UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 6-K

 

REPORT OF FOREIGN PRIVATE ISSUER

PURSUANT TO RULE 13a-16 OR 15d-16

UNDER THE SECURITIES EXCHANGE ACT OF 1934

 

For the month of December 2023

 

Commission File Number: 001-41181

 

Yoshitsu Co., Ltd

(Translation of registrant’s name into English)

 

Harumi Building, 2-5-9 Kotobashi,

Sumida-ku, Tokyo, 130-0022

Japan

(Address of principal executive office)

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F:

 

Form 20-F       Form 40-F

 

 

 

 

 

 

EXPLANATORY NOTE

 

Yoshitsu Co., Ltd (the “Company”) is furnishing this report on Form 6-K to provide the six-month interim financial statements for the period ended September 30, 2023 and incorporate such financial statements into the Company’s registration statement referenced below.

 

The information contained in this Report of Foreign Private Issuer on Form 6-K is hereby incorporated by reference into the Registration Statement on Form F-3 of the Company (File Number 333-274076), as amended, initially filed with the U.S. Securities and Exchange Commission on August 18, 2023, and into the Prospectus outstanding under the foregoing registration statement, to the extent not superseded by documents or reports subsequently filed or furnished by the Company under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended.

 

1

 

 

EXHIBIT INDEX

 

Exhibit No.   Description
99.1   Unaudited Consolidated Financial Statements for the Six Months Ended September 30, 2023 and 2022
99.2   Press Release Titled “Yoshitsu Co., Ltd Reports First Six Months of Fiscal Year 2024 Financial Results”
101.INS   Inline XBRL Instance Document (the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document)
101.SCH   Inline XBRL Taxonomy Extension Schema Document
101.CAL   Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF   Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB   Inline XBRL Taxonomy Extension Labels Linkbase Document
101.PRE   Inline XBRL Taxonomy Extension Presentation Linkbase Document
104   Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101)

 

2

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

  Yoshitsu Co., Ltd
     
Date: December 22, 2023 By: /s/ Mei Kanayama
  Name:  Mei Kanayama
  Title:

Representative Director and Director

(Principal Executive Officer)

 

 

3

 

 

Exhibit 99.1

 

YOSHITSU CO., LTD

INDEX TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

TABLE OF CONTENTS

 

CONTENTS   PAGE(S)
     
UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS    
     
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS AS OF SEPTEMBER 30, 2023 AND MARCH 31, 2023   F-2
     
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS FOR THE SIX MONTHS ENDED SEPTEMBER 30, 2023 AND 2022   F-3
     
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY FOR THE SIX MONTHS ENDED SEPTEMBER 30, 2023 AND 2022   F-4
     
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE SIX MONTHS ENDED SEPTEMBER 30, 2023 AND 2022   F-5
     
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS   F-6 – F-39

 

F-1

 

 

YOSHITSU CO., LTD

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

  

   September 30,   March 31, 
   2023   2023 
ASSETS        
CURRENT ASSETS:        
Cash  $2,790,801   $1,766,441 
Accounts receivable, net   74,181,423    89,447,155 
Accounts receivable - related parties   44    327,807 
Merchandise inventories, net   14,828,587    7,187,800 
Due from related parties   9,035    444,567 
Compensation receivable for consumption tax, current   9,229,456    3,912,719 
Prepaid expenses and other current assets, net   3,453,592    3,542,864 
TOTAL CURRENT ASSETS   104,492,938    106,629,353 
           
Property and equipment, net   11,284,906    12,938,598 
Operating lease right-of-use assets   3,113,422    2,709,954 
Long-term investment   
-
    169,148 
Compensation receivable for consumption tax, non-current, net   6,106,954    19,230,370 
Long-term prepaid expenses and other non-current assets, net   4,128,092    4,997,857 
TOTAL ASSETS  $129,126,312   $146,675,280 
           
CURRENT LIABILITIES:          
Short-term borrowings  $54,539,800   $60,636,412 
Current portion of long-term borrowings   3,618,832    2,783,445 
Accounts payable   13,344,531    12,719,160 
Accounts payable - related parties   67,848    
-
 
Due to related parties   108,064    297,559 
Deferred revenue   85,989    146,024 
Taxes payable   12,283,353    18,219,803 
Operating lease liabilities, current   1,348,045    1,323,900 
Finance lease liabilities, current   231,406    369,786 
Representative’s warrants liability   20,222    24,663 
Other payables and other current liabilities   1,284,569    1,520,756 
TOTAL CURRENT LIABILITIES   86,932,659    98,041,508 
           
Operating lease liabilities, non-current   1,833,622    1,416,508 
Finance lease liabilities, non-current   340,899    622,922 
Long-term borrowings   7,315,955    10,326,399 
Other non-current liabilities   2,152,875    2,535,123 
Deferred tax liabilities, net   2,583,854    4,451,077 
TOTAL LIABILITIES  $101,159,864   $117,393,537 
           
COMMITMENTS AND CONTINGENCIES   
 
    
 
 
           
SHAREHOLDERS’ EQUITY          
Ordinary shares, no par value, 100,000,000 shares authorized; 36,250,054 shares and 36,250,054 shares issued and outstanding as of September 30, 2023 and March 31, 2023, respectively   14,694,327    14,694,327 
Capital reserve   9,078,915    9,078,915 
Retained earnings   15,532,199    13,577,844 
Accumulated other comprehensive loss   (11,338,993)   (8,069,343)
TOTAL SHAREHOLDERS’ EQUITY   27,966,448    29,281,743 
           
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY  $129,126,312   $146,675,280 

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

  

F-2

 

  

YOSHITSU CO., LTD

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

 

    For the Six Months Ended
September 30,
 
    2023     2022  
             
REVENUE            
Revenue - third parties   $ 74,049,115     $ 77,607,361  
Revenue - related parties     115,034       8,188  
Total revenue     74,164,149       77,615,549  
                 
COSTS AND OPERATING EXPENSES                
Merchandise costs     64,706,599       63,052,437  
Selling, general and administrative expenses     9,124,805       13,518,943  
Total operating expenses     73,831,404       76,571,380  
                 
INCOME FROM OPERATIONS     332,745       1,044,169  
                 
OTHER INCOME (EXPENSES)                
Interest expenses, net     (995,997 )     (1,372,444 )
Additional and delinquent tax due to consumption tax correction     (644,780 )     -  
Gain from disposal of equity method investment     195,391       -  
Gain from disposal of a subsidiary     341,755       -  
Other income (expenses), net     66,947       (113,409 )
Gain from foreign currency exchange     2,371,226       981,017  
Change in fair value of representative’s warrants liability     1,833       89,049  
Loss from equity method investment     (71,200 )     (88,737 )
Total other income (expenses), net     1,265,175       (504,524 )
                 
INCOME BEFORE INCOME TAX PROVISION     1,597,920       539,645  
                 
PROVISION (BENEFIT) FOR INCOME TAXES     (356,435 )     212,052  
                 
NET INCOME     1,954,355       327,593  
                 
OTHER COMPREHENSIVE LOSS                
Foreign currency translation loss     (3,269,650 )     (7,374,799 )
                 
TOTAL COMPREHENSIVE LOSS   $ (1,315,295 )   $ (7,047,206 )
                 
Earnings per ordinary share - basic and diluted   $ 0.05     $ 0.01  
Weighted average shares - basic and diluted     36,250,054       36,250,054  

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

  

F-3

 

  

YOSHITSU CO., LTD

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

FOR THE SIX MONTHS ENDED SEPTEMBER 30, 2023 AND 2022

 

   Ordinary Shares   Capital   Retained    Accumulated Other Comprehensive    Total Shareholders’ 
   Shares   Amount   Reserve   Earnings   Income (Loss)   Equity 
Balance, March 31, 2022   36,250,054   $14,694,327    11,921,065    21,465,317   $(3,628,669)   44,452,040 
                             
Business combinations under common control             (2,842,173)   
-
    
-
    (2,842,173)
Net income for the period   -    
-
    
-
    327,593    
-
    327,593 
Foreign currency translation loss   -    
-
    
-
    
-
    (7,374,799)   (7,374,799)
                               
Balance, September 30, 2022   36,250,054   $14,694,327   $9,078,892   $21,792,910   $(11,003,468)  $34,562,661 
                               
Balance, March 31, 2023   36,250,054   $14,694,327   $9,078,915   $13,577,844   $(8,069,343)  $29,281,743 
                              
Net income for the period   -    
-
    
-
    1,954,355    
-
    1,954,355 
Foreign currency translation loss   -    
-
    
-
    
-
    (3,269,650)   (3,269,650)
                               
Balance, September 30, 2023   36,250,054   $14,694,327   $9,078,915   $15,532,199   $(11,338,993)  $27,966,448 

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

F-4

 

 

YOSHITSU CO., LTD

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

 

   For the Six Months Ended
September 30,
 
   2023   2022 
Cash flows from operating activities:        
Net Income  $1,954,355   $327,593 
Adjustments to reconcile net income to net cash provided by (used in) operating activities:          
Depreciation and amortization   526,994    514,000 
Loss from disposal of property and equipment   13,704    304,133 
Loss (gain) from unrealized foreign currency translation   139,012    (175,351)
Allowance for (net recovery of) credit losses   (148,556)   87,250 
Reversal of merchandise inventories written down   (10,713)   - 
Amortization of operating lease right-of-use assets   876,122    1,086,370 
Deferred tax benefit   (1,460,623)   (29,689)
Change in fair value of representative’s warrants liability   (1,833)   (89,049)
Investment loss from equity method investment   71,200    88,737 
Gain from disposal of equity method investment   (195,391)   - 
Changes in operating assets and liabilities:          
Accounts receivable   6,372,895    (21,785,420)
Accounts receivable - related parties   309,809    - 
Merchandise inventories   (8,645,561)   4,774,980 
Compensation receivable for consumption tax   6,116,206    - 
Prepaid expenses and other current assets   (2,342,968)   (4,009,679)
Long-term prepaid expenses and other non-current assets   2,767,762    1,681,064 
Accounts payable   2,128,474    (1,509,149)
Accounts payable - related parties   67,840    (211,615)
Deferred revenue   68,324    84,979 
Taxes payable   (4,136,000)   (106,681)
Other payables and other current liabilities   103,774    (1,894,627)
Operating lease liabilities   (838,782)   (1,102,199)
Other non-current liabilities   (38,735)   26,812 
Net cash provided by (used in) operating activities   3,697,309    (21,937,541)
           
Cash flows from investing activities:          
Purchase of property and equipment   (197,825)   (45,472)
Proceeds from disposal of property and equipment   710    2,992 
Proceeds from disposal of equity method investment   283,800    - 
Proceeds from disposal of a subsidiary   35,475    - 
Disposal of a subsidiary, net of cash   (176,133)   - 
Collection of amount due from related parties   410,181    145,017 
Net cash provided by investing activities   356,208    102,537 
           
Cash flows from financing activities:          
Cash consideration paid for business combination under common control   -    (2,840,957)
Proceeds from short-term borrowings   -    74,800,000 
Repayments of short-term borrowings   -    (56,100,000)
Proceeds from long-term borrowings   -    2,190,669 
Repayments of long-term borrowings   (608,947)   (1,450,671)
Payments made to related parties   (166,252)   (48,632)
Repayment of obligations under finance leases   (297,843)   (200,104)
Net cash provided by (used in) financing activities   (1,073,042)   16,350,305 
           
Effect of exchange rate fluctuation on cash   (1,956,115)   (3,618,859)
           
Net increase (decrease) in cash   1,024,360    (9,103,558)
Cash at beginning of period   1,766,441    18,256,220 
Cash at end of period  $2,790,801   $9,152,662 
           
Supplemental cash flow information          
Cash paid for income taxes  $592,194   $334,323 
Cash paid for interest  $341,583   $644,244 
           
Supplemental non-cash operating activities          
Purchase of property and equipment financed under finance leases  $-   $30,892 
Right-of-use assets obtained in exchange for operating lease liabilities  $1,512,843   $464,940 

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

F-5

 

 

YOSHITSU CO., LTD AND SUBSIDIARY

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 1 – ORGANIZATION AND BUSINESS DESCRIPTION

 

Yoshitsu Co., Ltd (the “Company”) is a stock company incorporated in Japan pursuant to the laws of Japan on December 28, 2006.

 

Prior to July 1, 2023, the Company owned 100% of the equity interests of Kaika International Co., Ltd, formerly known as Tokyo Lifestyle Co., Ltd. (“Kaika International”), a stock company incorporated pursuant to the laws of Japan on October 24, 2019. The Company acquired 100% equity interests in Tokyo Lifestyle Limited (“TLS”) on July 27, 2022, and TLS acquired 60% equity interests in Reiwatakiya (MYS) SDN. BHD. (“Reiwatakiya”) on October 26, 2022 and the remaining 40% equity interests on January 4, 2023. These transactions were accounted for as acquisitions under common control (see details in “Acquisition Under Common Control”).

 

On June 30, 2023, the Company entered into a share transfer agreement with Seihinkokusai Co., Ltd. (“Seihinkokusai”), a related party of the Company, to sells its 100% equity interests in Kaika International to Seihinkokusai for cash consideration of ¥5,000,000 ($37,595). The transaction contemplated by the agreement was approved by the Company’s board of directors at a board meeting on June 30, 2023. The sale of Kaika International was part of a strategic restructuring of the Company to concentrate its management resources on its core businesses and maintain operational efficiency. The cash consideration was received in its entirety and the transaction was completed on July 1, 2023.

 

On September 6, 2023, TLS incorporated a wholly-owned subsidiary, RAKKISTAR HOLDING INC., in the State of Ontario, Canada. On October 17, 2023, TLS incorporated a wholly-owned subsidiary, Tokyo Lifestyle Holding Inc. (“TSL Holding”), in the State of Delaware. TSL Holding also incorporated a wholly-owned subsidiary, REIWATAKIYA BOS LLC, a limited liability company on October 26, 2023, in the Commonwealth of Massachusetts. These companies are currently not engaging in any active business operations.

 

The Company and its subsidiaries (collectively, “Yoshitsu”) are a retailer and wholesaler of Japanese beauty and health products, as well as luxury and electronic products, sundry products, and other products and services. The Company offers approximately 39,500 stock keeping units (“SKUs”) of beauty products, including cosmetics, skin care, fragrance, and body care, among others; 15,000 SKUs of health products, including over-the-counter (“OTC”) drugs, nutritional supplements, and medical supplies and devices; 41,600 SKUs of sundry products, including home goods, 150 SKUs of electronic products, including entertainment gaming products, such as Nintendo Switch and Xbox Series, 590 SKUs of luxury products, including branded watches, perfume, handbags, clothes, and jewelry, and 44,800 SKUs of other products, including food, alcoholic beverages The Company also provides advertising services by key opinion leaders (“KOLs”).

 

Acquisition Under Common Control

 

On July 20, 2022, the Company entered into a definitive agreement (the “Agreement”) with All Seas Global Limited to acquire its 100% equity interests in TLS, a company incorporated pursuant to the laws of Hong Kong on May 10, 2019 and principally engaged in the import and retail of Japanese beauty and cosmetic products in Hong Kong and engaged in the live e-commerce business through its wholly-owned subsidiary, Shenzhen Qingzhiliangpin Network Technology Co., Ltd. (“Qingzhiliangpin”), a company incorporated on April 16, 2020 in the People’s Republic of China (the “PRC”). Pursuant to the Agreement, the Company agreed to acquire 100% of the equity interests in TLS in total consideration of Japanese yen 392,673,800 in cash (US$2,842,173), subject to certain terms. The transaction contemplated by the Agreement was approved by the Company’s board of directors at a special board meeting on June 27, 2022. The 100% of the equity interests in TLS were transferred to the Company on July 20, 2022, and cash consideration was paid in full and the transaction was closed on July 27, 2022. As the Company and TLS previously were controlled by the same ultimate controlling shareholder before this acquisition, this transaction was accounted for as an acquisition of a business under common control, and accordingly, the Company’s comparative financial information prior to the acquisition date of July 20, 2022 was retrospectively adjusted to include the financial results of TLS. See “Note 10—Acquisitions.”

 

F-6

 

 

YOSHITSU CO., LTD AND SUBSIDIARY

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 1 – ORGANIZATION AND BUSINESS DESCRIPTION (continued)

 

On October 26, 2022, the board of directors of TLS approved the acquisition of Reiwatakiya from All Seas Global Limited, who held 60% interests in Reiwatakiya, and subsequently, approved the acquisition of the remaining 40% interests in Reiwatakiya from a third-party shareholder on January 4, 2023. Reiwatakiya is a private limited company incorporated in Malaysia on June 14, 2022, and principally engaged in the import and retail of Japanese beauty and cosmetic products in Malaysia, and is currently not engaging in any active business operations. The 60% and 40% of the equity interests in Reiwatakiya were transferred to the TLS on October 26, 2022 and January 4, 2023, respectively, with no consideration. As TLS and Reiwatakiya previously were controlled by the same ultimate controlling shareholder before this acquisition, this transaction was accounted for as an acquisition of a business under common control, accordingly, the Company’s comparative financial information prior to the acquisition date of October 26, 2022 was retrospectively adjusted to include the financial results of Reiwatakiya. See “Note 10—Acquisitions.”

 

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Basis of presentation and principles of consolidation

 

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and pursuant to the rules and regulations of the Securities Exchange Commission (the “SEC”). The accompanying unaudited condensed consolidated financial statements include the financial statements of the Company and its subsidiaries. All intercompany balances and transactions are eliminated upon consolidation. Accordingly, certain information and footnote disclosures normally included in annual financial statements prepared in accordance with U.S. GAAP have been omitted pursuant to the afore-mentioned SEC rules and regulations. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. These unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto for the fiscal years ended March 31, 2023 and 2022. Operating results for the six-month period ended September 30, 2023 are not necessarily indicative of the results that may be expected for the year ending March 31, 2024.

 

Use of estimates

 

In preparing the unaudited condensed consolidated financial statements in conformity with U.S. GAAP, management makes estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. These estimates are based on information as of the date of the unaudited condensed consolidated financial statements. Significant estimates required to be made by management include, but are not limited to, assessment of expected credit losses for accounts receivable, compensation receivable for consumption tax, current and non-current prepaid expenses and other assets, valuation of inventories, useful lives of property and equipment, the recoverability of long-lived assets, provision necessary for contingent liabilities, inputs used in the calculation of the asset retirement obligation, and implicit interest rate of operating leases and financing leases. Actual results could differ from those estimates.

 

Cash

 

Cash includes currency on hand and deposits held by banks that can be added or withdrawn without limitation. The Company maintains its bank accounts in Japan, Hong Kong, China and Malaysia. The Company considers all highly-liquid investment instruments with an original maturity of three months or less from the date of purchase to be cash equivalents. As of September 30, 2023 and March 31, 2023, the Company did not have any cash equivalents.

 

F-7

 

 

YOSHITSU CO., LTD AND SUBSIDIARY

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

 

Receivables and credit losses

 

On April 1, 2023, the Company adopted Accounting Standards Update (“ASU”) 2016-13 “Financial Instruments – Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments,” which replaces the incurred loss impairment methodology with an expected loss methodology that is referred to as the current expected credit loss methodology. The expected credit loss impairment model requires the entity to recognize its estimate of expected credit losses for affected financial assets using an allowance for credit losses and requires consideration of a broader range of reasonable and supportable information to inform credit loss estimates. The adoption of ASU 2016-13 did not have a material impact on the Company’s financial statements.

 

The Company’s account receivables, compensation receivable for consumption tax and other receivable included in current and non-current prepaid expenses and other assets are within the scope of ASC Topic 326. The Company makes estimates of expected credit and collectability trends for the allowance for credit losses based upon assessment of various factors, including historical experience, the age of the receivables, credit-worthiness of the customers and other debtors, current economic conditions, reasonable and supportable forecasts of future economic conditions, and other factors that may affect its ability to collect from the customers and other debtors. The Company also provides specific provisions for allowance when facts and circumstances indicate that the receivable is unlikely to be collected.

 

Expected credit losses are included in selling, general, and administrative expenses in the unaudited condensed consolidated statements of operations and comprehensive loss. After all attempts to collect a receivable have failed, the receivable is written off against the allowance. Account receivables, compensation receivable for consumption tax and other receivable is recognized and carried at original amount less an allowance for credit losses, as necessary. As of September 30, 2023 and March 31, 2023, allowance for credit losses for accounts receivable amounted to $3,038,819 and $3,219,772, respectively, allowance for credit losses for other receivables amounted to $743,508 and $904,598, respectively, and allowance for credit losses for compensation receivable for consumption tax amounted to $152,169 and $436,145, respectively.

 

Leases

 

The Company adopted Financial Accounting Standards Board (the “FASB”) ASC No. 842, Leases (“Topic 842”) on April 1, 2018 using the modified retrospective approach.

