||
|
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Weighted
Average Price Per Share |
| |||||||||||||||||
現有股東
|
| | | | 10,002,000 | | | | | | 82% | | | | | $ | 4,250,538 | | | | | | 22 | | | | | $ | 0.43 | | |
此產品中的購買者
|
| | | | 2,142,857 | | | | | | 18% | | | | | $ | 15,000,000 | | | | | | 78% | | | | | $ | 7.00 | | |
Total
|
| | | | 12,144,857 | | | | | | 100% | | | | | $ | 19,250,538 | | | | | | 100% | | | | | $ | 1.59 | | |
(單位為千,但不包括每個普通的
share amounts) |
| |
Six months ended September 30,
|
| |
Years ended March 31,
|
| ||||||||||||||||||||||||||||||
|
2021 ($)
|
| |
2021 (¥)
|
| |
2020 (¥)
|
| |
2021 ($)
|
| |
2021 (¥)
|
| |
2020 (¥)
|
| ||||||||||||||||||||
損益表信息 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue | | | | $ | 929 | | | | | ¥ | 103,636 | | | | | ¥ | 85,000 | | | | | $ | 1,901 | | | | | ¥ | 212,000 | | | | | ¥ | 57,674 | | |
Cost of revenue
|
| | | | 8 | | | | | | 981 | | | | | | 4,023 | | | | | | 225 | | | | | | 25,146 | | | | | | 6,245 | | |
Gross profit
|
| | | | 921 | | | | | | 102,655 | | | | | | 80,977 | | | | | | 1,676 | | | | | | 186,854 | | | | | | 51,429 | | |
Operating expenses:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售、一般和行政費用
|
| | | | 1,314 | | | | | | 146,507 | | | | | | 33,612 | | | | | | 1,925 | | | | | | 214,608 | | | | | | 95,911 | | |
運營收入(虧損)
|
| | | | (393) | | | | | | (43,852) | | | | | | 47,365 | | | | | | (249) | | | | | | (27,754) | | | | | | (44,482) | | |
Other income
|
| | | | (4) | | | | | | (432) | | | | | | 2,026 | | | | | | 48 | | | | | | 5,380 | | | | | | — | | |
Interest expense
|
| | | | (14) | | | | | | (1,560) | | | | | | (1,900) | | | | | | (31) | | | | | | (3,424) | | | | | | (3,852) | | |
其他收入(費用)合計,淨額
|
| | | | (18) | | | | | | (1,992) | | | | | | 126 | | | | | | 17 | | | | | | 1,956 | | | | | | (3,852) | | |
Net Income (loss)
|
| | | $ | (411) | | | | | ¥ | (45,844) | | | | | ¥ | 47,491 | | | | | $ | (232) | | | | | ¥ | (25,798) | | | | | ¥ | (48,334) | | |
Net Income (loss) Margin
|
| | |
|
(44.2%)
|
| | | |
|
(44.2%)
|
| | | |
|
55.9%
|
| | | |
|
(12.2%)
|
| | | |
|
(12.2%)
|
| | | |
|
(83.8%)
|
| |
每股淨虧損可歸因於
普通股股東,基本股和 diluted |
| | | $ | (0.04) | | | | | ¥ | (4.58) | | | | | ¥ | 4.75 | | | | | $ | (0.02) | | | | | ¥ | (2.58) | | | | | ¥ | (4.83) | | |
Weighted-average shares
未完成用於計算淨值 每股基本虧損和攤薄虧損 |
| | | | 10,002,000 | | | | | | 10,002,000 | | | | | | 10,002,000 | | | | | | 10,002,000 | | | | | | 10,002,000 | | | | | | 10,002,000 | | |
(in thousands)
|
| |
Six months ended September 30,
|
| |
Years ended March 31,
|
| ||||||||||||||||||||||||||||||
Other Operating Data
|
| |
2021 ($)
|
| |
2021 (¥)
|
| |
2020 (¥)
|
| |
2021 ($)
|
| |
2021 (¥)
|
| |
2020 (¥)
|
| ||||||||||||||||||
Adjusted EBITDA(1)
|
| | | | 83 | | | | | | 9,228 | | | | | | 47,425 | | | | | | 754 | | | | | | 84,045 | | | | | | (44,019) | | |
(in thousands)
|
| |
Six months ended September 30,
|
| |
Years ended March 31,
|
| ||||||||||||||||||||||||||||||
非GAAP衡量標準的對賬
|
| |
2021 ($)
|
| |
2021 (¥)
|
| |
2020 (¥)
|
| |
2021 ($)
|
| |
2021 (¥)
|
| |
2020 (¥)
|
| ||||||||||||||||||
Net Income (loss)
|
| | | $ | (411) | | | | | ¥ | (45,844) | | | | | ¥ | 47,491 | | | | | $ | (232) | | | | | ¥ | (25,798) | | | | | ¥ | (48,334) | | |
Adjustments for: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income, net
|
| | | | 4 | | | | | | 432 | | | | | | (2,026) | | | | | | (48) | | | | | | (5,380) | | | | | | — | | |
Interest expense
|
| | | | 14 | | | | | | 1,560 | | | | | | 1,900 | | | | | | 31 | | | | | | 3,424 | | | | | | 3,852 | | |
基於股份的薪酬
|
| | | | 475 | | | | | | 52,932 | | | | | | — | | | | | | 1,002 | | | | | | 111,684 | | | | | | — | | |
折舊攤銷
|
| | | | 1 | | | | | | 148 | | | | | | 60 | | | | | | 1 | | | | | | 115 | | | | | | 463 | | |
Adjusted EBITDA (1)
|
| | | $ | 83 | | | | | ¥ | 9,228 | | | | | ¥ | 47,425 | | | | | $ | 754 | | | | | ¥ | 84,045 | | | | | ¥ | (44,019) | | |
Adjusted EBITDA Margin (2)
|
| | | | 8.9% | | | | | | 8.9% | | | | | | 55.8% | | | | | | 39.6% | | | | | | 39.6% | | | | | | (76.3%) | | |
(in thousands)
|
| |
September 30,
|
| |
March 31,
|
| ||||||||||||||||||||||||
合併資產負債表信息
|
| |
2021 ($)
|
| |
2021 (¥)
|
| |
2021 ($)
|
| |
2021 (¥)
|
| |
2020 (¥)
|
| |||||||||||||||
Total Assets
|
| | | $ | 1,386 | | | | | ¥ | 154,498 | | | | | $ | 1,747 | | | | | ¥ | 194,806 | | | | | ¥ | 78,695 | | |
Total Liabilities
|
| | | | 1,273 | | | | | | 141,953 | | | | | | 1,219 | | | | | | 135,942 | | | | | | 201,819 | | |
Equity (deficit):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股,無面值
|
| | | | 1,225 | | | | | | 136,636 | | | | | | 1,225 | | | | | | 136,636 | | | | | | 136,636 | | |
新增實收資本
|
| | | | 3,025 | | | | | | 337,299 | | | | | | 3,025 | | | | | | 337,299 | | | | | | 129,270 | | |
Accumulated deficit
|
| | | | (4,132) | | | | | | (460,672) | | | | | | (3,720) | | | | | | (414,828) | | | | | | (389,030) | | |
累計其他綜合損失
|
| | | | (5) | | | | | | (718) | | | | | | (2) | | | | | | (243) | | | | | | — | | |
股東權益合計(虧損)
|
| | | | 113 | | | | | | 12,545 | | | | | | 528 | | | | | | 58,864 | | | | | | (123,124) | | |
