| Mar 31, 2020 | Mar 31, 2021 | Mar 31, 2022 | Mar 31, 2023 | Mar 31, 2024 |
---|
Cash and deposits | - | 425 | 553 | 793 | 1,125 |
---|
Accounts receivable - trade | - | 55 | 73 | 92 | 111 |
---|
Supplies | - | 0 | 0 | 0 | 0 |
---|
Prepaid expenses | - | 17 | 12 | 33 | 40 |
---|
Other | - | 3 | 3 | 3 | 3 |
---|
Current assets | - | 499 | 642 | 920 | 1,279 |
---|
Buildings | - | 6 | 52 | 52 | 71 |
---|
Accumulated depreciation | - | -1 | -4 | -11 | -21 |
---|
Buildings, net | - | 5 | 48 | 41 | 50 |
---|
Tools, furniture and fixtures | - | 3 | 13 | 17 | 23 |
---|
Accumulated depreciation | - | -3 | -4 | -7 | -11 |
---|
Tools, furniture and fixtures, net | - | 0 | 10 | 10 | 11 |
---|
Property, plant and equipment | - | 5 | 58 | 51 | 61 |
---|
Trademark right | - | - | 1 | 1 | 1 |
---|
Software | - | - | 19 | 48 | 54 |
---|
Software in progress | - | - | 10 | 1 | 4 |
---|
Intangible assets | - | - | 30 | 50 | 59 |
---|
Long-term prepaid expenses | - | 1 | 1 | 1 | 3 |
---|
Deferred tax assets | - | 11 | 16 | 13 | 23 |
---|
Leasehold and guarantee deposits | - | - | - | 45 | 42 |
---|
Investments and other assets | - | 20 | 66 | 58 | 68 |
---|
Non-current assets | - | 25 | 155 | 160 | 188 |
---|
Assets | - | 524 | 796 | 1,080 | 1,466 |
---|
Accounts payable - other | - | 13 | 102 | 66 | 107 |
---|
Accrued expenses | - | 12 | 4 | 6 | 12 |
---|
Income taxes payable | - | 35 | 55 | 59 | 80 |
---|
Accrued consumption taxes | - | 26 | 33 | 27 | 38 |
---|
Advances received | - | 4 | 7 | 15 | 19 |
---|
Deposits received | - | 56 | 70 | 138 | 225 |
---|
Contract liabilities | - | 1 | 3 | 6 | 10 |
---|
Unearned revenue | - | - | - | 0 | 0 |
---|
Other | - | 7 | 11 | 22 | - |
---|
Current liabilities | - | 166 | 308 | 339 | 491 |
---|
Asset retirement obligations | - | - | - | - | 4 |
---|
Non-current liabilities | - | 85 | 75 | - | 4 |
---|
Liabilities | - | 251 | 383 | 339 | 496 |
---|
Share capital | - | 83 | 83 | 167 | 168 |
---|
Legal capital surplus | - | 83 | 83 | 167 | 168 |
---|
Capital surplus | - | 83 | 83 | 167 | 168 |
---|
Retained earnings brought forward | - | 108 | 248 | 406 | 635 |
---|
Retained earnings | - | 108 | 248 | 406 | 635 |
---|
Treasury shares | - | - | - | - | -0 |
---|
Shareholders' equity | - | 273 | 413 | 741 | 971 |
---|
Net assets | 183 | 273 | 413 | 741 | 971 |
---|
Liabilities and net assets | - | 524 | 796 | 1,080 | 1,466 |
---|