 

The Company determines whether a contract is or contains a lease at inception of the contract and whether that lease meets the classification criteria of a finance or operating lease. The classification evaluation begins at the commencement date and the lease term used in the evaluation includes the non-cancellable period for which the Company has the right to use the underlying asset, together with renewal option periods when the exercise of the renewal option is reasonably certain and failure to exercise such option which result in an economic penalty.

 

F-8

 

 

YOSHITSU CO., LTD AND SUBSIDIARY

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

 

The Company leases retail store facilities and distribution centers, which are classified as operating leases and leases certain software and equipment and furniture as finance lease in accordance with Topic 842. Under Topic 842, lessees are required to recognize the following for all leases on the commencement date: (i) lease liability, which is a lessee’s obligation to make lease payments arising from a lease, measured on a discounted basis; and (ii) right-of-use asset, which is an asset that represents the lessee’s right to use, or control the use of, a specified asset for the lease term. Operating leases are included in operating lease right-of-use assets, operating lease liabilities, current, and operating lease liabilities, non-current, and finance leases are included in property and equipment, finance lease liabilities, current, and finance lease liabilities, non-current in the unaudited condensed consolidated balance sheet.

 

At the commencement date, the Company recognizes the lease liability at the present value of the lease payments not yet paid, discounted using the interest rate implicit in the lease or, if that rate cannot be readily determined, the Company’s incremental borrowing rate for the same term as the underlying lease. The Company’s lease agreements do not contain any material residual value guarantees or material restrictive covenants. The operating lease right-of-use asset is recognized initially at cost, which primarily comprises the initial amount of the lease liability, plus any initial direct costs incurred, consisting mainly of brokerage commissions, less any lease incentives received. All operating lease right-of-use assets are reviewed for impairment annually. There was no impairment for operating lease right-of-use lease assets as of September 30, 2023 and March 31, 2023.

 

The Company has elected the short-term lease exception, and therefore operating lease right-of-use assets and liabilities do not include leases with a lease term of twelve months or less.

 

In response to the large volume of anticipated lease concessions to be granted related to the effects of the COVID-19 pandemic, and the resultant expected cost and complexity of applying the lease modification requirements in Topic 842, the FASB issued Staff Q&A—Topic 842 and Topic 840: Accounting for Lease Concessions Related to the Effects of the COVID-19 Pandemic in April 2020 as interpretive guidance to provide clarity in response to the crisis. The FASB staff indicated that it would be acceptable for entities to make an election to account for lease concessions related to the effects of the COVID-19 pandemic consistent with how they would be accounted for as though enforceable rights and obligations for those concessions existed in the original contract. Consequently, for such lease concessions, an entity will not need to reassess each existing contract to determine whether enforceable rights and obligations for concessions exist and an entity can elect to apply or not to apply the lease modification guidance in Topic 842 to those contracts. The election is available for concessions related to the effects of the COVID-19 pandemic that result in the total payments required by the modified contract being substantially the same as or less than total payments required by the original contract.

 

Based on the nature of the agreements reached with many of its landlords, the Company has accounted for rent concessions as if they were part of the enforceable rights and obligations of the existing lease contracts and did not account for the concessions as lease modifications. The Company has received a total of lease concessions amounting to $253,206, and among which, $nil and $49,368 was received during the six months ended September 30, 2023 and 2022, respectively. The Company remeasured the lease payments using the same discount rate, and has continued to recognize lease expenses on a straight-line basis for its leases over the related lease terms.

 

F-9

 

 

YOSHITSU CO., LTD AND SUBSIDIARY

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

 

Equity investment

 

An investment in which the Company has the ability to exercise significant influence, but does not have a controlling interest, is accounted for using the equity method. Significant influence is generally considered to exist when the Company has an ownership interest in the voting stock between 20% and 50%, and other factors, such as representation on the board of directors, voting rights, and the impact of commercial arrangements, are considered in determining whether the equity method of accounting is appropriate. An impairment charge is recorded if the carrying amount of the investment exceeds its fair value and this condition is determined to be other-than-temporary. The Company did not record impairment losses on its equity method investment during the six months ended September 30, 2023 and 2022.

 

Common control transactions

 

In business combinations under common control, the assets and liabilities acquired are measured at the historical amounts of the acquirees in the unaudited condensed consolidated financial statements of acquirer on the acquisition date. The difference between the carrying amounts of the net assets acquired and the consideration paid is adjusted to the equity account of the acquirer. The operating results for all periods presented are retrospectively restated as if the current structure and operations resulting from the acquisition had been in existence since the beginning of the earliest year presented, with financial data of previously separate entities consolidated. The subsequent adjustment of contingent consideration after the acquisition date is also accounted for as an equity transaction.

 

Merchandise inventories

 

Merchandise inventories are stated at the lower of cost or net realizable value, on a weighted average basis. Costs include mainly the cost of merchandise inventories. Net realizable value is the estimated selling price in the normal course of business less any costs to sell products. Write-down is recorded when future estimated net realizable value is less than cost, which is recorded in merchandise costs in the unaudited condensed consolidated statements of operations and comprehensive loss. The Company periodically evaluates merchandise inventories for their net realizable value adjustments, and reduces the carrying value of those merchandise inventories that are obsolete or in excess of the forecasted usage to their estimated net realizable value based on various factors including aging and expiration dates, as applicable, taking into consideration historical and expected future product sales. As of September 30, 2023 and March 31, 2023, merchandise inventories write-down was $125,853 and $152,759, respectively.

 

Property and equipment

 

Property and equipment are stated at cost less accumulated depreciation and amortization. Except for assets that are not subject to depreciation, such as land and construction in progress, depreciation and amortization of property and equipment are mainly provided using the straight-line method or declining balance method, which allocates an asset’s cost over the periods during which the Company benefits from the use of the asset. The expected economic useful lives of the Company’s assets are as follows:

 

    Useful life
Property and buildings   35-50 years
Land   Infinite
Leasehold improvements   Lesser of useful life and lease term
Equipment and furniture   2-18 years
Automobiles   4-6 years
Software   5 years

 

F-10

 

 

YOSHITSU CO., LTD AND SUBSIDIARY

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

 

Land has infinite useful life and is not subjected to amortization. Management reviews for impairment accordance with the accounting policy stated under impairment of long-lived assets.

 

Expenditures for maintenance and repair, which do not materially extend the useful lives of the assets, are charged to expenses as incurred. Expenditures for major renewals and betterments which substantially extend the useful life of assets are capitalized. The cost and related accumulated depreciation of assets retired or sold are removed from the respective accounts, and any gain or loss is recognized in the unaudited condensed consolidated statements of operations and comprehensive loss in other income or expenses.

 

Asset retirement obligations

 

The Company records the fair value of an asset retirement obligation as a liability in the period in which it incurs a legal obligation associated with the retirement of tangible long-lived assets that result from the acquisition, construction, development, and/or normal use of the long-lived assets. The Company’s asset retirement obligations are primarily related to leasehold improvement of its retail stores leases, that, at the end of the leases, are required to be returned to the landlords in their original condition. As of September 30, 2023 and March 31, 2023, the balance of asset retirement obligations included in other non-current liabilities was $824,105 and $1,004,838, respectively, and will be subsequently adjusted for changes in fair value. The associated estimated asset retirement costs are capitalized as part of the carrying amount of the leasehold improvements and are depreciated over the shorter of the estimated useful life of the asset or the term of the lease subsequent to the initial measurement. Due to the time over which these obligations could be settled and the judgment used to determine the liability, the ultimate obligation may differ from the estimate. Upon settlement, any difference between actual cost and the estimate is recognized as a gain or loss in that period.

 

Impairment of long-lived assets

 

The Company evaluates its long-lived assets, including property and equipment, operating lease right-of-use assets and long-term prepaid expenses and non-current assets for impairment whenever events or changes in circumstances, such as a significant adverse change to market conditions that will impact the future use of the assets, indicate that the carrying amount of an asset may not be fully recoverable. When these events occur, the Company evaluates the recoverability of long-lived assets by comparing the carrying amount of the assets to the future undiscounted cash flows expected to result from the use of the assets and their eventual disposition. If the sum of the expected undiscounted cash flows is less than the carrying amount of the assets, the Company recognizes an impairment loss based on the excess of the carrying amount of the assets over their fair value. Fair value is generally determined by discounting the cash flows expected to be generated by the assets, when the market prices are not readily available. The adjusted carrying amount of the assets become new cost basis and are depreciated over the assets’ remaining useful lives. Long-lived assets are grouped with other assets and liabilities at the lowest level for which identifiable cash flows are largely independent of the cash flows of other assets and liabilities. Given no events or changes in circumstances indicating the carrying amount of long-lived assets may not be recovered through the related future net cash flows, the Company did not recognize any impairment loss on long-lived assets for the six months ended September 30, 2023 and 2022.

 

F-11

 

 

YOSHITSU CO., LTD AND SUBSIDIARY

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

 

Revenue recognition

 

The Company adopted Accounting Standards Codification 606, Revenue from Contracts with Customers (“ASC 606”), on April 1, 2018 using the modified retrospective approach.

 

ASC 606 requires the use of a new five-step model to recognize revenue from customer contracts. The five-step model requires that the Company (i) identify the contract with the customer, (ii) identify the performance obligations in the contract, (iii) determine the transaction price, including variable consideration to the extent that it is probable that a significant future reversal will not occur, (iv) allocate the transaction price to the respective performance obligations in the contract, and (v) recognize revenue when (or as) the Company satisfies the performance obligation. The application of the five-step model to the revenue streams compared to the prior guidance (ASC Topic 605, Revenue Recognition) did not result in significant changes in the way the Company records its revenue. The Company has assessed the impact of the guidance by reviewing its existing customer contracts to identify differences that will result from applying the new requirements, including the evaluation of its performance obligations, transaction price, customer payments, transfer of control, and principal versus agent considerations. Based on the assessment, the Company concluded that there was no change to the timing and pattern of revenue recognition for its current revenue streams in scope of Topic 606 and therefore there was no material changes to the Company’s unaudited condensed consolidated financial statements upon adoption of ASC 606.

 

Under ASC 606, revenue is recognized when control of promised goods is transferred or service is rendered to the Company’s customers in an amount of consideration to which an entity expects to be entitled to in exchange for those goods or services. Control is the ability to direct the use of, and obtain substantially all of the remaining benefits from the specified goods and services.

 

The Company currently generates its revenue through retail and wholesale of Japanese beauty and health products, luxury and electronic products, as well as sundry and other products and services, through a multi-channel distribution network. Currently, the Company sells its products and rendered its services through: (i) directly-operated physical stores, (ii) online stores and services, and (iii) franchise stores and wholesale customers. For Japanese and Hong Kong domestic sales, revenue is recognized at the point of sales or delivery of the related products and control is transferred. For international sales, the Company sells goods under Cost Insurance and Freight (“CIF”) shipping point term, and revenue is recognized when product is loaded on the ships and control is deemed as transferred. The Company generally offers a seven-day product return policy, as long as the products are undamaged, in their original condition, and can be resold. Products sold in the Company’s physical stores may be returned in store with receipt subject to certain restrictions. Historically, the customer returns were immaterial. Therefore, the Company did not provide any sales return allowances for the six months ended September 30, 2023 and 2022. The Company’s service revenue primarily consists advertising services of KOLs for its customers. The Company produces short videos with the online celebrities to promote the brands of its customers on social media platforms, such as Tik Tok and Kuaishou. Revenue from these services is recognized at a point in time when the service is rendered by the Company. The Company enters into franchise agreements with franchisees in Japan under which the franchisee is granted a revocable license and non-exclusive right to use the Company’s trademarks and stores. The Company requires an entire non-refundable initial franchise fee of ¥30.0 million (approximately $20,000) to be paid upon execution of a franchise agreement, which typically has an initial term of three years and automatically renew for successive one-year terms, unless either party sends a written non-renewal notice no later than two months prior to the expiration of the then current term. Initial franchise fees are recognized on a straight-line basis over the term of the franchise agreement. In addition, the Company is also entitled to continuing franchise fees (royalties), equal to 5% of the monthly gross sales of the franchise store, and royalties are recognized as revenue based on the monthly royalty earned. Franchise fees from the franchisees were included in revenue from franchise stores and wholesale customers, and were immaterial for the six months ended September 30, 2023 and 2022.

 

F-12

 

 

YOSHITSU CO., LTD AND SUBSIDIARY

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

 

The Company is the principal for its transactions and recognizes revenue on a gross basis. The Company is the principal when it has control of the merchandise before it is transferred to customers, which generally is established when the Company is primarily responsible for merchandising decisions, maintains the relationship with customer, including assurance of member service and satisfaction, and has pricing discretion.

 

In directly-operated physical stores in Japan and Hong Kong, customers can enroll in the Company’s rewards program, which is primarily a spending-based rewards program, and get a rewards card. Members of the rewards program usually earn one membership point for each ¥100 and HK$1 spent in the Company’s directly-operated physical stores in Japan and Hong Kong, respectively, and subsequently one membership point can be used as ¥1 at the Company’s directly-operated physical stores in Japan, and 250 membership points can be used as HK$1 at the Company’s directly-operated physical stores in Hong Kong when making payments; the membership points are valid for one year and ten years starting from the last use of the rewards card in directly-operated physical stores in Japan and Hong Kong, respectively. The Company initially accounts for these membership points as a reduction in sales based on the estimated monetary value of the membership points with the corresponding liability classified as deferred revenue in the unaudited condensed consolidated balance sheets. When a customer redeems earned membership points at its stores, the Company recognizes revenue and reduce the deferred revenue. Unused membership points are recognized as breakage, which is recorded as revenue in the unaudited condensed consolidated statements of operations and comprehensive loss. Membership point breakage was immaterial for the six months ended September 30, 2023 and 2022.

 

Contract balances and remaining performance obligations

 

Contract balances typically arise when a difference in timing between the transfer of control to the customer and receipt of consideration occurs. The Company did not have contract assets as of September 30, 2023 and March 31, 2023. The Company’s contract liabilities, which are reflected in its unaudited condensed consolidated balance sheets as deferred revenue of $85,989 and $146,024 as of September 30, 2023 and March 31, 2023 respectively, consist primarily of revenue for amount received in advance from the Company’s wholesale customers and unredeemed membership points. These amounts represent the Company’s unsatisfied performance obligations as of the balance sheet dates. The amount of revenue recognized in the six months ended September 30, 2023 and 2022 that was included in the opening deferred revenue was $56,811 and $59,000, respectively. As of September 30, 2023, the amount received in advance from wholesale customers and unredeemed membership points was $85,989. The Company expects to recognize revenue when products are delivered to the wholesale customers or when customers redeem their membership points, which is expected to occur within one year.

 

F-13

 

 

YOSHITSU CO., LTD AND SUBSIDIARY

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

 

Disaggregation of revenue

 

The Company disaggregates its revenue by geographic areas, product categories, and distribution channels, which the Company believes best depicts how the nature, amount, timing, and uncertainty of the revenue and cash flows are affected by economic factors. The Company’s disaggregation of revenue for the six months ended September 30, 2023 and 2022 is as following:

 

Revenue by geographic areas

 

The summary of the Company’s total revenue by geographic areas for the six months ended September 30, 2023 and 2022 was as follows:

 

   For the Six Months Ended
September 30,
 
   2023   2022 
Japan domestic market  $25,127,967   $21,050,460 
China market   43,965,472    50,723,547 
Other overseas markets   5,070,710    5,841,542 
Total revenue  $74,164,149   $77,615,549 

 

Revenue by product categories

 

The summary of the Company’s total revenue by product categories for the six months ended September 30, 2023 and 2022 was as follows:

 

   For the Six Months Ended
September 30,
 
   2023   2022 
Beauty products  $16,780,967   $58,276,846 
Health products   2,563,142    7,468,482 
Sundry products   3,441,388    4,722,084 
Luxury products   31,551,744    
-
 
Electronic products   16,541,351    
-
 
Other products and services   3,285,557    7,148,137 
Total revenue  $74,164,149   $77,615,549 

 

F-14

 

 

YOSHITSU CO., LTD AND SUBSIDIARY

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

 

Revenue by distribution channels

 

The summary of the Company’s total revenue by distribution channels for the six months ended September 30, 2023 and 2022 was as follows:

 

   For the Six Months Ended
September 30,
 
   2023   2022 
Directly-operated physical stores  $11,618,183   $5,838,536 
Online stores and services   6,004,400    16,300,547 
Franchise stores and wholesale customers   56,541,566    55,476,466 
Total revenue  $74,164,149   $77,615,549 

 

Fair value of financial instruments

 

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. A three-level fair value hierarchy prioritizes the inputs used to measure fair value. The hierarchy requires entities to maximize the use of observable inputs and minimize the use of unobservable inputs. The three levels of inputs used to measure fair value are as follows:

 

  Level 1 — inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.

 

  Level 2 — inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, quoted market prices for identical or similar assets in markets that are not active, inputs other than quoted prices that are observable, and inputs derived from or corroborated by observable market data.

 

  Level 3 — inputs to the valuation methodology are unobservable.

 

Unless otherwise disclosed, the fair value of the Company’s financial instruments, including cash, accounts receivable, due from related parties, current portion of compensation receivable for consumption tax, prepaid expenses and other current assets, short-term borrowings, current portion of long-term borrowings, accounts payable, due to related parties, deferred revenue, taxes payable, and other payables and other current liabilities, approximate the fair value of the respective assets and liabilities as of September 30, 2023 and March 31, 2023 based upon the short-term nature of the assets and liabilities.

 

Foreign currency translation

 

The Company maintains its books and record in its local currency, Japanese yen (“YEN” or “¥”), which is a functional currency as being the primary currency of the economic environment in which its operation is conducted. The Company’s subsidiaries in Hong Kong, the PRC, and Malaysia use their respective currencies Hong Kong Dollar (“HK$”), Chinese Yuan (“RMB”), and Malaysia Ringgit (“MYR”). Transactions denominated in currencies other than the functional currency are translated into the functional currency at the exchange rates prevailing at the dates of the transaction. Monetary assets and liabilities denominated in currencies other than the functional currency are translated into the functional currency using the applicable exchange rates at the balance sheet dates. The resulting exchange differences are recorded in the statements of operations and comprehensive loss.

 

F-15

 

 

YOSHITSU CO., LTD AND SUBSIDIARY

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

 

The reporting currency of the Company is the United States Dollars (“US$”) and the accompanying unaudited condensed consolidated financial statements have been expressed in US$. In accordance with ASC Topic 830-30, “Translation of Financial Statement,” assets and liabilities of the Company are translated into US$, using the exchange rate on the balance sheet date. Revenue and expenses are translated at the average rates prevailing during the period. Shareholders’ equity is translated at the historical exchange rate at the time of transaction. Because cash flows are translated based on the average translation rate, amounts related to assets and liabilities reported on the statement of cash flows will not necessarily agree with changes in the corresponding balances on the balance sheet. Gains and losses resulting from the translations of foreign currency transactions and balances are reflected in the results of operations.

 

The following table outlines the currency exchange rates that were used in creating the unaudited condensed consolidated financial statements in this report:

 

    For the Six Months Ended
September 30, 2023
  For the Six Months Ended
September 30, 2022
  March 31, 2023
    Period-end 
spot rate
  Average
rate
  Period-end
spot rate
  Average
rate
  Year-end 
spot rate
  Average
rate
US$ against YEN   ¥1=US$0.006692   ¥1=US$0.007095   ¥1=US$0.006915   ¥1=US$0.007480   ¥1=US$0.007519   ¥1=US$0.007402
US$ against HK$   HK$1=US$0.127701   HK$1=US$0.127686   HK$1=US$0.127391   HK$1=US$0.127435   HK$1=US$0.127391   HK$1=US$0.127573
US$ against RMB   RMB1=US$0.137061   RMB1=US$0.140278   RMB1=US$0.140591   RMB1=US$0.148755   RMB1=US$0.145602   RMB1=US$0.146072
US$ against MYR   MYR1=US$0.213047   MYR1=US$0.218627   -   -   MYR1=US$0.226590   MYR1=US$0.224985

 

Income taxes

 

The Company accounts for current income taxes in accordance with the laws of the relevant tax authorities. Deferred income taxes are recognized when temporary differences exist between the tax bases of assets and liabilities and their reported amounts in the unaudited condensed consolidated financial statements. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period including the enactment date. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized.

 

An uncertain tax position is recognized as a benefit only if it is “more likely than not” that the tax position would be sustained in a tax examination. The amount recognized is the largest amount of tax benefit that is greater than 50% likely of being realized on examination. For tax positions not meeting the “more likely than not” test, no tax benefit is recorded. Penalties and interest incurred related to underpayment of income tax are classified as income tax expenses in the period incurred. No significant penalties or interest relating to income taxes were incurred during the six months ended September 30, 2023 and 2022, and there was no uncertain tax provision as of September 30, 2023 and March 31, 2023.