總負債和股東權益(赤字)
|
| | | $ | 1,386 | | | | | ¥ | 154,498 | | | | | $ | 1,747 | | | | | ¥ | 194,806 | | | | | ¥ | 78,695 | | |
(in thousands)
|
| |
Six months ended September 30,
|
| |||||||||||||||||||||||||||
| | |
2021 ($)
|
| |
2021 (¥)
|
| |
2020 (¥)
|
| |
¥ Change
|
| |
% Change
|
| |||||||||||||||
損益表信息 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue | | | | $ | 929 | | | | | ¥ | 103,636 | | | | | ¥ | 85,000 | | | | | ¥ | 18,636 | | | | | | 22% | | |
Cost of revenue
|
| | | | 8 | | | | | | 981 | | | | | | 4,023 | | | | | | (3,042) | | | | | | (76%) | | |
Gross profit
|
| | | | 921 | | | | | | 102,655 | | | | | | 80,977 | | | | | | 21,678 | | | | | | 27% | | |
Operating expenses:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售、一般和行政費用
|
| | | | 1,314 | | | | | | 146,507 | | | | | | 33,612 | | | | | | 112,895 | | | | | | 336% | | |
運營收入(虧損)
|
| | | | (393) | | | | | | (43,852) | | | | | | 47,365 | | | | | | (91,217) | | | | | | (193%) | | |
Interest expense
|
| | | | (14) | | | | | | (1,560) | | | | | | (1,900) | | | | | | 340 | | | | | | (18%) | | |
Other income (expense), net
|
| | | | (4) | | | | | | (432) | | | | | | 2,026 | | | | | | (2,458) | | | | | | (121%) | | |
其他收入(費用)合計,淨額
|
| | | | (18) | | | | | | (1,992) | | | | | | 126 | | | | | | (2,118) | | | | | | (1,681%) | | |
Net Income (loss)
|
| | | $ | (411) | | | | | ¥ | (45,844) | | | | | ¥ | 47,491 | | | | | ¥ | (93,335) | | | | | | (197%) | | |
Adjusted EBITDA(1)
|
| | | $ | 83 | | | | | ¥ | 9,228 | | | | | ¥ | 47,425 | | | | | ¥ | (38,197) | | | | | | (81%) | | |
(in thousands)
|
| |
Years ended March 31,
|
| |||||||||||||||||||||||||||
| | |
2021 ($)
|
| |
2021 (¥)
|
| |
2020 (¥)
|
| |
¥ Change
|
| |
% Change
|
| |||||||||||||||
損益表信息 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue | | | | $ | 1,901 | | | | | ¥ | 212,000 | | | | | ¥ | 57,674 | | | | | ¥ | 154,326 | | | | | | 268% | | |
Cost of revenue
|
| | | | 225 | | | | | | 25,146 | | | | | | 6,245 | | | | | | 18,901 | | | | | | 303% | | |
Gross profit
|
| | | | 1,676 | | | | | | 186,854 | | | | | | 51,429 | | | | | | 135,425 | | | | | | 263% | | |
Operating expenses:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
銷售、一般和行政費用
|
| | | | 1,925 | | | | | | 214,608 | | | | | | 95,911 | | | | | | 118,697 | | | | | | 124% | | |
Loss from operations
|
| | | | (249) | | | | | | (27,754) | | | | | | (44,482) | | | | | | 16,728 | | | | | | (38%) | | |
Other income, net
|
| | | | 48 | | | | | | 5,380 | | | | | | — | | | | | | 5,380 | | | | | | | | |
Interest expense
|
| | | | (31) | | | | | | (3,424) | | | | | | (3,852) | | | | | | 428 | | | | | | (11%) | | |
其他收入(費用)合計,淨額
|
| | | | 17 | | | | | | 1,956 | | | | | | (3,852) | | | | | | 5,808 | | | | | | (151%) | | |
Net loss
|
| | | $ | (232) | | | | | ¥ | (25,798) | | | | | ¥ | (48,334) | | | | | ¥ | 22,536 | | | | | | (47%) | | |
Adjusted EBITDA(1)
|
| | | $ | 754 | | | | | ¥ | 84,045 | | | | | ¥ | (44,019) | | | | | ¥ | 128,064 | | | | | | (291%) | | |
| | |
Six months ended September 30,
|
| |
Years ended March 31,
|
| ||||||||||||||||||||||||||||||
(in thousands)
|
| |
2021 ($)
|
| |
2021 (¥)
|
| |
2020 (¥)
|
| |
2021 ($)
|
| |
2021 (¥)
|
| |
2020 (¥)
|
| ||||||||||||||||||
現金流量數據合併報表: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
經營活動現金流:
|
| | | $ | 273 | | | | | ¥ | 30,442 | | | | | ¥ | 5,952 | | | | | $ | 18 | | | | | ¥ | 2,043 | | | | | ¥ | (70,703) | | |
投資活動現金流:
|
| | | $ | (66) | | | | | ¥ | (7,392) | | | | | ¥ | — | | | | | $ | — | | | | | ¥ | — | | | | | ¥ | (146) | | |
融資活動的現金流:
|
| | | $ | (317) | | | | | ¥ | (35,335) | | | | | | (24,430) | | | | | $ | (113) | | | | | ¥ | (12,554) | | | | | ¥ | 72,614 | | |
| | |
As of September 30, 2021
|
| |||||||||||||||||||||||||||
Yen in thousands
|
| |
Payments due by period:
|
| |||||||||||||||||||||||||||
| | |
Total
|
| |
Less than 1 year
|
| |
1 – 3 years
|
| |
4 – 5 years
|
| |
More than 5 years
|
| |||||||||||||||
長期債務本金支付
|
| | | ¥ | 86,394 | | | | | ¥ | 1,996 | | | | | ¥ | 17,389 | | | | | ¥ | 18,083 | | | | | ¥ | 48,926 | | |
長期債務利息支付
|
| | | | 27,014 | | | | | | 2,761 | | | | | | 5,410 | | | | | | 5,344 | | | | | | 13,499 | | |
Total
|
| | | ¥ | 113,408 | | | | | ¥ | 4,757 | | | | | ¥ | 22,799 | | | | | ¥ | 23,427 | | | | | ¥ | 62,425 | | |
| | |
Percentage Revenue
|
| |||||||||
| | |
For the years ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Customer A(1)
|
| | | | 51% | | | | | | — | | |
Customer B(2)
|
| | | | 33% | | | | | | — | | |
Customer C(3)
|
| | | | — | | | | | | 52% | | |
Customer D(3)
|
| | | | — | | | | | | 24% | | |
Customer E(2)
|
| | | | — | | | | | | 17% | | |
Name
|
| |
Age
|
| |
我們公司的職位
|
| |
Term Expires
|
|
Yusuke Shono | | | 36 | | |
首席執行官兼董事
|
| | June 2023 | |
Hiromitsu Tsuga | | | 52 | | |
首席財務官兼董事
|
| | June 2023 | |
Takashi Kanazawa | | | 52 | | | 獨立董事 | | | June 2023 | |
Takashi Kato | | | 36 | | | 獨立董事 | | | June 2023 | |
Takeshi Todoroki | | | 36 | | | 獨立董事 | | | June 2023 | |
Tomotake Hasumi* | | | 53 | | | Corporate Auditor | | | June 2025 | |
Rimi Takahashi* | | | 30 | | | Corporate Auditor | | | June 2025 | |
Taeko Horiguchi* | | | 57 | | | Corporate Auditor | | | June 2025 | |
(in thousands, except
類別人數) 董事和企業審計師類別 |
| |
Total amount of
remuneration |
| |
Base compensation
|
| |
Number of
persons in category |
| |||||||||
執行董事(gyomu-shikko-torishimariyaku)(1)
|
| | | ¥ | 1,530 | | | | | ¥ | 1,530 | | | | | | 2 | | |
Outside directors(2)
|
| | | | — | | | | | | — | | | | | | 1 | | |
外部公司審計師(3)
|
| | | ¥ | 2,880 | | | | | ¥ | 2,880 | | | | | | 2 | | |
Name of Issuance
|
| |
Issuance Date
|
| |
Expiration Date
|
| |
Exercise Price
(per share) |
| |
Number of
Common Shares to be Granted(2) |
| ||||||||||||
Second Series
|
| | | | 06/26/2016 | | | | | | 06/26/2026 | | | | | ¥ | 37 | | | | | | 22,500 | | |
Third Series
|
| | | | 03/31/2017 | | | | | | 02/28/2027 | | | | | ¥ | 112 | | | | | | 4,500 | | |
Fourth Series(1)
|
| | | | 01/29/2021 | | | | | | 02/02/2031 | | | | | ¥ | 112 | | | | | | 573,000 | | |
Fourth Series(1)
|
| | | | 03/31/2021 | | | | | | 02/02/2031 | | | | | ¥ | 112 | | | | | | 436,500 | | |
Name
|
| |
Grant Date
|
| |
Beginning of
Exercise Period |
| |
End of
Exercise Period |
| |
Exercise
Price (per share) |
| |
Total Number of
Stock Options Granted |
| |
Total Number of
Common Shares Underlying Stock Options(1) |
| ||||||||||||||||||
Yusuke Shono
|
| | | | 03/31/2021 | | | | | | 02/03/2021 | | | | | | 02/02/2031 | | | | | ¥ | 112 | | | | | | 261 | | | | | | 391,500 | | |
Hiromitsu Tsuga
|
| | | | 06/26/2016 | | | | | | 06/27/2016 | | | | | | 06/26/2026 | | | | | ¥ | 37 | | | | | | 15 | | | | | | 22,500 | | |
Hiromitsu Tsuga
|
| | | | 03/31/2017 | | | | | | 04/01/2017 | | | | | | 02/28/2027 | | | | | ¥ | 112 | | | | | | 3 | | | | | | 4,500 | | |
Hiromitsu Tsuga
|
| | | | 02/03/2021 | | | | | | 02/03/2021 | | | | | | 02/02/2031 | | | | | ¥ | 112 | | | | | | 10 | | | | | | 15,000 | | |
Name of Beneficial Owner
|
| |
Common Shares
Beneficially Owned 緊接在此之前的 Offering(1) |
| |
Common Shares
Beneficially Owned Immediately After this Offering(1) |
| ||||||||||||||||||
|
Shares
|
| |
Percentage
|
| |
Shares
|
| |
Percentage
|
| ||||||||||||||
被任命的高管、董事和公司審計師:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Yusuke Shono(2)
|
| | | | 8,809,458 | | | | | | 84.8% | | | | | | 8,809,458 | | | | | | 70.3% | | |
Hiromitsu Tsuga(3)
|
| | | | 42,000 | | | | | | * | | | | | | 42,000 | | | | | | * | | |
Takashi Kanazawa(4)
|
| | | | 28,500 | | | | | | * | | | | | | 28,500 | | | | | | * | | |
Takashi Kato
|
| | | | __ | | | | | | * | | | | | | | | | | | | * | | |
Takeshi Todoroki
|
| | | | __ | | | | | | * | | | | | | | | | | | | * | | |
Tomotake Hasumi(5)
|
| | | | 607,500 | | | | | | 6.0% | | | | | | 607,500 | | | | | | 5.0% | | |
Rimi Takahashi
|
| | | | __ | | | | | | * | | | | | | | | | | | | * | | |
Taeko Horiguchi
|
| | | | __ | | | | | | * | | | | | | | | | | | | * | | |
所有指定的高管、董事和公司審計師作為一個組(8人)
|
| | | | 9,482,958 | | | | | | 90.9% | | | | | | 9,482,958 | | | | | | 75.4% | | |
5% or more Shareholders: | | | | | | | | | | | | | | | | | | | | | | | | | |
Yusuke Shono(2)
|
| | | | 8,809,458 | | | | | | 84.8% | | | | | | 8,809,458 | | | | | | 70.3% | | |
存取人或美國存托股份持有人
must pay: |
| |
For:
|
|
$5.00 (or less) per 100 ADSs (or portion of 100 ADSs) | | |
美國存託憑證的發行,包括因股份、權利或其他財產的分配而產生的發行
為取款目的取消美國存託憑證,包括存款協議終止的情況
|
|
$.05 (or less) per ADS | | | 對美國存托股份持有者的任何現金分配 | |
如果分發給您的證券是普通股,並且普通股已存放用於發行美國存託憑證,則應支付的費用相當於該費用 | | | 由託管人分配給美國存托股份持有人的分配給已存放證券(包括權利)持有人的證券的分配 | |
每歷年每個美國存托股份0.05美元(或更少) | | | 託管服務 | |
註冊費或轉讓費 | | | 當您存入或提取股票時,我們股票登記簿上的股票以託管人或其代理人的名義進行轉讓和登記 | |
託管人的費用 | | |
有線(包括SWIFT)和傳真傳輸(如果存款協議中明確規定)
將外幣兑換成美元
|
|
美國存託憑證或託管人必須為任何美國存託憑證或普通股支付的税款和其他政府費用,如股票轉讓税、印花税或預扣税 | | | As necessary | |
託管人或其代理人為已交存證券支付的任何費用 | | | As necessary | |
Underwriters
|
| |
Number of
ADSs |
| |||
第一網絡金融證券公司
|
| | | | [•] | | |
| | | | | [•] | | |
Total
|
| | | | [•] | | |
| | |
Per Share
|
| |
Total
Without Over-Allotment Option |
| |
Total
With Full Over-Allotment Option |
| |||||||||
Public offering price
|
| | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | |
Underwriting discounts(1)
|
| | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | |
未扣除費用的收益給我們
|
| | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | |
Description
|
| |
Amount
|
| |||
美國證券交易委員會註冊費
|
| | | $ | 1,700 | | |
金融業監督管理機構備案費
|
| | | $ | 3,125 | | |
納斯達克資本市場準入和上市費
|
| | | $ | 55,000 | | |
會計和審計費用和費用
|
| | | $ | 300,000 | | |
Legal fees and expenses
|
| | | $ | 1,500,000 | | |
承銷商手續費和費用
|
| | | $ | 275,000 | | |
Printing expenses
|
| | | $ | 75,00.000 | | |
Miscellaneous
|
| | | $ | 15,175 | | |
Total
|
| | | $ | 2,225,000.00 | | |
截至2021年3月31日和2020年3月31日止年度經審計的綜合財務報表
|
| |
Page
|
| |||
獨立註冊會計師事務所報告
|
| | | | F-2 | | |
截至2021年3月31日和2020年3月31日的合併資產負債表
|
| | | | F-4 | | |
截至2021年3月31日和2020年3月31日的年度合併損失表
|
| | | | F-5 | | |
截至2021年3月31日和2020年3月31日的綜合全面虧損報表
|
| | | | F-6 | | |
截至2021年3月31日和
年度股東權益(虧損)合併報表
2020 |
| | | | F-7 | | |
截至2021年3月31日和2020年3月31日的年度現金流量表合併報表
|
| | | | F-8 | | |
截至2021年3月31日和2020年3月31日的年度合併財務報表附註
|
| | | | F-9 | | |
截至2021年9月30日和2020年9月30日的六個月未經審計的簡明合併財務報表