 

F-16

 

 

YOSHITSU CO., LTD AND SUBSIDIARY

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

 

The Company’s operating entities in Japan are subject to the income tax laws of Japan. As of September 30, 2023, the tax years ended March 31, 2021 through March 31, 2023 for the Company’s operating entities in Japan remain open for statutory examination by the Japanese tax authorities. The Company’s subsidiary in Hong Kong is subject to the profit taxes in Hong Kong. As of September 30, 2023, the tax years ended since the year of incorporation through March 31, 2023 for the Company’s subsidiary in Hong Kong remain open for statutory examination by the Hong Kong taxing jurisdictions. The Company’s subsidiary in China is subject to the income tax laws of the PRC. As of September 30, 2023, the tax years ended since the year of incorporation through December 31, 2022 for the Company’s PRC subsidiary remain open for statutory examination by PRC tax authorities. The Company’s subsidiary in Malaysia is subject to the income tax laws of Malaysia. As of September 30, 2023, all of the tax returns of the Company’s Malaysian subsidiary remain open for statutory examination by relevant tax authorities.

 

Earnings per share

 

The Company computes earnings per share (“EPS”) in accordance with ASC 260, “Earnings per Share” (“ASC 260”). ASC 260 requires companies with complex capital structures to present basic and diluted EPS. Basic EPS is measured as net income divided by the weighted average ordinary shares outstanding for the period. Diluted EPS presents the dilutive effect on a per share basis of potential ordinary shares (e.g., convertible securities, options, and warrants) as if they had been converted at the beginning of the periods presented, or issuance date, if later. Potential ordinary shares that have an anti-dilutive effect (i.e., those that increase income per share or decrease loss per share) are excluded from the calculation of diluted EPS. There were no dilutive shares for the six months ended September 30, 2023 and 2022.

 

Shipping and handling cost

 

All shipping and handling costs are expensed as incurred and included in selling, general, and administrative expenses in the unaudited condensed consolidated statements of operations and comprehensive loss. Total shipping and handling expenses were $665,727 and $3,514,186 for the six months ended September 30, 2023 and 2022, respectively.

 

Advertising expenses

 

Advertising costs are expensed as incurred and included in selling, general, and administrative expenses in the unaudited condensed consolidated statements of operations and comprehensive loss. Advertising expenses amounted to $254,524 and $758,061 for the six months ended September 30, 2023 and 2022, respectively.

 

Comprehensive loss

 

Comprehensive loss consists of two components, net income and other comprehensive loss. The foreign currency translation gain or loss resulting from the translation of the financial statements expressed in YEN, HK$, RMB and MYR to US$ is reported in other comprehensive loss in the unaudited condensed consolidated statements of operations and comprehensive loss.

 

F-17

 

 

YOSHITSU CO., LTD AND SUBSIDIARY

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

 

Related parties and transactions

 

The Company identifies related parties, and accounts for, discloses related party transactions in accordance with ASC 850, “Related Party Disclosures,” and other relevant ASC standards.

 

Parties, which can be a corporation or individual, are considered to be related if the Company has the ability, directly or indirectly, to control the other party or exercise significant influence over the other party in making financial and operational decisions. Companies are also considered to be related if they are subject to common control or common significant influence. Transactions between related parties commonly occurring in the normal course of business are considered to be related party transactions.

 

Segment reporting

 

The Company uses the management approach in determining its operating segments. The management approach considers the internal reporting used by the Company’s chief operating decision maker (“CODM”). The Company’s CODM has been identified as the CEO who reviews the financial information of separate operating segments when making decisions about allocating resources and assessing performance of the Company. Management has determined that the Company has three operating segments, which are (i) directly-operated physical stores, (ii) online stores and services, and (iii) franchise stores and wholesale customers.

 

Risks and uncertainties

 

Political and economic risk

 

The directly-operated physical stores of the Company are all located in Japan and Hong Kong, and the online stores and franchise stores and wholesale partners of the Company are mainly located in Japan and mainland China. Accordingly, the Company’s business, financial condition, and results of operations may be influenced by political, economic, and legal environments in Japan, Hong Kong and mainland China, as well as by the general state of their economy. The Company’s results may be adversely affected by changes in the political, regulatory, and social conditions in Japan, Hong Kong and mainland China. Although the Company has not experienced losses from these situations and believes that it is in compliance with existing laws and regulations, including its organization and structure disclosed in Note 1, such experience may not be indicative of future results.

 

Credit risk

 

As of September 30, 2023 and March 31, 2023, $1,817,832 and $1,001,582 of the Company’s cash was on deposit at financial institutions in Japan, respectively, which were insured by the Deposit Insurance Corporation of Japan subject to certain limitations. The Company has not experienced any losses in such accounts.

 

As of September 30, 2023 and March 31, 2023, $503,455 and $ nil of the Company’s cash was on deposit at financial institutions in the U.S. which were insured by the Federal Deposit Insurance Corporation subject to certain limitations.

 

As of September 30, 2023 and March 31, 2023, $370,930 and $590,116 of the Company’s cash was on deposit at financial institutions in Hong Kong, respectively, which were insured by the Hong Kong Deposit Protection Board for compensation up to a limit of HK$500,000 (approximately US$64,000) if the bank with which an individual/a company hold its eligible deposit fails.

 

F-18

 

 

YOSHITSU CO., LTD AND SUBSIDIARY

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

 

As of September 30, 2023 and March 31, 2023, $17,605 and $69,537 of the Company’s cash was on deposit at financial institutions in mainland China, respectively, where there currently is no rule or regulation requiring such financial institutions to maintain insurance to cover bank deposits in the event of bank failure. The Company has not experienced any losses in such accounts.

 

As of September 30, 2023 and March 31, 2023, $19,070 and $27,137 of the Company’s cash was on deposit at financial institutions in Malaysia, respectively, which were subject to certain protection under the requirement of the deposit insurance system up to a limit of MYR250,000 (approximately US$53,000) if the bank with which an individual/a company hold its eligible deposit fails.

 

Accounts receivable are typically unsecured and derived from revenue earned from customers, compensation receivables are typically unsecured and derived from damages the Company claimed from certain suppliers as well as customers, thereby exposed to credit risks. The risk is mitigated by the Company’s assessment of its customers and suppliers’ creditworthiness and its ongoing monitoring of outstanding balances.

 

Concentrations

 

For the six months ended September 30, 2023 and 2022, majority of the Company’s assets were located in Japan and Hong Kong, and all of the Company’s revenue was generated by the Company and its subsidiaries, which are located in Japan, Hong Kong and China.

 

For the six months ended September 30, 2023, one customer accounted for 20.3% of the Company’s total revenue. For the six months ended September 30, 2022, three customers accounted for 12.7%, 12.3% and 11.3% of the Company’s total revenue.

 

As of September 30, 2023, two wholesale customers accounted for 20.8% and 18.3% of the total account receivable balance, respectively. As of March 31, 2023, four wholesale customers accounted for 15.7%, 15.2%, 14.8% and 13.0% of the total account receivable balance, respectively.

 

For the six months ended September 30, 2023, four suppliers accounted for approximately 23.8%, 21.2%, 16.1% and 12.8% of the Company’s total purchases, respectively. For the six months ended September 30, 2022, four suppliers accounted for approximately 21.1%, 13.1%, 12.7% and 12.0% of the Company’s total purchases, respectively.

 

F-19

 

 

YOSHITSU CO., LTD AND SUBSIDIARY

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

 

Recent accounting pronouncements

 

In November 2023, the FASB issued ASU No. 2023-07, “Segment Reporting (Topic 280) Improvements to Reportable Segment Disclosures.” This ASU expands required public entities’ segment disclosures, including disclosure of significant segment expenses that are regularly provided to the chief operating decision maker and included within each reported measure of segment profit or loss, an amount and description of its composition for other segment items and interim disclosures of a reportable segment’s profit or loss and assets. This ASU is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. Early adoption is permitted. The Company plans to adopt this guidance effective April 1, 2025 and the adoption of this ASU is not expected to have a material impact on its financial statements.

 

Except for the above-mentioned pronouncement, there are no new recently issued accounting standards that will have material impact on the Company’s unaudited condensed consolidated financial position, statements of operations, and cash flows.

 

NOTE 3 – GOING CONCERN

 

Although the Company incurred a net loss in fiscal year ended March 31, 2023, the financial performance of the Company has improved during the six months ended September 30, 2023. As reflected in the unaudited condensed consolidated financial statements, the Company had a net income of $2.0 million and cash provided by operating activities of $3.7 million for the six months ended September 30, 2023. Total cash increased by $1.0 million from $1.8 million as of March 31, 2023 to $2.8 million as of September 30, 2023, and working capital increased by $9.0 million from $8.6 million as of March 31, 2023 to $17.6 million as of September 30, 2023.

 

The Company’s accounts receivable decreased by $15.2 million from $89.4 million as of March 31, 2023 to $74.2 million as of September 30, 2023 which was due to the management’s great efforts in collection of overdue accounts receivable. Approximately 38.1% of the September 30, 2023 balance has been subsequently collected. The collection of such receivables made cash available for use in our operations as working capital, if necessary.

 

As of September 30, 2023, the Company had approximately $54.5 million in short-term borrowings and $10.9 million in long-term borrowings outstanding. However, as the banks did not commit to extending the syndicated loans to the Company for one more year, there is an uncertainty about repayment of the short-term borrowings upon maturity on December 29, 2023. Management plans to address this uncertainty through equity financing. There is no assurance that the Group’s plans of equity financing will be successful.

 

Based on the foreseeable future projection of continuing operating profit or loss and the need for future business funding, management has determined that these additional conditions raise substantial doubt about the Group’s ability to continue as a going concern.

 

The accompanying unaudited condensed consolidated financial statements do not include adjustments that may result from this uncertainty. Therefore, the unaudited condensed consolidated financial statements are prepared on the assumption that the Group will continue as a going concern.

 

NOTE 4 – ACCOUNTS RECEIVABLE, NET

 

Accounts receivable, net consisted of the following:

 

   September 30,
2023
   March 31,
2023
 
Accounts receivable  $77,220,242   $92,666,927 
Less: allowance for credit losses   (3,038,819)   (3,219,772)
Accounts receivable, net  $74,181,423   $89,447,155 

 

The Company’s accounts receivable primarily include balance due from customers when the Company’s products have been sold and delivered to customers, which has not been collected as of the balance sheet dates.

 

F-20

 

 

YOSHITSU CO., LTD AND SUBSIDIARY

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 4 – ACCOUNTS RECEIVABLE, NET (continued)

 

Movement of allowance for credit losses was as follows:

 

   September 30,
2023
   March 31,
2023
 
Beginning balance  $3,219,772   $237,037 
Additions   166,966    2,951,045 
Foreign currency translation adjustments   (347,919)   31,690 
Ending balance  $3,038,819   $3,219,772 

 

NOTE 5 – MERCHANDISE INVENTORIES, NET

 

Merchandise inventories, net consisted of the following:

 

   September 30,
2023
   March 31,
2023
 
Beauty products  $6,453,514   $3,866,209 
Health products   660,245    714,601 
Luxury products   5,020,666    
-
 
Electronic products   723,104    
-
 
Other products   1,971,058    2,606,990 
Merchandise inventories, net  $14,828,587   $7,187,800 

 

Reversal of merchandise inventories write-down was $10,713 and $nil for the six months ended September 30, 2023 and 2022, respectively.

 

NOTE 6 – COMPENSATION RECEIVABLE FOR CONSUMPTION TAX, NET

 

Compensation receivable for consumption tax, net consisted of the following:

 

   September 30,
2023
   March 31,
2023
 
Compensation receivable for consumption tax  $15,488,579   $23,579,234 
Less: allowance for credit losses   (152,169)   (436,145)
Subtotal   15,336,410    23,143,089 
Less: compensation receivable for consumption tax, current   (9,229,456)   (3,912,719)
Long-term compensation receivable for consumption tax, net  $6,106,954   $19,230,370 

 

The Tokyo Regional Taxation Bureau had conducted a tax examination into the Company’s consumption tax filing for the period from July 2018 to December 2021. As a result of the examination, the Company was required to return consumption tax refund for export transactions that were determined not to meet the tax exemption requirements due to failure in submission of relevant export documents (see Note 13) by the Company’s certain suppliers and customers. In June 2023, the Company entered into agreements with relevant suppliers and customers to claim compensation for damages   from the additional consumption tax payment. These suppliers and customers agreed to compensate the Company and the compensation receivable for consumption tax will be paid over two years from the date of the agreements. As of March 31, 2023, the net total of approximately $23.2 million (approximately ¥3.1 billion), including approximately $23.1 million due from third parties and approximately $0.1 million due from a related party (see Note 12). During the six months ended September 30, 2023, the Company received a total of approximately $8.2 million (approximately ¥836.0 million), and the net total of approximately $15.3 million (approximately ¥2.3 billion) of compensation receivable for consumption tax was all due from third parties as of September 30, 2023.

 

F-21

 

 

YOSHITSU CO., LTD AND SUBSIDIARY

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 7 – PREPAID EXPENSES AND OTHER ASSETS, NET

 

Prepaid expenses and other assets, net consisted of the following:

 

   September 30,
2023
   March 31,
2023
 
Deposits (1)  $1,523,856   $1,927,362 
Consumption tax receivable   
-
    20,993 
Other receivables (2)   4,367,632    4,590,901 
Advance to suppliers (3)   158,774    262,598 
Prepaid expenses and others (4)   2,274,930    2,643,465 
Allowance for credit losses   (743,508)   (904,598)
Subtotal   7,581,684    8,540,721 
Less: prepaid expenses and other current assets, net   (3,453,592)   (3,542,864)
Long-term prepaid expenses and other non-current assets, net  $4,128,092   $4,997,857 

 

(1)Deposits primarily include security deposits paid to landlords for the Company’s retail stores and distribution centers as well as security deposits paid to the Company’s suppliers and to third-party platform operators for the operations of online stores.

 

(2)

Other receivables as of September 30, 2023 and March 31, 2023 included $718,721 and $807,541 due from a construction company, which is a refund of the design and construction service fee the Company prepaid for the construction of its new distribution center. Since the construction company failed to obtain relevant construction permits and delayed the construction, the service agreement was terminated and the Company requested the refund of prepaid contract amount. In November 2020, the Company filed a legal case against the construction company claiming the refund of the contract prepayment, and as the date of this report, the legal case is still in process. Although the Company is confident in winning the legal case based on management’s evaluation of the collectability on a combination of various factors, the Company fully provided allowance for credit loss for the receivable from this construction company as of September 30, 2023 and March 31, 2023, respectively.

 

Other receivables as of September 30, 2023 and March 31, 2023 included approximately $2.4 million and $2.9 million due from a third-party warehouse and logistics service provider (the “Service Provider”). The Company engaged the Service Provider for warehouse and logistics services previously; however, due to the tax examination mentioned in Note 6, the Service Provider failed to provide relevant export documents for consumption tax examination, which caused the additional consumption tax to be paid to the tax authority by the Company. As a result, the Company terminated its warehouse and logistics services in October 2022, and entered into an agreement with the Service Provider, pursuant to which, the unutilized service fees will be repaid by the Service Provider over two years from the date of the agreement. As of September 30, 2023 and March 31, 2023, the Company provided allowance for credit loss of $23,984 and $96,155 for the receivable from the Service Provider according to our accounting policy based on our best estimates.

 

(3) Advance to suppliers consists of advance payments paid to suppliers for purchases of merchandise products and storage fee.

 

(4) Prepaid expenses and others as of September 30, 2023 and March 31, 2023, included a prepaid expenses amounting to approximately $1.9 million (approximately ¥279.3 million) and $2.1 million (approximately ¥279.3 million), which is related to the development of a mobile application where customers could purchase products from the Company’s online shops.

 

F-22

 

 

YOSHITSU CO., LTD AND SUBSIDIARY

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 8 – PROPERTY AND EQUIPMENT, NET

 

Property and equipment, net, consisted of the following:

 

   September 30,
2023
   March 31,
2023
 
Property and buildings  $3,999,035   $4,469,370 
Leasehold improvements   3,709,916    4,262,580 
Land   3,105,804    3,489,621 
Equipment and furniture   2,516,848    2,723,113 
Automobiles   261,620    364,916 
Software   613,661    687,888 
Subtotal   14,206,884    15,997,488 
Less: accumulated depreciation   (2,921,978)   (3,058,890)
Property and equipment, net  $11,284,906   $12,938,598 

 

Depreciation expense was $526,994 and $514,000 for the six months ended September 30, 2023 and 2022, respectively.

 

As of September 30, 2023 and March 31, 2023, the Company pledged a piece of land of 16,165 square feet with a carrying value of ¥340.1 million (approximately $2.3 million) as collateral to safeguard the Company’s bank borrowings from MUFG Bank (see Note 11).

 

NOTE 9 – LEASES

 

The Company leases retail store facilities and distribution centers under non-cancellable operating leases, with terms ranging from one to 15 years, as well as finance leases for software, equipment, and furniture with a term of five years. The Company considers those renewal or termination options that are reasonably certain to be exercised in the determination of the lease term and initial measurement of right-of-use assets and lease liabilities.

 

Operating lease expenses for lease payment are recognized on a straight-line basis over the lease term. Finance lease cost includes amortization, which is recognized on a straight-line basis over the expected life of the leased assets, and interest expenses, which are recognized following an effective interest rate method. Leases with initial term of 12 months or less are not recorded on the balance sheet.

 

Operating Leases

 

The table below presents the operating lease related assets and liabilities recorded on the balance sheets.

 

   September 30,
2023
   March 31,
2023
 
Operating lease right-of-use lease assets  $3,113,422   $2,709,954 
           
Operating lease liabilities – current  $1,348,045   $1,323,900 
Operating lease liabilities – non-current   1,833,622    1,416,508 
Total operating lease liabilities  $3,181,667   $2,740,408 

 

F-23

 

 

YOSHITSU CO., LTD AND SUBSIDIARY

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 9 – LEASES (continued)

 

The weighted average remaining lease terms and discount rates for all of operating leases were as follows as of September 30, 2023 and March 31, 2023:

 

   September 30,
2023
   March 31,
2023
 
Remaining lease term and discount rate:        
Weighted average remaining lease term (years)   3.69    4.65 
Weighted average discount rate *   4.74%   5.33%

 

*The Company used incremental borrowing rate of 6.98% for its lease contracts in Japan. The Company used incremental borrowing rate 2.83% for its lease contracts in Hong Kong.

 

During the six months ended September 30, 2023 and 2022, the Company incurred total operating lease expenses of $1,087,873 and $1,092,859, respectively.

 

Finance Leases

 

The components of finance lease expenses were as follows:

 

   For the Six Months Ended September 30, 
   2023   2022 
Finance leases cost:        
Amortization of right-of-use assets  $163,624   $111,641 
Interest on lease liabilities   29,141    205,074 
Total finance leases cost  $192,765   $316,715 

 

Supplemental cash flow information related to finance leases was as follows:

 

   For the Six Months Ended September 30, 
   2023   2022 
Cash paid for amounts included in the measurement of lease liabilities:        
Operating cash flows from finance leases  $29,141   $205,074 

 

Supplemental balance sheet information related to leases was as follows:

 

   September 30, 2023   March 31,
2023
 
Finance leases cost:        
Software  $316,627   $355,756 
Equipment and furniture   1,280,511    1,012,001 
Subtotal   1,597,138    1,367,757 
Less: accumulated depreciation   (1,357,636)   (710,153)
Property and equipment, net  $239,502   $657,604 

 

F-24

 

 

YOSHITSU CO., LTD AND SUBSIDIARY

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 9 – LEASES (continued)

 

The weighted average remaining lease terms and discount rates for all of finance leases as of September 30, 2023 and March 31, 2023 were as follows:

 

   September 30,
2023
   March 31,
2023
 
Remaining lease term and discount rate:        
Weighted average remaining lease term (years)   2.87    3.70 
Weighted average discount rate   8.07%   8.07%

 

The following is a schedule, by years, of maturities of lease liabilities as of September 30, 2023:

 

12 months ending September 30,  Operating
Leases
   Finance
Leases
 
2024  $1,480,891   $271,254 
2025   722,332    167,087 
2026   392,444    145,521 
2027   236,966    56,918 
2028   205,134    4,019 
Thereafter   621,288    
-
 
Total lease payments   3,659,055    644,799 
Less: imputed interest   (477,388)   (72,494)
Present value of lease liabilities  $3,181,667   $572,305 

 

NOTE 10 – ACQUISITIONS

 

TLS Acquisition

 

On July 20, 2022, the Company entered into an Agreement with All Seas Global Limited to acquire 100% equity interests in TLS. The 100% of the equity interests in TLS were transferred to the Company on July 20, 2022, and cash consideration was paid in full and the transaction was closed on July 27, 2022. As the TLS and the Company were controlled by the same ultimate controlling shareholder before this acquisition, the transaction was accounted for as an acquisition of a business between entities under common control, and therefore, the related acquired assets and liabilities were transferred at TLS’s historical carrying value. The Company recognized $3.6 million of consideration in excess of the book value of net liabilities acquired, with $2.84 million recorded in capital reserve and $0.74 million recorded in retained earnings at the acquisition date.