|
| |
Page
|
| |||
截至2021年9月30日的簡明合併資產負債表(未經審計)和
March 31, 2021 |
| | | | F-29 | | |
截至2021年9月30日和2020年9月30日止六個月的簡明綜合收益(虧損)表(未經審計)
|
| | | | F-30 | | |
截至2021年9月30日和2020年9月30日止六個月簡明綜合全面收益(虧損)報表(未經審計)
|
| | | | F-31 | | |
截至2021年9月30日和2020年9月30日的6個月股東權益(虧損)簡明合併報表(未經審計)
|
| | | | F-32 | | |
截至2021年9月30日和2020年9月30日止六個月簡明合併現金流量表(未經審計)
|
| | | | F-33 | | |
截至2021年9月30日和2020年9月30日的六個月簡明合併財務報表附註(未經審計)
|
| | | | F-34 | | |
| | |
March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
現金和現金等價物
|
| | | ¥ | 15,378 | | | | | ¥ | 25,642 | | |
Restricted cash
|
| | | | — | | | | | | 420 | | |
應收貿易賬款
|
| | | | 10,700 | | | | | | 1,086 | | |
應收消費税
|
| | | | 5,310 | | | | | | 10,516 | | |
延期合同成本
|
| | | | — | | | | | | 17,617 | | |
預付薪酬資產
|
| | | | 88,509 | | | | | | — | | |
預付費用和其他流動資產
|
| | | | 6,399 | | | | | | 9,247 | | |
Total current assets
|
| | | | 126,296 | | | | | | 64,528 | | |
財產和設備,淨額
|
| | | | 94 | | | | | | 209 | | |
延期發售成本
|
| | | | 65,978 | | | | | | 9,007 | | |
Other assets
|
| | | | 2,438 | | | | | | 4,951 | | |
Total assets
|
| | | ¥ | 194,806 | | | | | ¥ | 78,695 | | |
負債和股東權益(赤字) | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
Accounts payable
|
| | | ¥ | 4,185 | | | | | ¥ | 4,185 | | |
Due to related parties
|
| | | | — | | | | | | 1,413 | | |
應計費用和其他流動負債
|
| | | | 37,087 | | | | | | 10,398 | | |
應繳消費税
|
| | | | 9,077 | | | | | | — | | |
長期債務的當期部分,扣除債務發行成本
|
| | | | 1,649 | | | | | | 1,550 | | |
Deferred revenue
|
| | | | — | | | | | | 106,919 | | |
Deposits received
|
| | | | — | | | | | | 16,760 | | |
流動負債總額
|
| | | | 51,998 | | | | | | 141,225 | | |
不包括當期部分的長期債務,扣除債務發行成本
|
| | | | 83,944 | | | | | | 60,594 | | |
Total liabilities
|
| | | | 135,942 | | | | | | 201,819 | | |
承付款和或有事項(附註5) | | | | | | | | | | | | | |
股東權益(虧損): | | | | | | | | | | | | | |
普通股:截至2021年3月31日和2020年3月31日,授權股份40,000,000股,已發行和已發行股份10,002,000股
|
| | | | 136,636 | | | | | | 136,636 | | |
新增實收資本
|
| | | | 337,299 | | | | | | 129,270 | | |
Accumulated deficit
|
| | | | (414,828) | | | | | | (389,030) | | |
累計其他綜合損失
|
| | | | (243) | | | | | | — | | |
股東權益合計(虧損)
|
| | | | 58,864 | | | | | | (123,124) | | |
總負債和股東權益(赤字)
|
| | | ¥ | 194,806 | | | | | ¥ | 78,695 | | |
| | |
Years Ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Revenue
|
| | | ¥ | 212,000 | | | | | ¥ | 57,674 | | |
Cost of revenue
|
| | | | 25,146 | | | | | | 6,245 | | |
Gross profit
|
| | | | 186,854 | | | | | | 51,429 | | |
Operating expenses: | | | | | | | | | | | | | |
銷售、一般和行政費用
|
| | | | 214,608 | | | | | | 95,911 | | |
Loss from operations
|
| | | | (27,754) | | | | | | (44,482) | | |
Other income (expense): | | | | | | | | | | | | | |
Other income, net
|
| | | | 5,380 | | | | | | — | | |
Interest expense
|
| | | | (3,424) | | | | | | (3,852) | | |
其他收入(費用)合計,淨額
|
| | | | 1,956 | | | | | | (3,852) | | |
Net loss
|
| | | ¥ | (25,798) | | | | | ¥ | (48,334) | | |
普通股股東應佔每股淨虧損,基本虧損和攤薄虧損
|
| | | ¥ | (2.58) | | | | | ¥ | (4.83) | | |
加權平均流通股用於計算每股淨虧損,基本
and diluted |
| | | | 10,002,000 | | | | | | 10,002,000 | | |
| | |
Years Ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net loss
|
| | | ¥ | (25,798) | | | | | ¥ | (48,334) | | |
外幣折算調整,税後淨額
|
| | | | (243) | | | | | | — | | |
Comprehensive loss
|
| | | ¥ | (26,041) | | | | | ¥ | (48,334) | | |
| | |
Common Shares
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Loss |
| |
Total
Stockholders’ Equity (Deficit) |
| |||||||||||||||||||||
| | |
shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance, March 31, 2019
|
| | | | 10,002,000 | | | | | ¥ | 136,636 | | | | | ¥ | 26,132 | | | | | ¥ | (340,696) | | | | | ¥ | — | | | | | ¥ | (177,928) | | |
關聯方收據
|
| | | | — | | | | | | — | | | | | | 108,493 | | | | | | — | | | | | | — | | | | | | 108,493 | | |
給關聯方的預付款
|
| | | | — | | | | | | — | | | | | | (5,355) | | | | | | — | | | | | | — | | | | | | (5,355) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (48,334) | | | | | | — | | | | | | (48,334) | | |
Balance, March 31, 2020
|
| | | | 10,002,000 | | | | | | 136,636 | | | | | | 129,270 | | | | | | (389,030) | | | | | | — | | | | | | (123,124) | | |
關聯方收據
|
| | | | — | | | | | | — | | | | | | 6,129 | | | | | | — | | | | | | — | | | | | | 6,129 | | |
基於股份的薪酬
|
| | | | — | | | | | | — | | | | | | 201,900 | | | | | | — | | | | | | — | | | | | | 201,900 | | |
外幣折算調整,税後淨額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (243) | | | | | | (243) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (25,798) | | | | | | — | | | | | | (25,798) | | |
Balance, March 31, 2021
|
| | | | 10,002,000 | | | | | ¥ | 136,636 | | | | | ¥ | 337,299 | | | | | ¥ | (414,828) | | | | | ¥ | (243) | | | | | ¥ | 58,864 | | |
| | |
Years Ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
Net loss
|
| | | ¥ | (25,798) | | | | | ¥ | (48,334) | | |
將淨虧損與經營活動提供(用於)的現金淨額進行調整:
|
| | | | | | | | | | | | |
折舊及攤銷
|
| | | | 115 | | | | | | 463 | | |
債務發行成本攤銷
|
| | | | 68 | | | | | | 69 | | |
基於股份的薪酬費用
|
| | | | 111,684 | | | | | | — | | |
經營性資產和負債變動:
|
| | | | | | | | | | | | |
應收貿易賬款
|
| | | | (9,614) | | | | | | (771) | | |
應收消費税
|
| | | | 5,206 | | | | | | (9,128) | | |
延期合同成本
|
| | | | 17,617 | | | | | | (17,617) | | |
預付費用和其他流動資產
|
| | | | 2,848 | | | | | | (5,470) | | |
Accounts payable
|
| | | | — | | | | | | 1,251 | | |
Due to related parties
|
| | | | (1,413) | | | | | | 1,413 | | |
應計費用和其他流動負債
|
| | | | 13,420 | | | | | | (1,054) | | |
應繳消費税
|
| | | | 9,077 | | | | | | — | | |
Deferred revenue
|
| | | | (106,919) | | | | | | (14,975) | | |
Deposits received
|
| | | | (16,760) | | | | | | 16,760 | | |
Other
|
| | | | 2,512 | | | | | | 6,690 | | |
經營活動提供(使用)的現金淨額
|
| | | | 2,043 | | | | | | (70,703) | | |
投資活動現金流: | | | | | | | | | | | | | |
購置房產和設備
|
| | | | — | | | | | | (146) | | |
投資活動中使用的淨現金
|
| | | | — | | | | | | (146) | | |
融資活動的現金流: | | | | | | | | | | | | | |
股票期權發行收益
|
| | | | 1,707 | | | | | | — | | |
償還短期債務
|
| | | | — | | | | | | (20,000) | | |
長期債務收益
|
| | | | 25,000 | | | | | | — | | |
償還長期債務
|
| | | | (1,619) | | | | | | (1,517) | | |
關聯方收據
|
| | | | 6,129 | | | | | | 108,493 | | |
給關聯方的預付款
|
| | | | — | | | | | | (5,355) | | |
延期發行費用的支付
|
| | | | (43,771) | | | | | | (9,007) | | |
融資活動提供(使用)的現金淨額
|
| | | | (12,554) | | | | | | 72,614 | | |
匯率變化對現金、現金等價物和受限現金的影響
|
| | | | (173) | | | | | | — | | |
現金、現金等價物和限制性現金淨(減)增
|
| | | | (10,684) | | | | | | 1,765 | | |
現金、現金等價物和受限現金 | | | | | | | | | | | | | |
Beginning of year
|
| | | | 26,062 | | | | | | 24,297 | | |
End of year
|
| | | ¥ | 15,378 | | | | | ¥ | 26,062 | | |
現金流量信息補充披露: | | | | | | | | | | | | | |
Cash paid for interest
|
| | | ¥ | 3,362 | | | | | ¥ | 3,342 | | |
繳納所得税的現金
|
| | | ¥ | — | | | | | ¥ | 2,263 | | |
非現金投融資活動: | | | | | | | | | | | | | |
Accrued offering costs
|
| | | ¥ | 13,200 | | | | | ¥ | — | | |
| | |
Percentage of Revenue
|
| |||||||||
| | |
For the years ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Customer A
|
| | | | 51% | | | | | | — | | |
Customer B
|
| | | | 33% | | | | | | — | | |
Customer C
|
| | | | — | | | | | | 52% | | |
Customer D
|
| | | | — | | | | | | 24% | | |
Customer E
|
| | | | — | | | | | | 17% | | |
| | |
Yen in thousands
|
| |||||||||
| | |
For the years ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Sources of revenue: | | | | | | | | | | | | | |
Durables vertical
|
| | | ¥ | 85,000 | | | | | ¥ | 13,570 | | |
垂直商業醫療保健
|
| | | | 107,000 | | | | | | 210 | | |
Advertising
|
| | | | — | | | | | | 30,000 | | |
Licensing
|
| | | | — | | | | | | 13,894 | | |
System development
|
| | | | 20,000 | | | | | | — | | |
Total revenue
|
| | | ¥ | 212,000 | | | | | ¥ | 57,674 | | |
| | |
Yen in thousands
|
| |||||||||
| | |
For the years ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
年初餘額
|
| | | ¥ | 106,919 | | | | | ¥ | 121,894 | | |
Revenue earned
|
| | | | (106,919) | | | | | | (46,295) | | |
Deferral of revenue
|
| | | | — | | | | | | 31,320 | | |
Balance, end of year
|
| | | ¥ | — | | | | | ¥ | 106,919 | | |
Yen in thousands
|
| |
For the year ended March 31, 2021
|
| |||||||||||||||||||||
|
Beginning
balance |
| |
Capitalization
of costs |
| |
Amortization
|
| |
Ending
balance |
| ||||||||||||||
獲得合同的成本
|
| | | ¥ | 1,500 | | | | | ¥ | — | | | | | ¥ | (1,500) | | | | | ¥ | — | | |
履行合同的成本
|
| | | | 16,117 | | | | | | 1,575 | | | | | | (17,692) | | | | | | — | | |
合同總成本資本化
|
| | | ¥ | 17,617 | | | | | ¥ | 1,575 | | | | | ¥ | (19,192) | | | | | ¥ | — | | |
Yen in thousands
|
| |
For the year ended March 31, 2020
|
| |||||||||||||||||||||
|
Beginning
balance |
| |
Capitalization
of costs |
| |
Amortization
|
| |
Ending
balance |
| ||||||||||||||
獲得合同的成本
|
| | | ¥ | — | | | | | ¥ | 1,500 | | | | | ¥ | — | | | | | ¥ | 1,500 | | |
履行合同的成本
|
| | | | — | | | | | | 16,117 | | | | | | — | | | | | | 16,117 | | |
合同總成本資本化
|
| | | ¥ | — | | | | | ¥ | 17,617 | | | | | ¥ | — | | | | | ¥ | 17,617 | | |
| | |
Yen in thousands
|
| |||||||||
| | |
March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Computers
|
| | | ¥ | 999 | | | | | ¥ | 999 | | |
Furniture and fixtures
|
| | | | 632 | | | | | | 632 | | |
全部物業和設備
|
| | | | 1,631 | | | | | | 1,631 | | |
| | |
Yen in thousands
|
| |||||||||
| | |
March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
減去:累計折舊
|
| | | | (1,537) | | | | | | (1,422) | | |
總財產和設備,淨額
|
| | | ¥ | 94 | | | | | ¥ | 209 | | |
|
| Level 1: | | | 對於相同的資產或負債,公允價值是使用活躍市場中的未調整報價確定的。 | |
| Level 2: | | | 公允價值是使用直接或間接可觀察到的第1級報價以外的投入估算的。 | |
| Level 3: | | | 公允價值是使用對資產或負債的公允價值具有重大意義的不可觀察的輸入來估計的。 | |
| | | | | | | | |
Yen in thousands
|
| |||||||||
| | | | | | | | |
March 31,
|
| |||||||||
| | |
Interest Rate
|
| |
Maturity
|
| |
2021
|
| |
2020
|
| ||||||
與日本金融公司的定期貸款,
refinanced on September 30, 2021, as noted below |
| |
0.90% to
8.55% |
| |
August 31, 2026
|
| | | ¥ | 15,000 | | | | | ¥ | 15,000 | | |
與印度國家銀行房地產金融有限公司的定期貸款
|
| |
6.00%
|
| |
September 5, 2037
|
| | | | 46,729 | | | | | | 48,348 | | |
與Resona Bank,Limited的定期貸款
|
| |
0.00% to 1.20%
|
| |
November 30, 2030
|
| | | | 25,000 | | | | | | — | | |
Total long-term debt
|
| | | | | | | | | | 86,729 | | | | | | 63,348 | | |
減少未攤銷債務發行成本
|
| | | | | | | | | | (1,136) | | | | | | (1,204) | | |
Subtotal
|