 

The carrying amounts of the assets and liabilities of TLS as of the transaction date were as follows:

 

   July 20,
2022
 
     
Assets  $7,293,021 
Liabilities   8,030,370 
Net liabilities  $(737,349)
      
Consideration in excess of net liabilities acquired  $3,579,522 
      
Total purchase consideration  $2,842,173 

 

F-25

 

 

YOSHITSU CO., LTD AND SUBSIDIARY

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 10 – ACQUISITIONS (continued)

 

Reiwatakiya Acquisition

 

On October 26, 2022, the board of directors of TLS approved the acquisition of Reiwatakiya from All Seas Global Limited who held 60% interests in Reiwatakiya. The 60% the equity interests in Reiwatakiya were transferred to the TLS on October 26, 2022 with no consideration. As the TLS and Reiwatakiya were controlled by the same ultimate controlling shareholder before this acquisition, the transaction was accounted for as an acquisition of a business between entities under common control, and therefore, the related acquired assets and liabilities were transferred at Reiwatakiya’s historical carrying value. On January 4, 2023, TLS acquired the remaining 40% of the equity interests in Reiwatakiya from a third-party shareholder with no consideration and Reiwatakiya became the wholly owned subsidiary of TLS. The Company recognized $2,502 of consideration in excess of the book value of net liabilities acquired, which is reflected in retained earnings at the acquisition date.

 

The carrying amounts of the assets and liabilities of Reiwatakiya as of the transaction date were as follows:

 

   October 26,
2022
 
     
Assets  $32,838 
Liabilities   37,008 
Net liabilities  $(4,170)
Non-controlling interests   1,668 
      
Consideration in excess of net liabilities acquired  $2,502 
      
Total purchase consideration  $
-
 

 

NOTE 11 – BORROWINGS

 

Short-term borrowings consisted of the following:

 

   Maturity  Interest Rate  September 30,
2023
   March 31,
2023
 
               
Syndicated Loans (1)  December 2023  TIBOR^(3M)+0.70%-
TIBOR (1M)+1.20%
  $54,539,800   $60,636,412 
Total short-term borrowings        $54,539,800   $60,636,412 

 

The terms of the various loan agreements related to short-term borrowings contain certain restrictive covenants which, among other things, require the Company to maintain current organization structure, specified ratios of debt to tangible net assets and debt service coverage, and positive net income. The terms also prohibit the Company from transferring part or all of its assets to third-party companies or receiving part of all of the assets from other third-party companies. Although the Company incurred a net loss in fiscal year ended March 31, 2023, the financial performance of the Company has improved during the six months ended September 30, 2023, and the Company did not receive any notices from banks, such as notices of terminating its ability to borrow under the relevant agreements and notices of accelerating its obligations to repay outstanding borrowings.

 

^TIBOR is an acronym for the Tokyo Interbank Offered Rate, which is the daily reference rate derived from the interest rate that banks charge to lend funds to other banks in the Japanese interbank market.

 

(1)On September 27, 2022, the Company entered into a one-year syndicated loan agreement, which was effective from September 30, 2022, with a consortium of banks, with an aggregate credit line of ¥8.15 billion (approximately $61.3 million), and the interest rate was adjusted to TIBOR (3M)+0.70%. As of March 31, 2023, the Company borrowed an aggregated of ¥8.15 billion (approximately $61.3 million) under the agreement, and the net outstanding balance of this loan was approximately ¥8.1 billion (approximately $60.6 million), net off the unamortized loan service cost of ¥85.6 million ($643,438). On September 22, 2023, the Company extended the loan for additional three months with a maturity date on December 29, 2023, and the interest rate was adjusted to TIBOR (1M)+1.20%. As of September 30, 2023, the total outstanding balance of this loan was approximately ¥8.15 billion (approximately $54.5 million). The syndicated loan is guaranteed by Mr. Kanayama.

 

F-26

 

 

YOSHITSU CO., LTD AND SUBSIDIARY

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 11 – BORROWINGS (continued)

 

Long-term borrowings consisted of the following:

 

   Maturity  Interest Rate  September 30,
2023
   March 31,
2023
 
               
Toei Shinkin Bank (1)  December 2053  1.10%  $1,739,652   $1,981,520 
Japan Finance Corporation (2)  December 2023 - April 2025  0.71% - 4.25%   1,338,400    1,665,007 
BOT Lease Co., Ltd. (3)  March 2028  TIBOR (3M) + 6.0%   1,338,400    1,503,800 
MUFG Bank (4)  August 2026  TIBOR (3M) + 0.8%   4,356,492    5,210,667 
Tokyo Higashi Shinkin Bank  July 2026  2.0%   
-
    100,153 
The Hongkong and Shanghai Banking Corporation Limited (5)  July 2024 – February 2033  2.750% - 3.375%   491,528    619,032 
DFL-Shutoken Leasing (Hong Kong) Company Limited  March 2024 – October 2025  2.990%   335,124    518,731 
Resona Merchant Bank Asia Limited (6)  No maturity date  1.2%   1,335,191    1,510,934 
Total long-term borrowings        $10,934,787   $13,109,844 
                 
Current portion of long-term borrowings        $3,618,832   $2,783,445 
                 
Non-current portion of long-term borrowings        $7,315,955   $10,326,399 

 

(1)Guaranteed by Mr. Kanayama.

 

(2) The Company extended one of the loans for another five months with maturity date on December 31, 2023.  

 

(3) The loan bears an interest rate of TIBOR (3M)+6.0% (in the case EBITDA exceeds ¥0) or TIBOR (3M)+0.7% (in the case EBITDA is ¥0 or less).

 

(4) In connection with the Company’s bank borrowings from MUFG Bank, the Company pledged a piece of land of 16,165 square feet with a carrying value of ¥340.1 million (approximately $2.3 million) as of September 30, 2023 as collateral to safeguard the loan.

 

(5) Guaranteed by Mr. Kanayama. One of the loans was fully repaid upon maturity in April 2023.

 

(6) On September 27, 2022, TLS entered into a revolving credit facility agreement with Resona Merchant Bank Asia Limited for an aggregated credit line of ¥200 million, with no specific maturity date. As of September 30, 2023 and March 31, 2023, the Company borrowed an aggregated of ¥200 million under the agreement.

 

F-27

 

 

YOSHITSU CO., LTD AND SUBSIDIARY

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 11 – BORROWINGS (continued)

 

The future maturities of long-term borrowings as of September 30, 2023 were as follows:

 

12 months ending September 30,    
2024  $3,618,832 
2025   768,605 
2026   686,451 
2027   2,767,954 
2028   1,437,632 
Thereafter   1,655,313 
Total long-term borrowings  $10,934,787 

 

For the above mentioned short-term and long-term loans, the Company recorded interest expenses of $1,061,277 and $1,334,723 for the six months ended September 30, 2023 and 2022, respectively. The annual weighted average interest rates were 0.98% and 1.83% for the six months ended September 30, 2023 and 2022, respectively.

 

NOTE 12 – RELATED PARTY TRANSACTIONS

 

The Company’s relationships with related parties who had transactions with the Company are summarized as follows:

 

Name of Related Party   Relationship to the Company
Mr. Mei Kanayama   Representative director, director, and controlling shareholder
Seihinkokusai Co., Ltd. (“Seihinkokusai”)   An entity of which Mr. Kanayama’s wife is a director and the representative director
Shintai Co., Ltd.   The entity’s representative director is Mr. Kanayama’s wife before April 30, 2023.
Palpito   An equity investment entity of the Company, which was sold to Seihinkokusai on June 30, 2023.
Tokushin G.K.   A shareholder of the Company.

 

a. Accounts receivable, net–- related parties
   
Accounts receivable, net–- related parties consisted of the following:

 

Name  September 30,
2023
   March 31,
2023
 
Seihinkokusai  $      44   $266,523 
Palpito   
-
    35,106 
Tokushin G.K.   
-
    2,118 
Shintai Co., Ltd.   
-
    24,060 
Subtotal   44    327,807 
Less: allowance for credit losses   
-
    
-
 
Total accounts receivable, net–- related parties  $44   $327,807 


 

F-28

 

 

YOSHITSU CO., LTD AND SUBSIDIARY

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 12 – RELATED PARTY TRANSACTIONS (continued)

 

b. Due from related parties
   
Due from related parties consisted of the following:

 

Name  September 30,
2023
   March 31,
2023
 
Seihinkokusai (1)  $9,035   $443,664 
Shintai Co., Ltd.   
-
    903 
Total due from related parties  $9,035   $444,567 

 

(1) The amount due from Seihinkokusai mainly includes: 1) The Company rents a storefront from Seihinkokusai. Pursuant to the rent agreement, the Company paid ¥50 million ($334,600) as a rental security deposit to this related party. Seihinkokusai refunded ¥40 million ($267,680) to the Company during the fiscal year ended March 31, 2023, and refunded the remaining ¥10 million ($66,920) during the six months ended September 30, 2023 for its working capital needs; 2) The Company also rents an office space from Seihinkokusai. Pursuant to the rent agreement, the Company paid ¥14 million ($93,688) as a rental security deposit to this related party which was fully refunded to the Company during the six months ended September 30, 2023 for its working capital needs; 3) In addition, the Company obtained the operating rights of Seihinkokusai’s online stores on domestic e-commerce marketplaces and use them as the Company’s own online stores to sell its products. Pursuant to an EC Site Operation Business Assignment Agreement dated January 31, 2020, the Company paid ¥20 million  ($133,840) as an operating security deposit to Seihinkokusai which was fully refunded to the Company during the six months ended September 30, 2023 for its working capital needs; the Company also needs to pay transaction commission of 1% based on its sales amount and the transaction commission was immaterial during the six months ended September 30, 2023 and 2022. The agreement is valid for one year, and is automatically renewed yearly unless the parties indicate otherwise in writing; and 4) compensation receivable for consumption tax amounted to $109,144 as of March 31, 2023, which was fully received during the six months ended September 30, 2023 (See Note 6).

 

c. Accounts payable – related party

 

Accounts payable – related party consisted of the following:

 

Name  September 30,
2023
   March 31,
2023
 
Seihinkokusai  $67,848   $
-
 
Total accounts payable – related party  $67,848   $
-
 

 

F-29

 

 

YOSHITSU CO., LTD AND SUBSIDIARY

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 12 – RELATED PARTY TRANSACTIONS (continued)

 

d.Due to related parties

 

Due to related parties consisted of the following:

 

Name  September 30, 2023   March 31,
2023
 
Mr. Mei Kanayama  $105,356   $63,916 
Seihinkokusai   2,708    233,643 
Total due to related parties  $108,064   $297,559 

 

e.Sales to related parties

 

   For the Six Months Ended September 30, 
Name  2023   2022 
Seihinkokusai  $100,132   $5,968 
Shintai Co., Ltd.   
-
    1,171 
Palpito   14,902    1,049 
Total revenue from related parties  $115,034   $8,188 

 

f.Purchase from related parties

 

   For the Six Months Ended September 30, 
Name  2023   2022 
Seihinkokusai  $139,351   $68,235 
Palpito   
-
    70,796 
Total purchase from related parties  $139,351   $139,031 

 

g.Other related party transactions

 

Mr. Kanayama provided guarantees in connection with certain loans the Company borrowed (see Note 11).

 

F-30

 

 

YOSHITSU CO., LTD AND SUBSIDIARY

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 13 – TAXES

 

(a)Corporate Income Taxes

 

The Company is subject to income taxes on an entity basis on income arising in or derived from the tax jurisdiction in which each entity is domiciled.

 

Japan

 

The Company and its subsidiary in Japan are mainly subject to Japanese national and local income taxes, inhabitant tax, and enterprise tax, which, in the aggregate, represent a statutory income tax rate of approximately 30.6% and 34.0% for the six months ended September 30, 2023 and 2022, respectively.

 

Hong Kong

 

TLS is incorporated in Hong Kong and is subject to profit taxes in Hong Kong at a rate of 8.25% on assessable profits up to HK$2,000,000, and 16.5% on any part of assessable profits over HK$2,000,000 for the six months ended September 30, 2023 and 2022.

 

PRC

 

Qingzhiliangpin is incorporated in the PRC and is subject to the PRC Enterprise Income Tax. Under the Enterprise Income Tax Law of PRC, domestic enterprises and Foreign Investment Enterprises are subject to a unified 25% enterprise income tax rate. Qingzhiliangpin is recognized as small low-profit enterprises. According to the relevant PRC tax policies, once an enterprise meets certain requirements and is identified as a small-scale minimal profit enterprise, the portion of its taxable income not more than RMB1 million is subject to a reduced effective rate of 2.5% and the portion between RMB1 million and RMB3 million is subject to a reduced effective rate of 5% for the period from January 1, 2021 to December 31, 2022. During the period from January 1, 2023 to December 31, 2027, the taxable income not more than RMB3 million is subject to a reduced effective rate of 5%.

 

Malaysia

 

Reiwatakiya is incorporated in Malaysia, and is governed by the income tax laws of Malaysia. The income tax provision in respect of operations in Malaysia is calculated at the applicable tax rates on the taxable income for the periods based on existing legislation, interpretations, and practices. Under the Income Tax Act of Malaysia, enterprises incorporated in Malaysia are usually subject to a unified 24% enterprise income tax rate while preferential tax rates, tax holidays, and tax exemptions may be granted on a case-by-case basis. The tax rate for small and medium sized companies (generally companies incorporated in Malaysia with paid-in capital of MYR2,500,000 or less) is 17% for the first MYR600,000 taxable income, with the remaining balance being taxed at the 24% rate.

 

The income before tax were as follows:

 

   For the Six Months Ended September 30, 
   2023   2022 
Japan  $(424,749)  $(98,047)
Hong Kong   1,968,464    464,816 
PRC   59,938    172,876 
Malaysia   (5,733)   
-
 
Income before tax  $1,597,920   $539,645 

 

F-31

 

 

YOSHITSU CO., LTD AND SUBSIDIARY

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 13 – TAXES (continued)

 

(a)Corporate Income Taxes (continued)

 

The components of the income tax provision (benefit) were as follows:

 

    For the Six Months Ended
September 30,
 
    2023     2022  
Current tax provision            
Japan   $ 1,096,800     $ 192,271  
Hong Kong     -       -  
PRC     7,388       49,470  
Malaysia     -       -  
      1,104,188       241,741  
Deferred tax benefit                
Japan   $ (1,460,667 )   $ (29,689 )
Hong Kong     -       -  
PRC     -       -  
Malaysia     44       -  
      (1,460,623 )     (29,689 )
Income tax provision (benefit)   $ (356,435 )   $ 212,052  

 

The following table reconciles the Japan statutory rate to the Company’s effective tax rates for the six months ended September 30, 2023 and 2022:

 

   For the Six Months Ended
September 30,
 
   2023   2022 
         
Japanese statutory income tax rate   30.6%   34.0%
Non-deductible expenses   3.1%   16.4%
Non-taxable income   (10.7)%   (3.4)%
Tax rate difference in non-Japan subsidiaries and different prefectures in Japan   (19.4)%   (6.3)%
Change in valuation allowance   (24.5)%   (2.7)%
Effect of additional consumption tax charge from tax examination (1)   12.4%   
-
 
Prior year income tax true-up   (15.3)%   
-
 
Others   1.5%   1.3%
Effective tax rate   (22.3)%   39.3%

 

(1)This pertains to the tax effect resulted from the consumption tax examination (See note (c) - tax payable).

 

F-32

 

 

YOSHITSU CO., LTD AND SUBSIDIARY

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 13 – TAXES (continued)

 

(a)Corporate Income Taxes (continued)

 

The Company’s deferred tax liabilities, net comprised of the following:

 

   September 30,
2023
   March 31,
2023
 
Deferred tax assets:        
Allowance for credit losses  $1,209,854   $1,434,120 
Accrued member rewards   23,473    39,019 
Accrued employee bonus   22,210    46,564 
Accrued asset retirement obligation   103,266    123,626 
Accrued employee retirement pension   56,707    59,358 
Investment loss from equity method investment   -    40,300 
Net operating loss carry-forwards   1,107,661    3,187,904 
Total deferred tax assets   2,523,171    4,930,891 
Valuation allowance   (199,350)   (597,777)
Total deferred tax assets   2,323,821    4,333,114 
Deferred tax liabilities:          
Change in fair value of purchase option   (6,192)   (7,552)
Accrued interest income on consumption tax receivable   -    (19,894)
Compensation receivable for consumption tax   (4,901,483)   (8,756,745)
Total deferred tax liabilities   (4,907,675)   (8,784,191)
Deferred tax liabilities, net  $(2,583,854)  $(4,451,077)

 

The Company’s movement of the valuation allowance were as follows:

 

   September 30,
2023
   March 31,
2023
 
Beginning balance  $597,777   $386,436 
Additions (reduction)   (335,671)   214,389 
Disposal of a subsidiary   (58,887)   
-
 
Foreign currency translation adjustments   (3,869)   (3,048)
Ending balance  $199,350   $597,777 

 

F-33

 

 

YOSHITSU CO., LTD AND SUBSIDIARY

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 13 – TAXES (continued)

 

(a)Corporate Income Taxes (continued)

 

As of September 30, 2023, the Company had net operating loss carried forward from the entities in Japan of $3,087,556. The carry forward loss of $2,908,440 and $179,116 will expire by the fiscal years ended March 31, 2029 and 2030, respectively, if not utilized.

 

As of September 30, 2023, the Company had net operating loss carried forward from the entities in Hong Kong of $983,345, which can be offset against future taxable profit indefinitely.

 

(b)Consumption tax

 

In Japan, consumption tax collected and remitted to tax authorities is excluded from revenue, cost of sales, and expenses in the unaudited condensed consolidated statements of operations and comprehensive loss. Before October 1, 2019, the applicable consumption tax rate was 8%, and since October 1, 2019, the Company has been subject to the applicable consumption tax rate of 10%, with an 8% rate applicable to a limited number of exceptions based on the new Japanese tax law. For overseas sales, the Company is exempted from paying consumption tax. The Company can deduct all its qualified input consumption tax paid when purchasing from suppliers, against the output consumption tax derived from domestic sales. The Company is eligible for consumption tax refund from the tax authorities for excess input consumption tax, which is recorded as additional consumption tax payable due to tax examination in taxes payable on the balance sheets (See note (c) - tax payable).

 

(c)Taxes payable

 

Taxes payable consisted of the following:

 

    September 30,
2023
    March 31,
2023
 
Income tax payable   $ 1,501,243     $ 663,503  
Additional consumption tax payable due to tax examination (1)     10,758,638       16,597,264  
Consumption tax payable and others     23,472       959,036  
Total taxes payable   $ 12,283,353     $ 18,219,803  

 

(1)

Since January 2022, the Tokyo Regional Taxation Bureau had conducted a tax examination into the Company’s consumption tax filing for the period from July 2018 to December 2021, and the examination was completed in May 2023. As a result of the examination, the Company was required to return consumption tax refund amounted to approximately $28.3 million (approximately ¥3.8 billion) for export transactions that were determined not to meet the tax exemption requirements due to incomplete submission of relevant export documents. In addition, the additional tax for understatement and delinquent tax computed by the Company’s tax consultant was amounted to approximately $6.1 million (approximately ¥0.8 billion). Therefore, as of March 31, 2023, the Company recorded a net consumption tax payable amounted to approximately $16.6 million (approximately ¥2.2 billion), after the deduction of refundable consumption tax amounted to approximately $12.9 million (approximately ¥1.7 billion) that was withheld by the Tokyo Regional Taxation Bureau due to this examination, as well as refundable income tax that arose from the payments of additional consumption tax amounted to approximately $4.9 million (approximately ¥0.7 billion). During the six months ended September 30, 2023, the Company recorded additional consumption tax payable approximately $0.6 million (approximately ¥90.9 million) based on the final assessment by the Tokyo Regional Taxation Bureau. The Company made payments of the consumption tax payable by a monthly instalment of approximately $200,76030.0 million), and the amount also offset by the consumption tax receivable from the tax authorities for excess input consumption tax. The consumption tax payable was $10,758,638 as of September 30, 2023.