| | | | | | | | | | 85,593 | | | | | | 62,144 | | |
長期債務的當期部分,扣除債務發行成本
|
| | | | | | | | | | (1,649) | | | | | | (1,550) | | |
不包括當期部分的長期債務,扣除債務發行成本
|
| | | | | | | | | ¥ | 83,944 | | | | | ¥ | 60,594 | | |
| | |
(Yen in thousands)
|
| |||
2022
|
| | | ¥ | 1,718 | | |
2023
|
| | | | 5,039 | | |
2024
|
| | | | 8,950 | | |
2025
|
| | | | 9,076 | | |
2026
|
| | | | 9,203 | | |
Thereafter
|
| | | | 52,743 | | |
Total
|
| | | ¥ | 86,729 | | |
| | |
Year ended
March 31, 2021 |
|
Expected life of options
|
| |
10 years
|
|
Expected volatility
|
| |
60.0%
|
|
Risk-free interest rate
|
| |
1.2% – 1.7%
|
|
預期股息收益率
|
| |
—
|
|
| | |
Year ended
March 31, 2021 |
|
股票期權的加權平均授予日期公允價值
|
| |
¥145
|
|
| | | | | | | | |
Yen
|
| |
Years
|
| |
Thousands
of Yen |
| |||||||||
| | |
Number of
shares |
| |
Weighted-
average exercise price |
| |
Weighted-
average remaining contractual term |
| |
Aggregate
intrinsic value |
| ||||||||||||
Outstanding as of April 1, 2019
|
| | | | 31,500 | | | | | ¥ | 58 | | | | | | 7.4 | | | | | ¥ | — | | |
Granted
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | |
Exercised
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | |
Forfeited
|
| | | | (4,500) | | | | | | 112 | | | | | | | | | | | | — | | |
Outstanding as of April 1, 2020
|
| | | | 27,000 | | | | | | 50 | | | | | | 6.4 | | | | | | — | | |
Granted
|
| | | | 1,009,500 | | | | | | 112 | | | | | | | | | | | | — | | |
Exercised
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | |
Forfeited
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | |
Outstanding as of March 31, 2021
|
| | | | 1,036,500 | | | | | | 110 | | | | | | 9.7 | | | | | | 183,497 | | |
Exercisable as of March 31, 2021
|
| | | | 1,009,500 | | | | | ¥ | 112 | | | | | | 9.8 | | | | | ¥ | 177,073 | | |
| | |
日元(千),不包括股票和
per share data |
| |||||||||
| | |
For the years ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net loss
|
| | | ¥ | (25,798) | | | | | ¥ | (48,334) | | |
Denominator: | | | | | | | | | | | | | |
加權平均已發行普通股用於計算每股淨虧損
share, basic and diluted |
| | | | 10,002,000 | | | | | | 10,002,000 | | |
每股基本和攤薄淨虧損
|
| | | ¥ | (2.58) | | | | | ¥ | (4.83) | | |
| | |
March 31,
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
第二系列和第三系列未償還股票期權
|
| | | | 27,000 | | | | | | 27,000 | | |
第四系列未償還股票期權
|
| | | | 1,009,500 | | | | | | — | | |
潛在稀釋股份總數
|
| | | | 1,036,500 | | | | | | 27,000 | | |
| | |
Yen in thousands
|
| |||||||||
| | |
For the years ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Japan
|
| | | ¥ | (11,355) | | | | | ¥ | (48,334) | | |
Singapore
|
| | | | (14,443) | | | | | | — | | |
所得税前虧損
|
| | | ¥ | (25,798) | | | | | ¥ | (48,334) | | |
| | |
Yen in thousands
|
| |||||||||
| | |
For the years ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
按法定税率享受所得税優惠
|
| | | ¥ | (8,923) | | | | | ¥ | (14,800) | | |
因以下原因增加(減少)的税收: | | | | | | | | | | | | | |
不可扣除的股份薪酬費用
|
| | | | 38,631 | | | | | | — | | |
延期發售成本
|
| | | | (19,707) | | | | | | (2,758) | | |
估值免税額變動
|
| | | | (15,139) | | | | | | 16,503 | | |
外幣匯率差異
|
| | | | 2,541 | | | | | | — | | |
Disallowed losses
|
| | | | 2,455 | | | | | | — | | |
不可扣除的娛樂費用
|
| | | | — | | | | | | 809 | | |
Other
|
| | | | 142 | | | | | | 246 | | |
Income tax expense
|
| | | ¥ | — | | | | | ¥ | — | | |
| | |
Yen in thousands
|
| |||||||||
| | |
March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
淨營業虧損結轉
|
| | | ¥ | 118,693 | | | | | ¥ | 118,298 | | |
Other
|
| | | | 175 | | | | | | 865 | | |
遞延税金資產總額
|
| | | | 118,868 | | | | | | 119,163 | | |
遞延納税義務: | | | | | | | | | | | | | |
Debt issuance costs
|
| | | | (393) | | | | | | (369) | | |
延期合同成本
|
| | | | — | | | | | | (958) | | |
Other
|
| | | | (850) | | | | | | (309) | | |
遞延納税負債總額
|
| | | | (1,243) | | | | | | (1,636) | | |
減去:估值免税額
|
| | | | (117,625) | | | | | | (117,527) | | |
Net deferred tax assets
|
| | | ¥ | — | | | | | ¥ | — | | |
| | |
Yen in thousands
|
| |||||||||
| | |
For the years ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
年初的估值津貼
|
| | | ¥ | 117,527 | | | | | ¥ | 101,024 | | |
Additions (deductions)
|
| | | | (15,139) | | | | | | 16,503 | | |
法定税率變化
|
| | | | 15,237 | | | | | | — | | |
年終估值津貼
|
| | | ¥ | 117,625 | | | | | ¥ | 117,527 | | |
Years ending March 31,
|
| |
Yen in thousands
|
| |||
Between 2022 and 2025
|
| | | ¥ | 14,303 | | |
Between 2026 and 2029
|
| | | | 258,223 | | |
2030 and thereafter
|
| | | | 70,618 | | |
Total
|
| | | ¥ | 343,144 | | |
| | |
Yen in thousands
March 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Accrued compensation
|
| | | ¥ | 8,706 | | | | | ¥ | 44 | | |
Accrued offering costs
|
| | | | 13,200 | | | | | | — | | |
應計專業費用
|
| | | | 9,533 | | | | | | 1,046 | | |
應繳預提税金
|
| | | | 2,447 | | | | | | 2,074 | | |
其他應計費用和流動負債
|
| | | | 3,201 | | | | | | 7,234 | | |
Total
|
| | | ¥ | 37,087 | | | | | ¥ | 10,398 | | |
| | |
Yen in thousands
|
| |||||||||
| | |
For the years ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
收到資金(關聯方應付增加)
|
| | | ¥ | 28,640 | | | | | ¥ | 1,413 | | |
還款(關聯方應付款減少)
|
| | | | (30,053) | | | | | | — | | |
應收還款
|
| | | | 17 | | | | | | 5,733 | | |
償還短期貸款
|
| | | | — | | | | | | 102,760 | | |
| | |
September 30,
2021 |
| |
March 31,
2021 |
| ||||||
| | |
(Unaudited)
|
| | ||||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
現金和現金等價物
|
| | | ¥ | 3,166 | | | | | ¥ | 15,378 | | |
應收貿易賬款
|
| | | | ― | | | | | | 10,700 | | |
預付薪酬資產
|
| | | | 35,577 | | | | | | 88,509 | | |
預付費用和其他流動資產
|
| | | | 10,765 | | | | | | 11,709 | | |
Total current assets
|
| | | | 49,508 | | | | | | 126,296 | | |
財產和設備,淨額
|
| | | | 7,338 | | | | | | 94 | | |
延期發售成本
|
| | | | 95,469 | | | | | | 65,978 | | |
Other assets
|
| | | | 2,183 | | | | | | 2,438 | | |
Total assets
|
| | | ¥ | 154,498 | | | | | ¥ | 194,806 | | |
負債和股東權益 | | | | | | | | | | | | | |
流動負債: | | | | | | | | | | | | | |
Accounts payable
|
| | | ¥ | 4,592 | | | | | ¥ | 4,185 | | |
應計費用和其他流動負債
|
| | | | 48,136 | | | | | | 37,087 | | |
應繳消費税
|
| | | | 3,932 | | | | | | 9,077 | | |
長期債務的當期部分,扣除債務發行成本
|
| | | | 1,927 | | | | | | 1,649 | | |
流動負債總額
|
| | | | 58,587 | | | | | | 51,998 | | |
不包括當期部分的長期債務,扣除債務發行成本
|
| | | | 83,366 | | | | | | 83,944 | | |
Total liabilities
|
| | | | 141,953 | | | | | | 135,942 | | |
承付款和或有事項(附註5) | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | |
普通股:截至2021年9月30日和3月31日,授權股份40,000,000股,已發行和已發行股份10,002,000股
|
| | | | 136,636 | | | | | | 136,636 | | |
新增實收資本
|
| | | | 337,299 | | | | | | 337,299 | | |
Accumulated deficit
|
| | | | (460,672) | | | | | | (414,828) | | |
累計其他綜合損失
|
| | | | (718) | | | | | | (243) | | |
股東權益總額
|
| | | | 12,545 | | | | | | 58,864 | | |
總負債和股東權益
|
| | | ¥ | 154,498 | | | | | ¥ | 194,806 | | |
| | |
Six Months Ended September 30,
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Revenue
|
| | | ¥ | 103,636 | | | | | ¥ | 85,000 | | |
Cost of revenue
|
| | | | 981 | | | | | | 4,023 | | |
Gross profit
|
| | | | 102,655 | | | | | | 80,977 | | |
Operating expenses: | | | | | | | | | | | | | |
銷售、一般和行政費用
|
| | | | 146,507 | | | | | | 33,612 | | |
運營收入(虧損)
|
| | | | (43,852) | | | | | | 47,365 | | |
Other income (expense): | | | | | | | | | | | | | |
Interest expense
|
| | | | (1,560) | | | | | | (1,900) | | |
Other income (expense), net
|
| | | | (432) | | | | | | 2,026 | | |
Net Income (loss)
|
| | | ¥ | (45,844) | | | | | ¥ | 47,491 | | |
普通股股東每股基本和稀釋後每股淨收益(虧損)
|
| | | ¥ | (4.58) | | | | | ¥ | 4.75 | | |
加權平均流通股用於計算每股基本和稀釋後的淨收益(虧損)
|
| | | | 10,002,000 | | | | | | 10,002,000 | | |
| | |
Six Months Ended
September 30, |
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Net income (loss)
|
| | | ¥ | (45,844) | | | | | ¥ | 47,491 | | |
外幣折算調整,税後淨額
|
| | | | (475) | | | | | | (196) | | |
綜合收益(虧損)
|
| | | ¥ | (46,319) | | | | | ¥ | 47,295 | | |
| | |
Common Shares
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Loss |
| |
Total
Stockholders’ Equity (Deficit) |
| | | | | |||||||||||||||||||||||||||||
|
Shares
|
| |
Amount
|
| | | | | | | | | | | | | ||||||||||||||||||||||||||||||||
Balance, March 31, 2020
|
| | | | 10,002,000 | | | | | ¥ | 136,636 | | | | | ¥ | 129,270 | | | | | ¥ | (389,030) | | | | | ¥ | — | | | | | ¥ | (123,124) | | | | | | | ||||||||
給關聯方的預付款
|
| | | | — | | | | | | — | | | | | | (2,243) | | | | | | — | | | | | | — | | | | | | (2,243) | | | | | | | ||||||||
外幣折算調整,税後淨額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (196) | | | | | | (196) | | | | | | | ||||||||
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 47,491 | | | | | | — | | | | | | 47,491 | | | | | | | ||||||||
Balance, September 30, 2020
|
| | | | 10,002,000 | | | | | ¥ | 136,636 | | | | | ¥ | 127,027 | | | | | ¥ | (341,539) | | | | | ¥ | (196) | | | | | ¥ | (78,072) | | | | | | | ||||||||
Balance, March 31, 2021
|
| | | | 10,002,000 | | | | | ¥ | 136,636 | | | | | ¥ | 337,299 | | | | | ¥ | (414,828) | | | | | ¥ | (243) | | | | | ¥ | 58,864 | | | | | | | ||||||||
外幣折算調整,税後淨額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (475) | | | | | | (475) | | | | | | | ||||||||
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (45,844) | | | | | | — | | | | | | (45,844) | | | | | | | ||||||||
Balance, September 30, 2021
|
| | | | 10,002,000 | | | | | ¥ | 136,363 | | | | | ¥ | 337,299 | | | | | ¥ | (460,672) | | | | | ¥ | (718) | | | | | ¥ | 12,545 | | | | | | |
| | |
Six Months Ended
September 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
Net income (loss)
|
| | | ¥ | (45,844) | | | | | ¥ | 47,491 | | |
將淨收益(虧損)與經營活動提供的現金淨額進行調整:
|
| | | | | | | | | | | | |
折舊及攤銷
|
| | | | 148 | | | | | | 60 | | |
債務發行成本攤銷
|
| | | | 35 | | | | | | 35 | | |
基於股份的薪酬費用
|
| | | | 52,932 | | | | | | ― | | |
經營性資產和負債變動:
|
| | | | | | | | | | | | |
應收貿易賬款
|
| | | | 10,700 | | | | | | 1,086 | | |
預付費用和其他流動資產
|
| | | | 944 | | | | | | 3,684 | | |
Accounts payable
|
| | | | 407 | | | | | | ― | | |
Due to related parties
|
| | | | ― | | | | | | 26,119 | | |
應計費用和其他流動負債
|
| | | | 15,996 | | | | | | 9,512 | | |
應繳消費税
|
| | | | (5,145) | | | | | | 4,765 | | |
Deferred revenue
|
| | | | ― | | | | | | (91,800) | | |
Other
|
| | | | 269 | | | | | | 5,000 | | |
經營活動提供的現金淨額
|
| | | | 30,442 | | | | | | 5,952 | | |
投資活動現金流: | | | | | | | | | | | | | |
對大寫軟件的投資
|