 

F-34

 

 

YOSHITSU CO., LTD AND SUBSIDIARY

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 14 – REPRESENTATIVE’S WARRANTS LIABILITY

 

In connection with the Company’s IPO, the Company agreed to issue warrants to a representative of several underwriters, for a nominal consideration of $0.01 to purchase 300,000 ADSs of the Company (equal to 5% of the total number of ADSs sold in the IPO, but not including any over-allotment ADSs sold in the over-allotment option) (the “Representative’s Warrants”). The Representative’s Warrants have an exercise price of $4.8 per ADS (equal to 120% of the Company’s IPO offering price of $4.00 per ADS). The Representative’s Warrants will be exercisable beginning from six months after the date of commencement of sales in the Company’s IPO and for a period of five years after the date of commencement of sales in the Company’s IPO.

 

Because the strike price of the Representative’s Warrants is denominated in U.S. dollars, a currency other than the Company’s functional currency, ¥, the Representative’s Warrants were not considered indexed to the Company’s own stock. As such, the Representative’s Warrants were classified as a derivative liability under ASC 815-10, and recorded initially and subsequently at fair value with all future changes in the fair value recognized currently in earnings until such time as the warrants are exercised or expired. As of September 30, 2023, these Representative’s Warrants were issued and outstanding but none of the warrants had been exercised. For the six months ended September 30, 2023 and 2022, these Representative Warrants were antidilutive and accordingly were not included in the diluted EPS calculation based on treasury stock method.

 

On January 13, 2022, the Company recorded a fair value of $522,116 for the Representative’s Warrants liability at issuance resulting in a decrease in additional paid-in capital of $522,116, as the Company determined these warrants issued to the representative of underwriters were part of its incremental cost directly attributable to the Company’s IPO. The Company recognized a gain of $ 1,833 and $89,049 from the change in fair value of the Representative’s Warrants liability subsequently for the six months ended September 30, 2023 and 2022, respectively.

 

These warrants do not trade in an active securities market, and as such, the Company estimates its fair value using the Black-Scholes Option Pricing Model (the “Black-Scholes Model”) on the date that these warrants were originally issued and as of September 30, 2023 and March 31, 2023 using the following assumptions:

 

   September 30,
2023
   March 31,
2023
   January 13,
2022
 
Representative’s Warrants liability            
Stock price  $1.00   $0.98   $4.00 
Exercise price  $4.80   $4.80   $4.80 
Expected term (years)   3.29    3.79    5.00 
Risk-free interest rate   4.60%   3.60%   1.47%
Expected volatility   57.84%   55.57%   55.39%

 

F-35

 

 

YOSHITSU CO., LTD AND SUBSIDIARY

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 15 – SHAREHOLDERS’ EQUITY

 

Ordinary shares

 

The Company is a stock company incorporated in Japan pursuant to the laws of Japan on December 28, 2006.

 

At the incorporation, the number of authorized ordinary shares was 1,000 and 1,000 ordinary shares were issued to the original shareholder of the Company for cash of ¥10,000,000 ($85,060). The issued ordinary shares were subsequently transferred to Mr. Mei Kanayama, the controlling shareholder of the Company.

 

On April 25, 2011, the number of authorized ordinary shares was increased to 10,000. 2,000 new ordinary shares were issued to Mr. Mei Kanayama for cash of ¥20,000,000 ($248,640), the controlling shareholder of the Company.

 

On October 15, 2014, 500 shares were transferred from Mr. Mei Kanayama to Mr. Yingjia Yang, the minority shareholder of the Company.

 

On July 30, 2016, 2,000 new ordinary shares were issued to Mr. Mei Kanayama for cash of ¥20,000,000 ($195,960).

 

On March 30, 2017, 4,410 new ordinary shares were issued to Mr. Mei Kanayama for cash of ¥44,100,000 ($396,327), and 490 new ordinary shares were issued to Mr. Yingjia Yang for cash of ¥4,900,000 ($44,036).

 

On October 22, 2020, the Company’s shareholders approved an increase in the number of the Company’s authorized ordinary shares from 10,000 to 300,000, and 72,909 new ordinary shares were issued to Mr. Mei Kanayama and 8,101 new ordinary shares were issued to Mr. Yingjia Yang, which share issuances were equivalent to a forward split of the Company’s outstanding ordinary shares at an approximate or rounded ratio of 9.1828-for-1 share. The Company has retroactively restated the shares and per share data for all the periods presented. As a result, the Company had 300,000 authorized ordinary shares and 90,910 ordinary shares were issued and outstanding as of March 31, 2020.

 

On November 10, 2020, 9,090 ordinary shares were issued to Grand Elec-Tech Limited, which the Company subsequently repurchased and cancelled on January 20, 2021. On December 25, 2020, 2,041 new ordinary shares were issued to SHUR Co., Ltd. for cash of ¥150,001,254 ($1,446,012).

 

On February 5 and 12, 2021, an issuance of 9,090 ordinary shares to Grand Elec-Tech Limited was authorized by the Company’s board of directors and a general meeting of shareholders, respectively. Grand Elec-Tech Limited was obliged to contribute the price of such issuance amounting to ¥200,007,270 (approximately $1.9 million) by August 12, 2021. Grand Elec-Tech Limited started to make payments in April 2021 and contributed the fully amount by June 22, 2021. On June 22, 2021, the Company’s shareholders and board of directors passed a resolution to amend the original date of payment from August 12, 2021 to June 22, 2021, and on the same day, the Company issued the 9,090 shares to Grand Elec-Tech Limited.

 

On August 18, 2021, shareholders of the Company approved an increase in the number of the Company’s authorized Ordinary Shares from 300,000 to 100,000,000 and the Company’s board of directors approved a forward split of the Company’s outstanding Ordinary Shares at a ratio of 294-for-1 share, which became effective on the same day.

 

F-36

 

 

YOSHITSU CO., LTD AND SUBSIDIARY

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 15 – SHAREHOLDERS’ EQUITY (continued)

 

Initial public offering

 

On January 13, 2022, the Company closed its IPO of 6,250,000 ADSs at a public offering price of $4.00 per ADS, which included 250,000 ADSs issued pursuant to the partial exercise of the underwriters’ over-allotment option. Each ADS represents one ordinary share of the Company. The closing for the sale of the over-allotment shares took place on February 21, 2022. Gross proceeds of the Company’s IPO, including the proceeds from the sale of the over-allotment ADSs, totaled $25.0 million, before deducting underwriting discounts and other related expenses. Net proceeds of the Company’s IPO, including the over-allotment, were approximately $21.4 million. In connection with the IPO, the Company’s ADSs began trading on the Nasdaq Capital Market under the symbol “TKLF” on January 18, 2022.

 

Restricted net assets

 

The Company is restricted in its ability to transfer a portion of its net assets, equivalent to its share capital to its shareholders in the form of loans, advances, or cash dividends. The payment of dividends by the Company organized in Japan is subject to limitations, procedures, and formalities. Regulations in Japan currently permit payment of dividends only out of accumulated profits as determined in accordance with accounting standards and regulations in Japan. As of September 30, 2023 and March 31, 2023, the total restricted net assets of the Company amounted to $23,773,242 and $23,773,242, respectively.

 

NOTE 16 – COMMITMENTS AND CONTINGENCIES

 

Contingencies

 

From time to time, the Company is a party to various legal actions arising in the ordinary course of business. The Company accrues costs associated with these matters when they become probable and the amount can be reasonably estimated. Legal costs incurred in connection with loss contingencies are expensed as incurred. As of September 30, 2023 and March 31, 2023, there were no legal claims and litigation against the Company.

 

F-37

 

 

YOSHITSU CO., LTD AND SUBSIDIARY

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 17 – SEGMENT REPORTING

 

Segments

 

The Company is engaged in the operation of retail and wholesale of Japanese beauty and health products, as well as sundry products and other products and services. The Company’s operations are conducted in three reported segments: (i) directly-operated physical stores, (ii) online stores and services, and (iii) franchise stores and wholesale customers. The Company defines its segments as those operations whose results the CODM regularly reviews to analyze performance and allocate resources. The Company sells similar individual products and services in each of its segments. It is impractical to segregate and identify revenue for each of these individual products and services.

 

Directly-operated physical stores segment includes physical stores in Japan and Hong Kong. Online stores and services segment includes sales through the Company’s websites and various e-commerce marketplaces in Japan, China, and Korea, as well as services from advertising business through KOLs. Franchise stores and wholesale customers segments include franchise stores in Japan, the U.S. and the U.K., and wholesale customers in Japan and other countries including China, the U.S., and Canada.

 

The Company measures the results of its segments using, among other measures, each segment’s revenue, merchandise costs, interest expenses, net, provision for income tax, net income (loss), depreciation and amortization, capital expenditures, total assets as well as total liabilities, which includes certain corporate overhead allocations. From time to time, the Company revises the measurement of each segment’s revenue and other measures, including any corporate overhead allocations, as determined by the information regularly reviewed by its CODM. When the measurement of a segment significantly changes, previous period amounts and balances are reclassified to be comparable to the current period’s presentation.

 

The following table presents the segment information for the six months ended September 30, 2023 and 2022, respectively:

 

   For the six months ended September 30, 2023 
   Directly-
Operated
Physical
Stores
   Online
Stores and
Services
   Franchise
Stores and
Wholesale
Customers
   Total 
Revenue  $11,618,183   $6,004,400   $56,541,566   $74,164,149 
Merchandise costs  $9,921,992   $4,929,614   $49,854,993   $64,706,599 
Interest expenses, net  $(156,028)  $(80,637)  $(759,332)  $(995,997)
Benefit for income tax  $(55,837)  $(28,857)  $(271,741)  $(356,435)
Net income  $306,160   $158,226   $1,489,969   $1,954,355 
Depreciation and amortization  $82,556   $42,666   $401,772   $526,994 
Capital expenditures  $193,623   $3,136   $1,066   $197,825 

 

F-38

 

 

YOSHITSU CO., LTD AND SUBSIDIARY

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 17 – SEGMENT REPORTING (continued)

 

   For the six months ended September 30, 2022 
   Directly-
Operated
Physical
Stores
   Online
Stores and
Services
   Franchise
Stores and
Wholesale
Customers
   Total 
Revenue  $5,838,536   $16,300,547   $55,476,466   $77,615,549 
Merchandise costs  $4,657,011   $12,957,190   $45,438,236   $63,052,437 
Interest expenses, net  $(103,240)  $(288,236)  $(980,968)  $(1,372,444)
Provision for income tax  $15,952   $44,534   $151,566   $212,052 
Net income  $24,643   $68,800   $234,150   $327,593 
Depreciation and amortization  $38,666   $107,948   $367,386   $514,000 
Capital expenditures  $29,442   $3,640   $12,390   $45,472 

 

   September 30, 2023   March 31, 2023 
Total assets:        
Directly-Operated Physical Stores  $15,521,030   $8,815,957 
Online Stores and Services   7,909,941    20,070,215 
Franchise Stores and Wholesale Customers   105,695,341    117,789,108 
Total assets  $129,126,312   $146,675,280 
           
Total liabilities:          
Directly-Operated Physical Stores  $18,121,356   $9,728,199 
Online Stores and Services   7,282,353    11,812,654 
Franchise Stores and Wholesale Customers   75,756,155    95,852,684 
Total liabilities  $101,159,864   $117,393,537 

 

Disaggregated Revenue

 

The Company disaggregates its revenue by geographic areas, product categories, and distribution channels, which the Company believes best depicts how the nature, amount, timing, and uncertainty of the revenue and cash flows are affected by economic factors. See Note 2 for the Company’s disaggregation of revenue for the six months ended September 30, 2023 and 2022.

 

NOTE 18 – SUBSEQUENT EVENTS

 

On December 14, 2023, the Company entered into a Real Estate Sales Agreement with a third party (theBuyer”). Pursuant to the agreement, the Company will sell its head office in Japan including the building and land with a net book value of approximately ¥307.7 million (approximately $2.1 million) to the Buyer for a total consideration of ¥430.0 million (approximately $2.9 million). As of the date of the report, the Company has received the purchase deposit of ¥9.0 million (approximately $60,000), the final payment and the transfer of the legal title of the properties is expected to be completed by January 30, 2024.

 

These unaudited condensed consolidated financial statements were approved by management and available for issuance on December 22, 2023, and the Company has evaluated subsequent events through this date. The Company did not identify any subsequent events except those disclosed above that would have required adjustment or disclosure in the financial statements.

 

 

F-39

 

 

0.01 0.05 36250054 36250054 false --03-31 Q2 2024 2023-09-30 0001836242 0001836242 2023-04-01 2023-09-30 0001836242 2023-09-30 0001836242 2023-03-31 0001836242 us-gaap:RelatedPartyMember 2023-09-30 0001836242 us-gaap:RelatedPartyMember 2023-03-31 0001836242 2022-04-01 2022-09-30 0001836242 us-gaap:CommonStockMember 2022-03-31 0001836242 us-gaap:CapitalUnitsMember 2022-03-31 0001836242 us-gaap:RetainedEarningsMember 2022-03-31 0001836242 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2022-03-31 0001836242 2022-03-31 0001836242 us-gaap:CapitalUnitsMember 2022-04-01 2022-09-30 0001836242 us-gaap:RetainedEarningsMember 2022-04-01 2022-09-30 0001836242 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2022-04-01 2022-09-30 0001836242 us-gaap:CommonStockMember 2022-04-01 2022-09-30 0001836242 us-gaap:CommonStockMember 2022-09-30 0001836242 us-gaap:CapitalUnitsMember 2022-09-30 0001836242 us-gaap:RetainedEarningsMember 2022-09-30 0001836242 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2022-09-30 0001836242 2022-09-30 0001836242 us-gaap:CommonStockMember 2023-03-31 0001836242 us-gaap:CapitalUnitsMember 2023-03-31 0001836242 us-gaap:RetainedEarningsMember 2023-03-31 0001836242 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2023-03-31 0001836242 us-gaap:CommonStockMember 2023-04-01 2023-09-30 0001836242 us-gaap:CapitalUnitsMember 2023-04-01 2023-09-30 0001836242 us-gaap:RetainedEarningsMember 2023-04-01 2023-09-30 0001836242 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2023-04-01 2023-09-30 0001836242 us-gaap:CommonStockMember 2023-09-30 0001836242 us-gaap:CapitalUnitsMember 2023-09-30 0001836242 us-gaap:RetainedEarningsMember 2023-09-30 0001836242 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2023-09-30 0001836242 tklf:TokyoLifestyleLimitedMember 2023-07-01 0001836242 tklf:TokyoLifestyleLimitedMember 2022-07-27 0001836242 tklf:TokyoLifestyleLimitedMember 2022-10-26 0001836242 tklf:ReiwatakiyaMember 2023-01-04 0001836242 tklf:KaikaInternationalMember 2023-06-30 0001836242 2023-06-25 2023-06-30 0001836242 tklf:SeasGlobalLimitedMember 2022-07-20 0001836242 tklf:ShenzhenQingzhiliangpinNetworkTechnologyCoLtdMember 2023-09-30 0001836242 tklf:TokyoLifestyleLimitedMember 2022-07-20 0001836242 tklf:SeasGlobalLimitedMember 2022-10-26 0001836242 tklf:ReiwatakiyaMember 2022-10-26 0001836242 tklf:ReiwatakiyaMember srt:MaximumMember 2022-10-26 0001836242 tklf:TokyoLifestyleLimitedMember srt:MinimumMember 2023-01-04 0001836242 tklf:EquityInvestmentMember srt:MinimumMember 2023-09-30 0001836242 tklf:EquityInvestmentMember srt:MaximumMember 2023-09-30 0001836242 tklf:MerchandiseMember 2023-04-01 2023-09-30 0001836242 tklf:MerchandiseMember 2022-04-01 2023-03-31 0001836242 2022-04-01 2023-03-31 0001836242 currency:JPY 2023-04-01 2023-09-30 0001836242 country:HK 2023-04-01 2023-09-30 0001836242 us-gaap:DoubtfulMember 2023-04-01 2023-09-30 0001836242 us-gaap:DoubtfulMember 2022-04-01 2022-09-30 0001836242 country:JP 2023-04-01 2023-09-30 0001836242 country:JP 2022-04-01 2023-03-31 0001836242 country:US 2023-04-01 2023-09-30 0001836242 country:HK 2022-04-01 2023-03-31 0001836242 tklf:HongKongDepositProtectionBoardMember 2022-04-01 2023-03-31 0001836242 country:CN 2023-04-01 2023-09-30 0001836242 country:CN 2022-04-01 2023-03-31 0001836242 country:MY 2023-04-01 2023-09-30 0001836242 country:MY 2022-04-01 2023-03-31 0001836242 tklf:DepositInsuranceSystemMember 2022-04-01 2023-03-31 0001836242 tklf:CustomerOneMember 2022-04-01 2022-09-30 0001836242 tklf:CustomerTwoMember 2022-04-01 2022-09-30 0001836242 tklf:CustomerThreeMember 2022-04-01 2022-09-30 0001836242 tklf:ThirdPartyPlatformOperatorsMember 2023-09-30 0001836242 tklf:CustomerOneMember 2023-03-31 0001836242 tklf:CustomerTwoMember 2023-03-31 0001836242 tklf:CustomerThreeMember 2023-03-31 0001836242 tklf:CustomerFourMember 2023-03-31 0001836242 tklf:SuppliersOneMember 2023-04-01 2023-09-30 0001836242 tklf:SuppliersTwoMember 2023-04-01 2023-09-30 0001836242 tklf:SuppliersThreeMember 2023-04-01 2023-09-30 0001836242 tklf:SuppliersFourMember 2023-04-01 2023-09-30 0001836242 tklf:SuppliersOneMember 2022-04-01 2022-09-30 0001836242 tklf:SuppliersTwoMember 2022-04-01 2022-09-30 0001836242 tklf:SuppliersThreeMember 2022-04-01 2022-09-30 0001836242 tklf:SuppliersFourMember 2022-04-01 2022-09-30 0001836242 srt:MinimumMember us-gaap:BuildingMember 2023-09-30 0001836242 srt:MaximumMember us-gaap:BuildingMember 2023-09-30 0001836242 us-gaap:LandMember 2023-04-01 2023-09-30 0001836242 us-gaap:LeaseholdImprovementsMember 2023-04-01 2023-09-30 0001836242 srt:MinimumMember us-gaap:EquipmentMember 2023-09-30 0001836242 srt:MaximumMember us-gaap:EquipmentMember 2023-09-30 0001836242 srt:MinimumMember us-gaap:AutomobilesMember 2023-09-30 0001836242 srt:MaximumMember us-gaap:AutomobilesMember 2023-09-30 0001836242 us-gaap:SoftwareDevelopmentMember 2023-09-30 0001836242 country:JP 2022-04-01 2022-09-30 0001836242 country:CN 2022-04-01 2022-09-30 0001836242 tklf:OtherOverseasMarketsMember 2023-04-01 2023-09-30 0001836242 tklf:OtherOverseasMarketsMember 2022-04-01 2022-09-30 0001836242 tklf:BeautyProductsMember 2023-04-01 2023-09-30 0001836242 tklf:BeautyProductsMember 2022-04-01 2022-09-30 0001836242 tklf:HealthProductsMember 2023-04-01 2023-09-30 0001836242 tklf:HealthProductsMember 2022-04-01 2022-09-30 0001836242 tklf:SundryProductsMember 2023-04-01 2023-09-30 0001836242 tklf:SundryProductsMember 2022-04-01 2022-09-30 0001836242 tklf:LuxuryProductsMember 2023-04-01 2023-09-30 0001836242 tklf:LuxuryProductsMember 2022-04-01 2022-09-30 0001836242 tklf:ElectronicProductsMember 2023-04-01 2023-09-30 0001836242 tklf:ElectronicProductsMember 2022-04-01 2022-09-30 0001836242 tklf:OtherProductsMember 2023-04-01 2023-09-30 0001836242 tklf:OtherProductsMember 2022-04-01 2022-09-30 0001836242 tklf:DirectlyoperatedPhysicalStoresMember 2023-04-01 2023-09-30 0001836242 tklf:DirectlyoperatedPhysicalStoresMember 2022-04-01 2022-09-30 0001836242 tklf:OnlineStoresMember 2023-04-01 2023-09-30 0001836242 tklf:OnlineStoresMember 2022-04-01 2022-09-30 0001836242 tklf:FranchiseStoresAndWholesaleCustomersMember 2023-04-01 2023-09-30 0001836242 tklf:FranchiseStoresAndWholesaleCustomersMember 2022-04-01 2022-09-30 0001836242 currency:JPY tklf:PeriodendSpotRateMember 2023-04-01 2023-09-30 0001836242 currency:JPY tklf:AverageRateMember 2023-04-01 2023-09-30 0001836242 currency:JPY tklf:PeriodendSpotRateMember 2022-04-01 2022-09-30 0001836242 currency:JPY tklf:AverageRateMember 2022-04-01 2022-09-30 0001836242 currency:JPY tklf:YearendSpotRateMember 2022-04-01 2023-03-31 0001836242 currency:JPY tklf:AverageRateMember 2022-04-01 2023-03-31 0001836242 country:HK tklf:PeriodendSpotRateMember 2023-04-01 2023-09-30 0001836242 country:HK tklf:AverageRateMember 2023-04-01 2023-09-30 0001836242 country:HK tklf:PeriodendSpotRateMember 2022-04-01 2022-09-30 0001836242 country:HK tklf:AverageRateMember 2022-04-01 2022-09-30 0001836242 country:HK tklf:YearendSpotRateMember 2022-04-01 2023-03-31 0001836242 country:HK tklf:AverageRateMember 2022-04-01 2023-03-31 0001836242 country:CN tklf:PeriodendSpotRateMember 2023-04-01 2023-09-30 0001836242 country:CN tklf:AverageRateMember 2023-04-01 2023-09-30 0001836242 country:CN tklf:PeriodendSpotRateMember 2022-04-01 2022-09-30 0001836242 country:CN tklf:AverageRateMember 2022-04-01 2022-09-30 0001836242 country:CN tklf:YearendSpotRateMember 2022-04-01 2023-03-31 0001836242 country:CN tklf:AverageRateMember 2022-04-01 2023-03-31 0001836242 country:MM tklf:PeriodendSpotRateMember 2023-04-01 2023-09-30 0001836242 country:MM tklf:AverageRateMember 2023-04-01 2023-09-30 0001836242 country:MM tklf:PeriodendSpotRateMember 2022-04-01 2022-09-30 0001836242 country:MM tklf:AverageRateMember 2022-04-01 2022-09-30 0001836242 country:MM tklf:YearendSpotRateMember 2022-04-01 2023-03-31 0001836242 country:MM tklf:AverageRateMember 2022-04-01 2023-03-31 0001836242 srt:MinimumMember 2023-03-31 0001836242 srt:MaximumMember 2023-03-31 0001836242 srt:MaximumMember 2023-09-30 0001836242 2022-10-01 2023-03-31 0001836242 tklf:BeautyProductsMember 2023-09-30 0001836242 tklf:BeautyProductsMember 2023-03-31 0001836242 tklf:HealthProductsMember 2023-09-30 0001836242 tklf:HealthProductsMember 2023-03-31 0001836242 tklf:LuxuryProductsMember 2023-09-30 0001836242 tklf:LuxuryProductsMember 2023-03-31 0001836242 tklf:ElectronicProductsMember 2023-09-30 0001836242 tklf:ElectronicProductsMember 2023-03-31 0001836242 tklf:OtherProductsMember 2023-09-30 0001836242 tklf:OtherProductsMember 2023-03-31 0001836242 tklf:ThirdPartiesMember 2023-03-31 0001836242 tklf:ThirdPartiesMember 2023-09-30 0001836242 2023-09-25 2023-09-30 0001836242 2023-03-26 2023-03-31 0001836242 us-gaap:BuildingMember 2023-09-30 0001836242 us-gaap:BuildingMember 2023-03-31 0001836242 us-gaap:LeaseholdImprovementsMember 2023-09-30 0001836242 us-gaap:LeaseholdImprovementsMember 2023-03-31 0001836242 us-gaap:LandMember 2023-09-30 0001836242 us-gaap:LandMember 2023-03-31 0001836242 us-gaap:FurnitureAndFixturesMember 2023-09-30 0001836242 us-gaap:FurnitureAndFixturesMember 2023-03-31 0001836242 us-gaap:AutomobilesMember 2023-09-30 0001836242 us-gaap:AutomobilesMember 2023-03-31 0001836242 us-gaap:SoftwareDevelopmentMember 2023-03-31 0001836242 srt:MinimumMember 2023-09-30 0001836242 us-gaap:EquipmentMember 2023-09-30 0001836242 us-gaap:EquipmentMember 2023-03-31 0001836242 tklf:SubtotalMember 2023-09-30 0001836242 tklf:SubtotalMember 2023-03-31 0001836242 tklf:OperatingLeasesMember 2023-09-30 0001836242 tklf:FinanceLeasesMember 2023-09-30 0001836242 tklf:FinanceLeasesMember 2023-04-01 2023-09-30 0001836242 tklf:AllSeasGlobalLimitedMember 2022-07-20 0001836242 tklf:TokyoLifestyleLimitedMember 2022-07-20 0001836242 tklf:AllSeasGlobalLimitedMember 2022-10-26 0001836242 tklf:ReiwatakiyaMember 2022-10-26 0001836242 tklf:TokyoLifestyleLimitedMember 2023-01-04 0001836242 2022-07-01 2022-07-20 0001836242 2022-07-20 0001836242 2022-10-01 2022-10-26 0001836242 2022-10-26 0001836242 2022-09-27 2022-09-27 0001836242 2022-09-27 0001836242 2023-09-22 0001836242 tklf:ResonaMerchantBankAsiaLimitedMember 2022-09-27 2022-09-27 0001836242 tklf:ResonaMerchantBankAsiaLimitedMember 2023-09-30 0001836242 tklf:ResonaMerchantBankAsiaLimitedMember 2023-03-31 0001836242 tklf:LongtermBorrowingsMember 2023-09-30 0001836242 tklf:LongtermBorrowingsMember 2022-09-30 0001836242 tklf:SyndicatedLoansTrancheAMember 2023-04-01 2023-09-30 0001836242 tklf:SyndicatedLoansTrancheAMember 2023-09-30 0001836242 tklf:SyndicatedLoansTrancheAMember 2023-03-31 0001836242 tklf:ToeiShinkinBankMember 2023-04-01 2023-09-30 0001836242 tklf:ToeiShinkinBankMember 2023-09-30 0001836242 tklf:ToeiShinkinBankMember 2023-03-31 0001836242 tklf:JapanFinanceCorporationMember 2023-04-01 2023-09-30 0001836242 tklf:JapanFinanceCorporationMember 2023-09-30 0001836242 tklf:JapanFinanceCorporationMember 2023-03-31 0001836242 tklf:BOTLeaseCoLtdMember 2023-04-01 2023-09-30 0001836242 tklf:BOTLeaseCoLtdMember 2023-09-30 0001836242 tklf:BOTLeaseCoLtdMember 2023-03-31 0001836242 tklf:MUFGBankMember 2023-04-01 2023-09-30 0001836242 tklf:MUFGBankMember 2023-09-30 0001836242 tklf:MUFGBankMember 2023-03-31 0001836242 tklf:TokyoHigashiShinkinBankMember 2023-04-01 2023-09-30 0001836242 tklf:TokyoHigashiShinkinBankMember 2023-09-30 0001836242 tklf:TokyoHigashiShinkinBankMember 2023-03-31 0001836242 tklf:TheHongkongAndShanghaiBankingCorporationLimitedMember 2023-04-01 2023-09-30 0001836242 tklf:TheHongkongAndShanghaiBankingCorporationLimitedMember 2023-09-30 0001836242 tklf:TheHongkongAndShanghaiBankingCorporationLimitedMember 2023-03-31 0001836242 tklf:DFLShutokenLeasingHongKongCompanyLimitedMember 2023-04-01 2023-09-30 0001836242 tklf:DFLShutokenLeasingHongKongCompanyLimitedMember 2023-09-30 0001836242 tklf:DFLShutokenLeasingHongKongCompanyLimitedMember 2023-03-31 0001836242 tklf:ResonaMerchantBankAsiaLimitedMember 2023-04-01 2023-09-30 0001836242 tklf:ResonaMerchantBankAsiaLimitedMember 2023-09-30 0001836242 tklf:ResonaMerchantBankAsiaLimitedMember 2023-03-31 0001836242 tklf:SeihinkokusaiCoLtdMember 2023-09-30 0001836242 tklf:OperatingSecurityDepositToSeihinkokusaiMember 2023-09-30 0001836242 tklf:MrMeiKanayamaMember 2023-04-01 2023-09-30 0001836242 tklf:SeihinkokusaiCoLtdSeihinkokusaiMember 2023-04-01 2023-09-30 0001836242 tklf:ShintaiCoLtdMember 2023-04-01 2023-09-30 0001836242 tklf:PalpitoCoLtdMember 2023-04-01 2023-09-30 0001836242 tklf:TokushinGKMember 2023-04-01 2023-09-30 0001836242 tklf:SeihinkokusaiCoLtdMember 2023-03-31 0001836242 tklf:PalpitoMember 2023-09-30 0001836242 tklf:PalpitoMember 2023-03-31 0001836242 tklf:TokushinGKMember 2023-09-30 0001836242 tklf:TokushinGKMember 2023-03-31 0001836242 tklf:ShintaiCoLtdMember 2023-09-30 0001836242 tklf:ShintaiCoLtdMember 2023-03-31 0001836242 us-gaap:RelatedPartyMember tklf:SeihinkokusaiMember 2023-09-30 0001836242 us-gaap:RelatedPartyMember tklf:SeihinkokusaiMember 2023-03-31 0001836242 us-gaap:RelatedPartyMember tklf:ShintaiCoLtdMember 2023-09-30 0001836242 us-gaap:RelatedPartyMember tklf:ShintaiCoLtdMember 2023-03-31 0001836242 us-gaap:RelatedPartyMember 2023-09-30 0001836242 us-gaap:RelatedPartyMember 2023-03-31 0001836242 us-gaap:RelatedPartyMember tklf:MrMeiKanayamaMember 2023-09-30 0001836242 us-gaap:RelatedPartyMember tklf:MrMeiKanayamaMember 2023-03-31 0001836242 us-gaap:RelatedPartyMember tklf:SeihinkokusaiCoLtdMember 2023-09-30 0001836242 us-gaap:RelatedPartyMember tklf:SeihinkokusaiCoLtdMember 2023-03-31 0001836242 tklf:SeihinkokusaiCoLtdMember 2023-04-01 2023-09-30 0001836242 tklf:SeihinkokusaiCoLtdMember 2022-04-01 2022-09-30 0001836242 tklf:ShintaiCoLtdMember 2022-04-01 2022-09-30 0001836242 tklf:PalpitoCoLtdMember 2022-04-01 2022-09-30 0001836242 country:HK tklf:TLSMember 2023-04-01 2023-09-30 0001836242 country:HK tklf:TLSMember 2022-04-01 2022-09-30 0001836242 country:HK 2022-04-01 2022-09-30 0001836242 tklf:PRCMember 2023-04-01 2023-09-30 0001836242 srt:ScenarioForecastMember 2023-01-01 2027-12-31 0001836242 country:JP 2023-09-30 0001836242 srt:ScenarioForecastMember 2029-03-31 0001836242 srt:ScenarioForecastMember 2030-03-31 0001836242 country:HK 2023-09-30 0001836242 2019-10-01 0001836242 srt:MaximumMember 2019-10-01 0001836242 srt:MinimumMember 2019-10-01 0001836242 tklf:TokyoRegionalTaxationBureauMember 2023-03-31 0001836242 tklf:TokyoRegionalTaxationBureauMember 2023-03-31 0001836242 tklf:PRCMember 2022-04-01 2022-09-30 0001836242 country:MY 2022-04-01 2022-09-30 0001836242 us-gaap:IPOMember 2023-09-30 0001836242 2022-01-13 0001836242 2022-01-01 2022-01-13 0001836242 us-gaap:CommonStockMember 2023-09-30 0001836242 tklf:MrMeiKanayamaMember us-gaap:CommonStockMember 2011-04-25 0001836242 tklf:MrMeiKanayamaMember 2011-04-25 0001836242 tklf:MrYingjiaYangMember tklf:MrMeiKanayamaMember 2014-10-01 2014-10-15 0001836242 tklf:MrMeiKanayamaMember us-gaap:CommonStockMember 2016-07-30 0001836242 tklf:MrMeiKanayamaMember 2016-07-30 0001836242 tklf:MrMeiKanayamaMember us-gaap:CommonStockMember 2017-03-30 0001836242 tklf:MrMeiKanayamaMember 2017-03-30 0001836242 tklf:MrYingjiaYangMember us-gaap:CommonStockMember 2017-03-30 0001836242 tklf:MrYingjiaYangMember 2017-03-30 0001836242 us-gaap:CommonStockMember 2020-10-22 0001836242 us-gaap:CommonStockMember 2020-10-22 0001836242 us-gaap:CommonStockMember 2020-03-31 0001836242 tklf:GrandElecTechLimitedMember us-gaap:CommonStockMember 2020-11-10 0001836242 tklf:SHURCoLtdMember us-gaap:CommonStockMember 2020-12-25 0001836242 tklf:SHURCoLtdMember 2020-12-25 0001836242 tklf:GrandElecTechLimitedMember us-gaap:CommonStockMember 2021-02-01 2021-02-05 0001836242 tklf:GrandElecTechLimitedMember us-gaap:CommonStockMember 2021-02-01 2021-02-12 0001836242 us-gaap:SeriesOfIndividuallyImmaterialAssetAcquisitionsMember tklf:GrandElecTechLimitedMember 2021-08-01 2021-08-12 0001836242 tklf:GrandElecTechLimitedMember us-gaap:CommonStockMember 2021-06-22 2021-06-22 0001836242 srt:MinimumMember us-gaap:CommonStockMember 2021-08-18 0001836242 srt:MaximumMember us-gaap:CommonStockMember 2021-08-18 0001836242 2021-08-18 0001836242 us-gaap:IPOMember 2022-01-01 2022-01-13 0001836242 tklf:DirectlyOperatedPhysicalStoresMember 2023-04-01 2023-09-30 0001836242 tklf:OnlineStoresAndOtherMember 2023-04-01 2023-09-30 0001836242 tklf:FranchiseStoresAndWholesaleCustomersMember 2023-04-01 2023-09-30 0001836242 tklf:DirectlyOperatedPhysicalStoresMember 2022-04-01 2022-09-30 0001836242 tklf:OnlineStoresAndOtherMember 2022-04-01 2022-09-30 0001836242 tklf:FranchiseStoresAndWholesaleCustomersMember 2022-04-01 2022-09-30 0001836242 tklf:DirectlyOperatedPhysicalStoresMember 2023-09-30 0001836242 tklf:DirectlyOperatedPhysicalStoresMember 2022-03-31 0001836242 tklf:OnlineStoresAndOtherMember 2023-09-30 0001836242 tklf:OnlineStoresAndOtherMember 2022-03-31 0001836242 tklf:FranchiseStoresAndWholesaleCustomersMember 2023-09-30 0001836242 tklf:FranchiseStoresAndWholesaleCustomersMember 2022-03-31 0001836242 srt:ScenarioForecastMember 2023-12-31 0001836242 srt:ScenarioForecastMember 2023-12-01 2023-12-31 iso4217:USD iso4217:USD xbrli:shares xbrli:shares xbrli:pure iso4217:JPY iso4217:HKD iso4217:MYR utr:sqft iso4217:CNY

Exhibit 99.2

 

Yoshitsu Co., Ltd Reports First Six Months of Fiscal Year 2024 Financial Results

 

Tokyo, Japan, December 22, 2023 (GLOBE NEWSWIRE) -- Yoshitsu Co., Ltd (“Yoshitsu” or the “Company”) (Nasdaq: TKLF), a retailer and wholesaler of Japanese beauty and health products, sundry products, luxury products, electronic products, as well as other products in Hong Kong, mainland China, Japan, North America, and the United Kingdom, today announced its unaudited financial results for the first six months of fiscal year 2024 ended September 30, 2023.

 

Mr. Mei Kanayama, Principal Executive Officer of Yoshitsu, commented, “We believe it has been a dynamic first half of fiscal year 2024, marked by a significant growth in revenue from physical stores and our strategic focuses on the asset-light business model and franchise expansion in Japan. Our revenue from directly-operated physical stores increased by 99.0% during the first half of fiscal year 2024, compared to the same period in 2023, which we believe reflects the success of our new luxury product lines and our expansion in key markets, like Japan and Hong Kong, and underscores our commitment to enhancing our physical store presence and adapting to market demands. Looking forward, we are optimistic about our asset-light business model and franchise expansion in Japan. We believe this strategy not only streamlines our operational efficiency but also aligns with our vision to build a strong brand presence and optimize revenue streams. As we continue to expand our business globally, we are expecting this model to bring innovative products to the market more rapidly, respond effectively to customer needs, and improve our overall profitability. Our commitment to our shareholders remains steadfast as we look to the future with optimism and a clear strategy aiming for sustained growth and value creation.”

 

Mr. Youichiro Haga, Principal Accounting and Financial Officer of Yoshitsu, remarked, “The financial results for the first six months of fiscal year 2024 present a diverse set of financial outcomes for Yoshitsu. We expect the adoption of the asset-light business model to enhance our market agility, foster stronger customer relationship, and elevate our customers’ shopping experiences. We are focused on continuing to strengthen our financial foundation and drive sustainable growth in the coming periods. We are committed to consistently evaluating and refining our financial strategies to align with our long-term goals and market dynamics, and to ensuring that Yoshitsu remains resilient and poised for continued success.”

 

First Six Months of Fiscal Year 2024 Financial Highlights

 

Revenue was $74.2 million for the six months ended September 30, 2023, compared to $77.6 million for the same period of last year.

 

Gross profit was $9.5 million for the six months ended September 30, 2023, compared to $14.6 million for the same period of last year.

 

Net income was $2.0 million for the six months ended September 30, 2023, increased by 496.6% from $0.3 million for the same period of last year.

 

Basic and diluted earnings per share was $0.05 for the six months ended September 30, 2023, compared to $0.01 for the same period of last year.

 

 

 

 

First Six Months of Fiscal Year 2024 Financial Results

 

Revenue

 

Total revenue was $74.2 million for the six months ended September 30, 2023, decreased by 4.4% from $77.6 million for the same period of last year.

 

   For the Six Months Ended September 30, 
   2023   2022 
($ millions)  Revenue   Cost of
Revenue
   Gross
Margin
   Revenue   Cost of
Revenue
   Gross
Margin
 
Directly-operated physical stores   11.6    9.9    14.6%   5.8    4.7    20.2%
Online stores and services   6.0    4.9    17.9%   16.3    13.0    20.5%
Franchise stores and wholesale customers   56.5    49.9    11.8%   55.5    45.4    18.1%
Total   74.2    64.7    12.8%   77.6    63.1    18.8%

 

Revenue from directly-operated physical stores increased by 99.0%, to $11.6 million for the six months ended September 30, 2023, from $5.8 million for the six months ended September 30, 2022. The increase was mainly driven by the introduction of luxury products in directly-operated physical stores in Japan during the six months ended September 30, 2023. The increase in directly-operated physical stores sales was also due to revenue contributed from the Company’s newly-opened physical stores in Hong Kong.

 

Revenue from online stores and services decreased by 63.2%, to $6.0 million for the six months ended September 30, 2023, from $16.3 million for the six months ended September 30, 2022. The decrease was mainly due to a shift in the Company’s business strategy since August 2022. Instead of operating the online stores by itself, the Company entrusted the entire operations of all its online stores in China to third-party companies to minimize the operating risk. After the change, these third-party companies purchased products from the Company like other wholesale customers, and hence this portion of revenue was recorded under franchise stores and wholesale customers. The decrease was partially offset by increased revenue generated by the Company’s online stores in Japan and revenue from advertising services through key opinion leaders.

 

Revenue from franchise stores and wholesale customers increased by 1.9%, to $56.5 million for the six months ended September 30, 2023, from $55.5 million for the six months ended September 30, 2022. During the six months ended September 30, 2023, the Company started to offer luxury products and electronic products, which led to an increase in revenue from franchise stores and wholesale customers due to their higher unit selling price. The increase was also due to increased revenue previously recognized under physical stores and online stores as mentioned above. However, the increase was partially offset by the temporary suspension of sale to certain customers. In order to mitigate the increased credit risk due to slow collection of the Company’s overdue account receivable, the Company suspended its sales to certain customers during the period from May to June 2023. Sales to these customers have only gradually resumed since July 2023 after they accelerated their payments of the overdue accounts receivable to the Company.

 

2

 

 

Cost of Revenue

 

Cost of revenue increased by 2.6%, to $64.7 million for the six months ended September 30, 2023, from $63.1 million for the six months ended September 30, 2022.

 

Gross Profit and Gross Margin

 

Gross profit decreased by 35.1%, to $9.5 million for the six months ended September 30, 2023, from $14.6 million for the same period of last year.

 

Gross margin decreased by 6 percentage points, to 12.8% for the six months ended September 30, 2023, from 18.8% for the same period of last year.

 

Operating Expenses

 

Operating expenses decreased by 32.5%, to $9.1 million for the six months ended September 30, 2023, from $13.5 million for the same period of last year. The decrease in operating expenses was primarily attributable to a decrease in shipping expenses, promotion and advertising expenses, transaction commission paid to third-party e-commerce marketplace operators, payroll, employee benefit expenses, and bonus expenses and allowance for credit losses. The decrease was partially offset by an increase in consulting and professional service fees.