| | | | (7,392) | | | | | | ― | | |
投資活動中使用的淨現金
|
| | | | (7,392) | | | | | | ― | | |
融資活動的現金流: | | | | | | | | | | | | | |
給關聯方的預付款
|
| | | | ― | | | | | | (2,243) | | |
長期債務收益
|
| | | | 500 | | | | | | ― | | |
償還長期債務
|
| | | | (835) | | | | | | (924) | | |
延期發行費用的支付
|
| | | | (35,000) | | | | | | (21,263) | | |
用於融資活動的現金淨額
|
| | | | (35,335) | | | | | | (24,430) | | |
匯率變化對現金、現金等價物和受限現金的影響
|
| | | | 73 | | | | | | (196) | | |
現金、現金等價物和受限現金淨減少
|
| | | | (12,212) | | | | | | (18,674) | | |
現金、現金等價物和受限現金 | | | | | | | | | | | | | |
Beginning of year
|
| | | | 15,378 | | | | | | 26,062 | | |
End of year
|
| | | ¥ | 3,166 | | | | | ¥ | 7,388 | | |
非現金投融資活動: | | | | | | | | | | | | | |
Accrued offering costs
|
| | | ¥ | 7,691 | | | | | ¥ | — | | |
| | |
Yen in thousands
|
| |||||||||
| | |
September 30,
2021 |
| |
March 31,
2021 |
| ||||||
Computers
|
| | | ¥ | 999 | | | | | ¥ | 999 | | |
Furniture and fixtures
|
| | | | 632 | | | | | | 632 | | |
Capitalized software
|
| | | | 7,392 | | | | | | — | | |
全部物業和設備
|
| | | | 9,023 | | | | | | 1,631 | | |
減去:累計折舊
|
| | | | (1,685) | | | | | | (1,537) | | |
總財產和設備,淨額
|
| | | ¥ | 7,338 | | | | | ¥ | 94 | | |
| | | | | | | | |
Yen in thousands
|
| |||||||||
| | |
Interest Rate
|
| |
Maturity
|
| |
September 30,
2021 |
| |
March 31,
2021 |
| ||||||
修改後的與日本金融公司的定期貸款
|
| |
0.36% to 1.26%
|
| |
August 31, 2026
|
| | | ¥ | 15,500 | | | | | ¥ | — | | |
與日本金融公司的定期貸款
|
| |
0.90% to 8.55%
|
| |
August 31, 2026
|
| | | | — | | | | | | 15,000 | | |
與印度國家銀行房地產金融有限公司的定期貸款
|
| |
6.00%
|
| |
September 5, 2037
|
| | | | 45,894 | | | | | | 46,729 | | |
與Resona Bank,Limited的定期貸款
|
| |
0.00% to 1.20%
|
| |
November 30, 2030
|
| | | | 25,000 | | | | | | 25,000 | | |
Total long-term debt
|
| | | | | | | | | | 86,394 | | | | | | 86,729 | | |
減少未攤銷債務發行成本
|
| | | | | | | | | | (1,101) | | | | | | (1,136) | | |
Subtotal
|
| | | | | | | | | | 85,293 | | | | | | 85,593 | | |
長期債務的當期部分,扣除
debt issuance costs |
| | | | | | | | | | (1,927) | | | | | | (1,649) | | |
不包括當期部分的長期債務,扣除債務發行成本
|
| | | | | | | | | ¥ | 83,366 | | | | | ¥ | 83,944 | | |
Year ending March 31:
|
| |
(Yen in thousands)
|
| |||
2022 (remainder)
|
| | | ¥ | 883 | | |
2023
|
| | | | 5,039 | | |
2024
|
| | | | 8,950 | | |
2025
|
| | | | 9,076 | | |
2026
|
| | | | 9,203 | | |
Thereafter
|
| | | | 53,243 | | |
Total
|
| | | ¥ | 86,394 | | |
| | |
日元(千),不包括股票和
per share data |
| |||||||||
|
Six Months Ended September 30,
|
| |||||||||||
|
2021
|
| |
2020
|
| ||||||||
Numerator: | | | | | | | | | | | | | |
Net income (loss)
|
| | | ¥ | (45,844) | | | | | ¥ | 47,491 | | |
Denominator: | | | | | | | | | | | | | |
加權平均已發行普通股,用於計算每股基本和稀釋後的淨收益(虧損)
|
| | | | 10,002,000 | | | | | | 10,002,000 | | |
每股基本和稀釋後淨收益(虧損)
|
| | | ¥ | (4.58) | | | | | ¥ | 4.75 | | |
| | |
September 30,
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
第二系列和第三系列未償還股票期權
|
| | | | 27,000 | | | | | | 27,000 | | |
第四系列未償還股票期權
|
| | | | 1,009,500 | | | | | | — | | |
潛在稀釋股份總數
|
| | | | 1,036,500 | | | | | | 27,000 | | |
| | |
Yen in thousands
|
| |||||||||
|
September 30,
|
| |
March 31,
|
| ||||||||
|
2021
|
| |
2021
|
| ||||||||
Accrued compensation
|
| | | ¥ | 14,510 | | | | | ¥ | 8,706 | | |
Accrued offering costs
|
| | | | 7,691 | | | | | | 13,200 | | |
| | |
Yen in thousands
|
| |||||||||
|
September 30,
|
| |
March 31,
|
| ||||||||
|
2021
|
| |
2021
|
| ||||||||
應計專業費用
|
| | | | 14,541 | | | | | | 9,533 | | |
應繳預提税金
|
| | | | 9,050 | | | | | | 2,447 | | |
其他應計費用和流動負債
|
| | | | 2,344 | | | | | | 3,201 | | |
Total
|
| | | ¥ | 48,136 | | | | | ¥ | 37,087 | | |
|
|
Exhibit
Number |
| |
Description
|
|
| 1.1 | | |
承保協議格式。
|
|
| 3.1** | | |
註冊人公司章程(英文翻譯)。
|
|
| 4.1 | | |
美國存託憑證登記人、存託人和持有人之間的存託協議格式。
|
|
| 4.2 | | |
註冊人的美國存託憑證樣本(作為附件4.1中的證據A)。
|
|
| 5.1 | | |
格林伯格·特勞裏格·東京律師事務所的意見,註冊人的日本律師。
|
|
| 10.1** | | |
註冊人與Paygene有限公司簽訂的代理協議,日期為2021年4月1日(英文版)。
|
|
| 10.2** | | |
註冊方與Paygene Co.,日期為2021年12月22日的《修訂備忘錄》(英文版)。
|
|
| 10.3** | | |
註冊人與博肯股份有限公司於2022年5月27日簽訂的代理協議(英文譯本)。
|
|
| 10.4** | | |
註冊人與Connect Plus有限公司於2022年5月30日簽訂的代理協議(英文版)。
|
|
| 10.5** | | |
註冊人與Y‘s,Inc.於2022年5月30日簽訂的代理協議(英文翻譯)。
|
|
| 21.1** | | |
註冊方子公司列表。
|
|
| 23.1 | | |
BF BorgersCPA PC,獨立註冊會計師事務所同意。
|
|
| 23.2 | | |
Greenberg Traurig東京律師事務所同意(見附件5.1)。
|
|
| 24.1** | | |
Power of Attorney.
|
|
| 99.1** | | |
表格20-F第8.A.4項下的棄權和申述請求。
|
|
| 107** | | |
Filing Fee Table.
|
|
| | | | WARRANTEE INC. | | ||||||
| | | | By: | | |
/s/ Yusuke Shono
|
| |||
| | | | | | | Name: | | | Yusuke Shono | |
| | | | | | | Title: | | | 首席執行官 | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Yusuke Shono
Yusuke Shono
|
| |
首席執行官兼董事
(首席執行官) |
| |
June 22, 2022
|
|
|
/s/ Hiromitsu Tsuga
Hiromitsu Tsuga
|
| |
首席財務官兼董事
(首席財務會計官) |
| |
June 22, 2022
|
|
|
*
Takashi Kanazawa
|
| | Director | | |
June 22, 2022
|
|
|
*
Takashi Kato
|
| | Director | | |
June 22, 2022
|
|
|
*
Takeshi Todoroki
|
| | Director | | |
June 22, 2022
|
|
| | | | COGENCY GLOBAL INC. | | ||||||
| | | | By: | | |
/s/ Colleen A. De Vries
|
| |||
| | | | | | | Name: | | | Colleen A. De Vries | |
| | | | | | | Title: | | | 代表科鋭環球股份有限公司的總裁副總 | |