 

Interest Expenses, net

 

Interest expenses, net included interest expenses calculated at interest rate per loan agreements and loan service costs, which were directly incremental to the loan agreements and amortized over the loan periods. Interest expenses, net decreased by 27.4%, to $1.0 million for the six months ended September 30, 2023, from $1.4 million for the same period of last year. The decrease mainly consisted of a decrease in interest expenses at interest rate by $0.4 million, which was mainly because the weighted average interest rate decreased to 0.98% for the six months ended September 30, 2023, from 1.83% for the same period of last year. The decrease was partially offset by the slight increase in amortized loan service costs in relation to the Company’s syndicated loans by $63,497.

 

Other Income (Expenses), net

 

The Company’s other income (expenses), net primarily includes tax refund, disposal gain or loss from property and equipment, government subsidies, and other immaterial income and expense items. Other income, net increased by 159.0%, to $66,947 for the six months ended September 30, 2023, from net other expenses of $113,409 for the same period of last year. The increase was mainly due to the decreased loss from disposal of property and equipment, which was partially offset by decreased government subsidies received during the six months ended September 30, 2023 as compared to the same period of last year.

 

Gain from Foreign Currency Exchange

 

Gain from foreign currency exchange was $2.4 million for the six months ended September 30, 2023, as compared to a gain from foreign currency exchange of $1.0 million for the same period of last year. The gain from foreign currency exchange was mainly due to the significant fluctuations of foreign exchange rate on the Company’s accounts receivable denominated in foreign currencies, such as U.S. dollars and Chinese Yuan, during the six months ended September 30, 2023. The increase was also due to the increased gain from foreign currency exchange by the Company’s Hong Kong subsidiaries, which was mainly due to the significant fluctuations of foreign exchange rate on its payables denominated in Japanese Yen during the six months ended September 30, 2023.

 

3

 

 

Provision (Benefit) for Income Taxes

 

Benefit for income taxes was $0.4 million for the six months ended September 30, 2023, as compared to provision for income taxes of $0.2 million for the same period of last year. The Company’s benefit for income taxes increased by 268.1%. The increase in benefit for income taxes was mainly due to the increased deferred income tax benefit, which was partially offset by the increased current income tax expenses resulting from the increased taxable income for the six months ended September 30, 2023.

 

Net Income

 

Net income increased by 496.6%, to $2.0 million for the six months ended September 30, 2023, from $0.3 million for the same period of last year.

 

Basic and Diluted Earnings per Share

 

Basic and diluted earnings per share was $0.05 for the six months ended September 30, 2023, compared to $0.01 for the same period of last year.

 

Financial Condition

 

As of September 30, 2023, the Company had cash of $2.8 million, compared to $1.8 million as of March 31, 2023. As of September 30, 2023, the Company also had approximately $74.2 million of account receivable balance due from third parties. Approximately 38.05% of the September 30, 2023 balance has been subsequently collected, and the majority of the remaining balance is expected to be collected by March 31, 2024. The collection of such receivables made cash available for use in the Company’s operations as working capital, if necessary.

 

Net cash provided by operating activities was $3.7 million for the six months ended September 30, 2023, mainly derived from net income of $2.0 million for the period, and net changes in the Company’s operating assets and liabilities, which mainly due to the decrease in accounts receivable due from third parties of $6.4 million as a result of the Company’s great effort in collection of overdue accounts receivable and the decrease in compensation receivable for consumption tax of $6.1 million as the Company received payments from the debtors according to the collection plan. Net cash used in operating activities was $21.9 million for the six months ended September 30, 2022, mainly derived from net income of $0.3 million for the period, and net changes in the Company’s operating assets and liabilities, which mainly included an increase in accounts receivable from third parties of $21.8 million, which was due to the delayed shipments and longer payment processing procedures as affected by the COVID-19 pandemic.

 

Net cash provided by investing activities was $0.4 million for the six months ended September 30, 2023, mainly due to repayments from related parties of $0.4 million and proceeds from disposal of equity method investment of $0.3 million, partially offset by the purchases of property and equipment in the aggregate amount of $0.2 million and disposal of a subsidiary of $0.2 million. Net cash provided by investing activities was $0.1 million for the six months ended September 30, 2022, mainly due to repayments from related parties of $0.1 million.

 

4

 

 

Net cash used in financing activities was $1.1 million for the six months ended September 30, 2023, which primarily consisted of repayments of long-term borrowings of $0.6 million, payments made to related parties of $0.2 million, and repayments of obligations under finance leases of $0.3 million. Net cash provided by financing activities was $16.4 million for the six months ended September 30, 2022, which primarily consisted of proceeds from short-term borrowings of $74.8 million and proceeds from long-term borrowings of $2.2 million, partially offset by repayments of short-term borrowings of $56.1 million, repayments of long-term borrowings of $1.5 million, and cash consideration paid for business combination under common control of $2.8 million.

 

Conference Call Information

 

The Company will host an earnings conference call at 8:30 am U.S. Eastern Time (10:30 pm Japan Standard Time) on December 22, 2023. Dial-in details for the conference call are as follows:

 

Date: December 22, 2023
Time: 8:30 am U.S. Eastern Time
International: 1-412-902-4272
United States Toll Free: 1-888-346-8982
Japan Toll Free: 0066-33-812830
Conference ID Yoshitsu Co., Ltd

 

Please dial in at least 15 minutes before the commencement of the call to ensure timely participation.

 

For those unable to participate, an audio replay of the conference call will be available from approximately one hour after the end of the live call until December 29, 2023. The dial-in for the replay is +1-877-344-7529 within the United States or +1-412-317-0088 internationally. The replay access code is No. 1325694.

 

A live and archived webcast of the conference call will also be available at the Company’s investor relations website at https://www.ystbek.co.jp/irlibrary/.

 

About Yoshitsu Co., Ltd

 

Headquartered in Tokyo, Japan, Yoshitsu Co., Ltd is a retailer and wholesaler of Japanese beauty and health products, sundry products, luxury products, electronic products, as well as other products in Hong Kong, mainland China, Japan, North America, and the United Kingdom. The Company offers various beauty products (including cosmetics, skincare, fragrance, and body care products), health products (including over-the-counter drugs, nutritional supplements, and medical supplies and devices), sundry products (including home goods), luxury products (including branded watches, perfume, handbags, clothes, and jewelry), electronic products (including entertainment gaming products), and other products (including food and alcoholic beverages). The Company currently sells its products through directly-operated physical stores, through online stores, and to franchise stores and wholesale customers. For more information, please visit the Company’s website at https://www.ystbek.co.jp/irlibrary/.

 

5

 

 

Forward-Looking Statements

 

Certain statements in this press release are forward-looking statements, within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and as defined in the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements involve known and unknown risks and uncertainties and are based on current expectations and projections about future events and financial trends that the Company believes may affect its financial condition, results of operations, business strategy, and financial needs. Investors can identify these forward-looking statements by words or phrases such as “may,” “will,” “expect,” “anticipate,” “aim,” “estimate,” “intend,” “plan,” “believe,” “potential,” “continue,” “is/are likely to,” or other similar expressions. The Company undertakes no obligation to update forward-looking statements to reflect subsequent occurring events or circumstances, or changes in its expectations, except as may be required by law. In addition, there is uncertainty about the further spread of the COVID-19 virus or the occurrence of another wave of cases and the impact it may have on the Company’s operations, the demand for the Company’s products, global supply chains, and economic activity in general. Although the Company believes that the expectations expressed in these forward-looking statements are reasonable, it cannot assure you that such expectations will turn out to be correct, and the Company cautions investors that actual results may differ materially from the anticipated results and encourages investors to review other factors that may affect its future results in the Company’s registration statement and in its other filings with the U.S. Securities and Exchange Commission.

 

For more information, please contact:

 

Yoshitsu Co., Ltd

Investor Relations Department

Email: ir@ystbek.co.jp

 

Ascent Investor Relations LLC

Tina Xiao

President

Phone: +1-646-932-7242

Email: investors@ascent-ir.com

 

6

 

 

YOSHITSU CO., LTD

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

  

   September 30,   March 31, 
   2023   2023 
ASSETS        
CURRENT ASSETS:        
Cash  $2,790,801   $1,766,441 
Accounts receivable, net   74,181,423    89,447,155 
Accounts receivable - related parties   44    327,807 
Merchandise inventories, net   14,828,587    7,187,800 
Due from related parties   9,035    444,567 
Compensation receivable for consumption tax, current   9,229,456    3,912,719 
Prepaid expenses and other current assets, net   3,453,592    3,542,864 
TOTAL CURRENT ASSETS   104,492,938    106,629,353 
           
Property and equipment, net   11,284,906    12,938,598 
Operating lease right-of-use assets   3,113,422    2,709,954 
Long-term investment   -    169,148 
Compensation receivable for consumption tax, non-current, net   6,106,954    19,230,370 
Long-term prepaid expenses and other non-current assets, net   4,128,092    4,997,857 
TOTAL ASSETS  $129,126,312   $146,675,280 
           
CURRENT LIABILITIES:          
Short-term borrowings  $54,539,800   $60,636,412 
Current portion of long-term borrowings   3,618,832    2,783,445 
Accounts payable   13,344,531    12,719,160 
Accounts payable - related parties   67,848    - 
Due to related parties   108,064    297,559 
Deferred revenue   85,989    146,024 
Taxes payable   12,283,353    18,219,803 
Operating lease liabilities, current   1,348,045    1,323,900 
Finance lease liabilities, current   231,406    369,786 
Representative’s warrants liability   20,222    24,663 
Other payables and other current liabilities   1,284,569    1,520,756 
TOTAL CURRENT LIABILITIES   86,932,659    98,041,508 
           
Operating lease liabilities, non-current   1,833,622    1,416,508 
Finance lease liabilities, non-current   340,899    622,922 
Long-term borrowings   7,315,955    10,326,399 
Other non-current liabilities   2,152,875    2,535,123 
Deferred tax liabilities, net   2,583,854    4,451,077 
TOTAL LIABILITIES  $101,159,864   $117,393,537 
           
COMMITMENTS AND CONTINGENCIES          
           
SHAREHOLDERS’ EQUITY          
Ordinary shares, 100,000,000 shares authorized; 36,250,054 shares and 36,250,054 shares issued and outstanding as of September 30, 2023 and March 31, 2023, respectively   14,694,327    14,694,327 
Capital reserve   9,078,915    9,078,915 
Retained earnings   15,532,199    13,577,844 
Accumulated other comprehensive loss   (11,338,993)   (8,069,343)
TOTAL SHAREHOLDERS’ EQUITY   27,966,448    29,281,743 
           
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY  $129,126,312   $146,675,280 

 

7

 

 

YOSHITSU CO., LTD

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF
OPERATIONS AND COMPREHENSIVE LOSS

 

   For the Six Months Ended
September 30,
 
   2023   2022 
REVENUE        
Revenue - third parties  $74,049,115   $77,607,361 
Revenue - related parties   115,034    8,188 
Total revenue   74,164,149    77,615,549 
           
COSTS AND OPERATING EXPENSES          
Merchandise costs   64,706,599    63,052,437 
Selling, general and administrative expenses   9,124,805    13,518,943 
Total operating expenses   73,831,404    76,571,380 
           
INCOME FROM OPERATIONS   332,745    1,044,169 
           
OTHER INCOME (EXPENSES)          
Interest expenses, net   (995,997)   (1,372,444)
Additional and delinquent tax due to consumption tax correction   (644,780)   - 
Gain from disposal of equity method investment   195,391    - 
Gain from disposal of a subsidiary   341,755    - 
Other income (expenses), net   66,947    (113,409)
Gain from foreign currency exchange   2,371,226    981,017 
Change in fair value of representative’s warrants liability   1,833    89,049 
Loss from equity method investment   (71,200)   (88,737)
Total other income (expenses), net   1,265,175    (504,524)
           
INCOME BEFORE INCOME TAX PROVISION   1,597,920    539,645 
           
PROVISION (BENEFIT) FOR INCOME TAXES   (356,435)   212,052 
           
NET INCOME   1,954,355    327,593 
           
OTHER COMPREHENSIVE LOSS          
Foreign currency translation loss   (3,269,650)   (7,374,799)
           
TOTAL COMPREHENSIVE LOSS  $(1,315,295)  $(7,047,206)
           
Earnings per ordinary share - basic and diluted  $0.05   $0.01 
Weighted average shares - basic and diluted   36,250,054    36,250,054 

 

8

 

 

YOSHITSU CO., LTD

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

FOR THE SIX MONTHS ENDED SEPTEMBER 30, 2023 AND 2022

 

   Ordinary Shares   Capital   Retained   Accumulated
Other
Comprehensive
   Total
Shareholders’
 
   Shares   Amount   Reserve   Earnings   Income (Loss)   Equity 
Balance, March 31, 2022   36,250,054   $14,694,327    11,921,065    21,465,317   $(3,628,669)   44,452,040 
                             
Business combinations under common control   -    -    (2,842,173)   -    -    (2,842,173)
Net income for the period   -    -    -    327,593    -    327,593 
Foreign currency translation loss   -    -    -    -    (7,374,799)   (7,374,799)
                               
Balance, September 30, 2022   36,250,054   $14,694,327   $9,078,892   $21,792,910   $(11,003,468)  $34,562,661 
                               
Balance, March 31, 2023   36,250,054   $14,694,327   $9,078,915   $13,577,844   $(8,069,343)  $29,281,743 
                              
Net income for the period   -    -    -    1,954,355    -    1,954,355 
Foreign currency translation loss   -    -    -    -    (3,269,650)   (3,269,650)
                               
Balance, September 30, 2023   36,250,054   $14,694,327   $9,078,915   $15,532,199   $(11,338,993)  $27,966,448 

 

9

 

 

YOSHITSU CO., LTD

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

 

   For the Six Months Ended
September 30,
 
   2023   2022 
Cash flows from operating activities:        
Net Income  $1,954,355   $327,593 
Adjustments to reconcile net income to net cash provided by (used in) operating activities:          
Depreciation and amortization   526,994    514,000 
Loss from disposal of property and equipment   13,704    304,133 
Loss (gain) from unrealized foreign currency translation   139,012    (175,351)
Allowance for (net recovery of) credit losses   (148,556)   87,250 
Reversal of merchandise inventories written down   (10,713)   - 
Amortization of operating lease right-of-use assets   876,122    1,086,370 
Deferred tax benefit   (1,460,623)   (29,689)
Change in fair value of representative’s warrants liability   (1,833)   (89,049)
Investment loss from equity method investment   71,200    88,737 
Gain from disposal of equity method investment   (195,391)   - 
Changes in operating assets and liabilities:          
Accounts receivable   6,372,895    (21,785,420)
Accounts receivable - related parties   309,809    - 
Merchandise inventories   (8,645,561)   4,774,980 
Compensation receivable for consumption tax   6,116,206    - 
Prepaid expenses and other current assets   (2,342,968)   (4,009,679)
Long-term prepaid expenses and other non-current assets   2,767,762    1,681,064 
Accounts payable   2,128,474    (1,509,149)
Accounts payable - related parties   67,840    (211,615)
Deferred revenue   68,324    84,979 
Taxes payable   (4,136,000)   (106,681)
Other payables and other current liabilities   103,774    (1,894,627)
Operating lease liabilities   (838,782)   (1,102,199)
Other non-current liabilities   (38,735)   26,812 
Net cash provided by (used in) operating activities   3,697,309    (21,937,541)
           
Cash flows from investing activities:          
Purchase of property and equipment   (197,825)   (45,472)
Proceeds from disposal of property and equipment   710    2,992 
Proceeds from disposal of equity method investment   283,800    - 
Proceeds from disposal of a subsidiary   35,475    - 
Disposal of a subsidiary, net of cash   (176,133)   - 
Collection of amount due from related parties   410,181    145,017 
Net cash provided by investing activities   356,208    102,537 
           
Cash flows from financing activities:          
Cash consideration paid for business combination under common control   -    (2,840,957)
Proceeds from short-term borrowings   -    74,800,000 
Repayments of short-term borrowings   -    (56,100,000)
Proceeds from long-term borrowings   -    2,190,669 
Repayments of long-term borrowings   (608,947)   (1,450,671)
Payments made to related parties   (166,252)   (48,632)
Repayment of obligations under finance leases   (297,843)   (200,104)
Net cash provided by (used in) financing activities   (1,073,042)   16,350,305 
           
Effect of exchange rate fluctuation on cash   (1,956,115)   (3,618,859)
           
Net increase (decrease) in cash   1,024,360    (9,103,558)
Cash at beginning of period   1,766,441    18,256,220 
Cash at end of period  $2,790,801   $9,152,662 
           
Supplemental cash flow information          
Cash paid for income taxes  $592,194   $334,323 
Cash paid for interest  $341,583   $644,244 
           
Supplemental non-cash operating activities          
Purchase of property and equipment financed under finance leases  $-   $30,892 
Right-of-use assets obtained in exchange for operating lease liabilities   $1,512,843   $464,940 

10

 

v3.23.4
Document And Entity Information
6 Months Ended
Sep. 30, 2023
Document Information Line Items  
Entity Registrant Name Yoshitsu Co., Ltd
Document Type 6-K
Current Fiscal Year End Date --03-31
Amendment Flag false
Entity Central Index Key 0001836242
Document Period End Date Sep. 30, 2023
Document Fiscal Year Focus 2024
Document Fiscal Period Focus Q2
Entity File Number 001-41181
v3.23.4
Unaudited Condensed Consolidated Balance Sheets - USD ($)
Sep. 30, 2023
Mar. 31, 2023
CURRENT ASSETS:    
Cash $ 2,790,801 $ 1,766,441
Accounts receivable, net 74,181,423 89,447,155
Merchandise inventories, net 14,828,587 7,187,800
Due from related parties 9,035 444,567
Compensation receivable for consumption tax, current 9,229,456 3,912,719
Prepaid expenses and other current assets, net 3,453,592 3,542,864
TOTAL CURRENT ASSETS 104,492,938 106,629,353
Property and equipment, net 11,284,906 12,938,598
Operating lease right-of-use assets 3,113,422 2,709,954
Long-term investment 169,148
Compensation receivable for consumption tax, non-current, net 6,106,954 19,230,370
Long-term prepaid expenses and other non-current assets, net 4,128,092 4,997,857
TOTAL ASSETS 129,126,312 146,675,280
CURRENT LIABILITIES:    
Short-term borrowings 54,539,800 60,636,412
Current portion of long-term borrowings 3,618,832 2,783,445
Accounts payable 13,344,531 12,719,160
Due to related parties 108,064 297,559
Deferred revenue 85,989 146,024
Taxes payable 12,283,353 18,219,803
Operating lease liabilities, current 1,348,045 1,323,900
Finance lease liabilities, current 231,406 369,786
Representative’s warrants liability 20,222 24,663
Other payables and other current liabilities 1,284,569 1,520,756
TOTAL CURRENT LIABILITIES 86,932,659 98,041,508
Operating lease liabilities, non-current 1,833,622 1,416,508
Finance lease liabilities, non-current 340,899 622,922
Long-term borrowings 7,315,955 10,326,399
Other non-current liabilities 2,152,875 2,535,123
Deferred tax liabilities, net 2,583,854 4,451,077
TOTAL LIABILITIES 101,159,864 117,393,537
COMMITMENTS AND CONTINGENCIES
SHAREHOLDERS’ EQUITY    
Ordinary shares, no par value, 100,000,000 shares authorized; 36,250,054 shares and 36,250,054 shares issued and outstanding as of September 30, 2023 and March 31, 2023, respectively 14,694,327 14,694,327
Capital reserve 9,078,915 9,078,915
Retained earnings 15,532,199 13,577,844
Accumulated other comprehensive loss (11,338,993) (8,069,343)
TOTAL SHAREHOLDERS’ EQUITY 27,966,448 29,281,743
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY 129,126,312 146,675,280
Related Party    
CURRENT ASSETS:    
Accounts receivable - related parties 44 327,807
CURRENT LIABILITIES:    
Accounts payable - related parties $ 67,848
v3.23.4
Unaudited Condensed Consolidated Balance Sheets (Parentheticals) - $ / shares
Sep. 30, 2023
Mar. 31, 2023
Statement of Financial Position [Abstract]    
Ordinary shares, no par value (in Dollars per share)
Ordinary shares, shares authorized 100,000,000 100,000,000
Ordinary shares, shares issued 36,250,054 36,250,054
Ordinary shares, shares outstanding 36,250,054 36,250,054
v3.23.4
Unaudited Condensed Consolidated Statements of Operations and Comprehensive Loss - USD ($)
6 Months Ended
Sep. 30, 2023
Sep. 30, 2022
REVENUE    
Revenue - third parties $ 74,049,115 $ 77,607,361
Revenue - related parties 115,034 8,188
Total revenue 74,164,149 77,615,549
COSTS AND OPERATING EXPENSES    
Merchandise costs 64,706,599 63,052,437
Selling, general and administrative expenses 9,124,805 13,518,943
Total operating expenses 73,831,404 76,571,380
INCOME FROM OPERATIONS 332,745 1,044,169
OTHER INCOME (EXPENSES)    
Interest expenses, net (995,997) (1,372,444)
Additional and delinquent tax due to consumption tax correction (644,780)
Gain from disposal of equity method investment 195,391
Gain from disposal of a subsidiary 341,755  
Other income (expenses), net 66,947 (113,409)
Gain from foreign currency exchange 2,371,226 981,017
Change in fair value of representative’s warrants liability 1,833 89,049
Loss from equity method investment (71,200) (88,737)
Total other income (expenses), net 1,265,175 (504,524)
INCOME BEFORE INCOME TAX PROVISION 1,597,920 539,645
PROVISION (BENEFIT) FOR INCOME TAXES (356,435) 212,052
NET INCOME 1,954,355 327,593
OTHER COMPREHENSIVE LOSS    
Foreign currency translation loss (3,269,650) (7,374,799)
TOTAL COMPREHENSIVE LOSS $ (1,315,295) $ (7,047,206)
Earnings per ordinary share - basic and diluted (in Dollars per share) $ 0.05 $ 0.01
Weighted average shares - basic and diluted (in Shares) 36,250,054 36,250,054
v3.23.4
Unaudited Condensed Consolidated Statements of Operations and Comprehensive Loss (Parentheticals) - $ / shares
6 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Income Statement [Abstract]    
Earnings per ordinary share - diluted $ 0.05 $ 0.01
Weighted average shares - diluted 36,250,054 36,250,054
v3.23.4
Unaudited Condensed Consolidated Statements of Changes in Shareholders’ Equity - USD ($)
Ordinary Shares
Capital Reserve
Retained Earnings
Accumulated Other Comprehensive Income (Loss)
Total
Balance at Mar. 31, 2022 $ 14,694,327 $ 11,921,065 $ 21,465,317 $ (3,628,669) $ 44,452,040
Balance (in Shares) at Mar. 31, 2022 36,250,054        
Business combinations under common control   (2,842,173) (2,842,173)
Net income for the period 327,593 327,593
Foreign currency translation loss (7,374,799) (7,374,799)
Balance at Sep. 30, 2022 $ 14,694,327 9,078,892 21,792,910 (11,003,468) 34,562,661
Balance (in Shares) at Sep. 30, 2022 36,250,054        
Balance at Mar. 31, 2023 $ 14,694,327 9,078,915 13,577,844 (8,069,343) $ 29,281,743
Balance (in Shares) at Mar. 31, 2023 36,250,054       36,250,054
Net income for the period 1,954,355 $ 1,954,355
Foreign currency translation loss (3,269,650) (3,269,650)
Balance at Sep. 30, 2023 $ 14,694,327 $ 9,078,915 $ 15,532,199 $ (11,338,993) $ 27,966,448
Balance (in Shares) at Sep. 30, 2023 36,250,054       36,250,054
v3.23.4
Unaudited Condensed Consolidated Statements of Cash Flows - USD ($)
6 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Cash flows from operating activities:    
Net Income $ 1,954,355 $ 327,593
Adjustments to reconcile net income to net cash provided by (used in) operating activities:    
Depreciation and amortization 526,994 514,000
Loss from disposal of property and equipment 13,704 304,133
Loss (gain) from unrealized foreign currency translation 139,012 (175,351)
Allowance for (net recovery of) credit losses (148,556) 87,250
Reversal of merchandise inventories written down (10,713)
Amortization of operating lease right-of-use assets 876,122 1,086,370
Deferred tax benefit (1,460,623) (29,689)
Change in fair value of representative’s warrants liability (1,833) (89,049)
Investment loss from equity method investment 71,200 88,737
Gain from disposal of equity method investment (195,391)
Changes in operating assets and liabilities:    
Accounts receivable 6,372,895 (21,785,420)
Accounts receivable - related parties 309,809
Merchandise inventories (8,645,561) 4,774,980
Compensation receivable for consumption tax 6,116,206
Prepaid expenses and other current assets (2,342,968) (4,009,679)
Long-term prepaid expenses and other non-current assets 2,767,762 1,681,064
Accounts payable 2,128,474 (1,509,149)
Accounts payable - related parties 67,840 (211,615)
Deferred revenue 68,324 84,979
Taxes payable (4,136,000) (106,681)
Other payables and other current liabilities 103,774 (1,894,627)
Operating lease liabilities (838,782) (1,102,199)
Other non-current liabilities (38,735) 26,812
Net cash provided by (used in) operating activities 3,697,309 (21,937,541)
Cash flows from investing activities:    
Purchase of property and equipment (197,825) (45,472)
Proceeds from disposal of property and equipment 710 2,992
Proceeds from disposal of equity method investment 283,800
Proceeds from disposal of a subsidiary 35,475
Disposal of a subsidiary, net of cash (176,133)
Collection of amount due from related parties 410,181 145,017
Net cash provided by investing activities 356,208 102,537
Cash flows from financing activities:    
Cash consideration paid for business combination under common control (2,840,957)
Proceeds from short-term borrowings 74,800,000
Repayments of short-term borrowings (56,100,000)
Proceeds from long-term borrowings 2,190,669
Repayments of long-term borrowings (608,947) (1,450,671)
Payments made to related parties (166,252) (48,632)
Repayment of obligations under finance leases (297,843) (200,104)
Net cash provided by (used in) financing activities (1,073,042) 16,350,305
Effect of exchange rate fluctuation on cash (1,956,115) (3,618,859)
Net increase (decrease) in cash 1,024,360 (9,103,558)
Cash at beginning of period 1,766,441 18,256,220
Cash at end of period 2,790,801 9,152,662
Supplemental cash flow information    
Cash paid for income taxes 592,194 334,323
Cash paid for interest 341,583 644,244
Supplemental non-cash operating activities    
Purchase of property and equipment financed under finance leases 30,892
Right-of-use assets obtained in exchange for operating lease liabilities $ 1,512,843 $ 464,940
v3.23.4
Organization and Business Description
6 Months Ended
Sep. 30, 2023
Organization and Business Description [Abstract]  
ORGANIZATION AND BUSINESS DESCRIPTION

NOTE 1 – ORGANIZATION AND BUSINESS DESCRIPTION

 

Yoshitsu Co., Ltd (the “Company”) is a stock company incorporated in Japan pursuant to the laws of Japan on December 28, 2006.

 

Prior to July 1, 2023, the Company owned 100% of the equity interests of Kaika International Co., Ltd, formerly known as Tokyo Lifestyle Co., Ltd. (“Kaika International”), a stock company incorporated pursuant to the laws of Japan on October 24, 2019. The Company acquired 100% equity interests in Tokyo Lifestyle Limited (“TLS”) on July 27, 2022, and TLS acquired 60% equity interests in Reiwatakiya (MYS) SDN. BHD. (“Reiwatakiya”) on October 26, 2022 and the remaining 40% equity interests on January 4, 2023. These transactions were accounted for as acquisitions under common control (see details in “Acquisition Under Common Control”).

 

On June 30, 2023, the Company entered into a share transfer agreement with Seihinkokusai Co., Ltd. (“Seihinkokusai”), a related party of the Company, to sells its 100% equity interests in Kaika International to Seihinkokusai for cash consideration of ¥5,000,000 ($37,595). The transaction contemplated by the agreement was approved by the Company’s board of directors at a board meeting on June 30, 2023. The sale of Kaika International was part of a strategic restructuring of the Company to concentrate its management resources on its core businesses and maintain operational efficiency. The cash consideration was received in its entirety and the transaction was completed on July 1, 2023.

 

On September 6, 2023, TLS incorporated a wholly-owned subsidiary, RAKKISTAR HOLDING INC., in the State of Ontario, Canada. On October 17, 2023, TLS incorporated a wholly-owned subsidiary, Tokyo Lifestyle Holding Inc. (“TSL Holding”), in the State of Delaware. TSL Holding also incorporated a wholly-owned subsidiary, REIWATAKIYA BOS LLC, a limited liability company on October 26, 2023, in the Commonwealth of Massachusetts. These companies are currently not engaging in any active business operations.

 

The Company and its subsidiaries (collectively, “Yoshitsu”) are a retailer and wholesaler of Japanese beauty and health products, as well as luxury and electronic products, sundry products, and other products and services. The Company offers approximately 39,500 stock keeping units (“SKUs”) of beauty products, including cosmetics, skin care, fragrance, and body care, among others; 15,000 SKUs of health products, including over-the-counter (“OTC”) drugs, nutritional supplements, and medical supplies and devices; 41,600 SKUs of sundry products, including home goods, 150 SKUs of electronic products, including entertainment gaming products, such as Nintendo Switch and Xbox Series, 590 SKUs of luxury products, including branded watches, perfume, handbags, clothes, and jewelry, and 44,800 SKUs of other products, including food, alcoholic beverages The Company also provides advertising services by key opinion leaders (“KOLs”).

 

Acquisition Under Common Control

 

On July 20, 2022, the Company entered into a definitive agreement (the “Agreement”) with All Seas Global Limited to acquire its 100% equity interests in TLS, a company incorporated pursuant to the laws of Hong Kong on May 10, 2019 and principally engaged in the import and retail of Japanese beauty and cosmetic products in Hong Kong and engaged in the live e-commerce business through its wholly-owned subsidiary, Shenzhen Qingzhiliangpin Network Technology Co., Ltd. (“Qingzhiliangpin”), a company incorporated on April 16, 2020 in the People’s Republic of China (the “PRC”). Pursuant to the Agreement, the Company agreed to acquire 100% of the equity interests in TLS in total consideration of Japanese yen 392,673,800 in cash (US$2,842,173), subject to certain terms. The transaction contemplated by the Agreement was approved by the Company’s board of directors at a special board meeting on June 27, 2022. The 100% of the equity interests in TLS were transferred to the Company on July 20, 2022, and cash consideration was paid in full and the transaction was closed on July 27, 2022. As the Company and TLS previously were controlled by the same ultimate controlling shareholder before this acquisition, this transaction was accounted for as an acquisition of a business under common control, and accordingly, the Company’s comparative financial information prior to the acquisition date of July 20, 2022 was retrospectively adjusted to include the financial results of TLS. See “Note 10—Acquisitions.”

 

On October 26, 2022, the board of directors of TLS approved the acquisition of Reiwatakiya from All Seas Global Limited, who held 60% interests in Reiwatakiya, and subsequently, approved the acquisition of the remaining 40% interests in Reiwatakiya from a third-party shareholder on January 4, 2023. Reiwatakiya is a private limited company incorporated in Malaysia on June 14, 2022, and principally engaged in the import and retail of Japanese beauty and cosmetic products in Malaysia, and is currently not engaging in any active business operations. The 60% and 40% of the equity interests in Reiwatakiya were transferred to the TLS on October 26, 2022 and January 4, 2023, respectively, with no consideration. As TLS and Reiwatakiya previously were controlled by the same ultimate controlling shareholder before this acquisition, this transaction was accounted for as an acquisition of a business under common control, accordingly, the Company’s comparative financial information prior to the acquisition date of October 26, 2022 was retrospectively adjusted to include the financial results of Reiwatakiya. See “Note 10—Acquisitions.”

v3.23.4
Summary of Significant Accounting Policies
6 Months Ended
Sep. 30, 2023
Summary of Significant Accounting Policies [Abstract]  
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Basis of presentation and principles of consolidation

 

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and pursuant to the rules and regulations of the Securities Exchange Commission (the “SEC”). The accompanying unaudited condensed consolidated financial statements include the financial statements of the Company and its subsidiaries. All intercompany balances and transactions are eliminated upon consolidation. Accordingly, certain information and footnote disclosures normally included in annual financial statements prepared in accordance with U.S. GAAP have been omitted pursuant to the afore-mentioned SEC rules and regulations. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. These unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto for the fiscal years ended March 31, 2023 and 2022. Operating results for the six-month period ended September 30, 2023 are not necessarily indicative of the results that may be expected for the year ending March 31, 2024.

 

Use of estimates

 

In preparing the unaudited condensed consolidated financial statements in conformity with U.S. GAAP, management makes estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. These estimates are based on information as of the date of the unaudited condensed consolidated financial statements. Significant estimates required to be made by management include, but are not limited to, assessment of expected credit losses for accounts receivable, compensation receivable for consumption tax, current and non-current prepaid expenses and other assets, valuation of inventories, useful lives of property and equipment, the recoverability of long-lived assets, provision necessary for contingent liabilities, inputs used in the calculation of the asset retirement obligation, and implicit interest rate of operating leases and financing leases. Actual results could differ from those estimates.

 

Cash

 

Cash includes currency on hand and deposits held by banks that can be added or withdrawn without limitation. The Company maintains its bank accounts in Japan, Hong Kong, China and Malaysia. The Company considers all highly-liquid investment instruments with an original maturity of three months or less from the date of purchase to be cash equivalents. As of September 30, 2023 and March 31, 2023, the Company did not have any cash equivalents.

 

Receivables and credit losses

 

On April 1, 2023, the Company adopted Accounting Standards Update (“ASU”) 2016-13 “Financial Instruments – Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments,” which replaces the incurred loss impairment methodology with an expected loss methodology that is referred to as the current expected credit loss methodology. The expected credit loss impairment model requires the entity to recognize its estimate of expected credit losses for affected financial assets using an allowance for credit losses and requires consideration of a broader range of reasonable and supportable information to inform credit loss estimates. The adoption of ASU 2016-13 did not have a material impact on the Company’s financial statements.

 

The Company’s account receivables, compensation receivable for consumption tax and other receivable included in current and non-current prepaid expenses and other assets are within the scope of ASC Topic 326. The Company makes estimates of expected credit and collectability trends for the allowance for credit losses based upon assessment of various factors, including historical experience, the age of the receivables, credit-worthiness of the customers and other debtors, current economic conditions, reasonable and supportable forecasts of future economic conditions, and other factors that may affect its ability to collect from the customers and other debtors. The Company also provides specific provisions for allowance when facts and circumstances indicate that the receivable is unlikely to be collected.

 

Expected credit losses are included in selling, general, and administrative expenses in the unaudited condensed consolidated statements of operations and comprehensive loss. After all attempts to collect a receivable have failed, the receivable is written off against the allowance. Account receivables, compensation receivable for consumption tax and other receivable is recognized and carried at original amount less an allowance for credit losses, as necessary. As of September 30, 2023 and March 31, 2023, allowance for credit losses for accounts receivable amounted to $3,038,819 and $3,219,772, respectively, allowance for credit losses for other receivables amounted to $743,508 and $904,598, respectively, and allowance for credit losses for compensation receivable for consumption tax amounted to $152,169 and $436,145, respectively.

 

Leases

 

The Company adopted Financial Accounting Standards Board (the “FASB”) ASC No. 842, Leases (“Topic 842”) on April 1, 2018 using the modified retrospective approach.

 

The Company determines whether a contract is or contains a lease at inception of the contract and whether that lease meets the classification criteria of a finance or operating lease. The classification evaluation begins at the commencement date and the lease term used in the evaluation includes the non-cancellable period for which the Company has the right to use the underlying asset, together with renewal option periods when the exercise of the renewal option is reasonably certain and failure to exercise such option which result in an economic penalty.

 

The Company leases retail store facilities and distribution centers, which are classified as operating leases and leases certain software and equipment and furniture as finance lease in accordance with Topic 842. Under Topic 842, lessees are required to recognize the following for all leases on the commencement date: (i) lease liability, which is a lessee’s obligation to make lease payments arising from a lease, measured on a discounted basis; and (ii) right-of-use asset, which is an asset that represents the lessee’s right to use, or control the use of, a specified asset for the lease term. Operating leases are included in operating lease right-of-use assets, operating lease liabilities, current, and operating lease liabilities, non-current, and finance leases are included in property and equipment, finance lease liabilities, current, and finance lease liabilities, non-current in the unaudited condensed consolidated balance sheet.

 

At the commencement date, the Company recognizes the lease liability at the present value of the lease payments not yet paid, discounted using the interest rate implicit in the lease or, if that rate cannot be readily determined, the Company’s incremental borrowing rate for the same term as the underlying lease. The Company’s lease agreements do not contain any material residual value guarantees or material restrictive covenants. The operating lease right-of-use asset is recognized initially at cost, which primarily comprises the initial amount of the lease liability, plus any initial direct costs incurred, consisting mainly of brokerage commissions, less any lease incentives received. All operating lease right-of-use assets are reviewed for impairment annually. There was no impairment for operating lease right-of-use lease assets as of September 30, 2023 and March 31, 2023.

 

The Company has elected the short-term lease exception, and therefore operating lease right-of-use assets and liabilities do not include leases with a lease term of twelve months or less.

 

In response to the large volume of anticipated lease concessions to be granted related to the effects of the COVID-19 pandemic, and the resultant expected cost and complexity of applying the lease modification requirements in Topic 842, the FASB issued Staff Q&A—Topic 842 and Topic 840: Accounting for Lease Concessions Related to the Effects of the COVID-19 Pandemic in April 2020 as interpretive guidance to provide clarity in response to the crisis. The FASB staff indicated that it would be acceptable for entities to make an election to account for lease concessions related to the effects of the COVID-19 pandemic consistent with how they would be accounted for as though enforceable rights and obligations for those concessions existed in the original contract. Consequently, for such lease concessions, an entity will not need to reassess each existing contract to determine whether enforceable rights and obligations for concessions exist and an entity can elect to apply or not to apply the lease modification guidance in Topic 842 to those contracts. The election is available for concessions related to the effects of the COVID-19 pandemic that result in the total payments required by the modified contract being substantially the same as or less than total payments required by the original contract.

 

Based on the nature of the agreements reached with many of its landlords, the Company has accounted for rent concessions as if they were part of the enforceable rights and obligations of the existing lease contracts and did not account for the concessions as lease modifications. The Company has received a total of lease concessions amounting to $253,206, and among which, $nil and $49,368 was received during the six months ended September 30, 2023 and 2022, respectively. The Company remeasured the lease payments using the same discount rate, and has continued to recognize lease expenses on a straight-line basis for its leases over the related lease terms.

 

Equity investment

 

An investment in which the Company has the ability to exercise significant influence, but does not have a controlling interest, is accounted for using the equity method. Significant influence is generally considered to exist when the Company has an ownership interest in the voting stock between 20% and 50%, and other factors, such as representation on the board of directors, voting rights, and the impact of commercial arrangements, are considered in determining whether the equity method of accounting is appropriate. An impairment charge is recorded if the carrying amount of the investment exceeds its fair value and this condition is determined to be other-than-temporary. The Company did not record impairment losses on its equity method investment during the six months ended September 30, 2023 and 2022.

 

Common control transactions

 

In business combinations under common control, the assets and liabilities acquired are measured at the historical amounts of the acquirees in the unaudited condensed consolidated financial statements of acquirer on the acquisition date. The difference between the carrying amounts of the net assets acquired and the consideration paid is adjusted to the equity account of the acquirer. The operating results for all periods presented are retrospectively restated as if the current structure and operations resulting from the acquisition had been in existence since the beginning of the earliest year presented, with financial data of previously separate entities consolidated. The subsequent adjustment of contingent consideration after the acquisition date is also accounted for as an equity transaction.

 

Merchandise inventories

 

Merchandise inventories are stated at the lower of cost or net realizable value, on a weighted average basis. Costs include mainly the cost of merchandise inventories. Net realizable value is the estimated selling price in the normal course of business less any costs to sell products. Write-down is recorded when future estimated net realizable value is less than cost, which is recorded in merchandise costs in the unaudited condensed consolidated statements of operations and comprehensive loss. The Company periodically evaluates merchandise inventories for their net realizable value adjustments, and reduces the carrying value of those merchandise inventories that are obsolete or in excess of the forecasted usage to their estimated net realizable value based on various factors including aging and expiration dates, as applicable, taking into consideration historical and expected future product sales. As of September 30, 2023 and March 31, 2023, merchandise inventories write-down was $125,853 and $152,759, respectively.

 

Property and equipment

 

Property and equipment are stated at cost less accumulated depreciation and amortization. Except for assets that are not subject to depreciation, such as land and construction in progress, depreciation and amortization of property and equipment are mainly provided using the straight-line method or declining balance method, which allocates an asset’s cost over the periods during which the Company benefits from the use of the asset. The expected economic useful lives of the Company’s assets are as follows:

 

    Useful life
Property and buildings   35-50 years
Land   Infinite
Leasehold improvements   Lesser of useful life and lease term
Equipment and furniture   2-18 years
Automobiles   4-6 years
Software   5 years

 

Land has infinite useful life and is not subjected to amortization. Management reviews for impairment accordance with the accounting policy stated under impairment of long-lived assets.

 

Expenditures for maintenance and repair, which do not materially extend the useful lives of the assets, are charged to expenses as incurred. Expenditures for major renewals and betterments which substantially extend the useful life of assets are capitalized. The cost and related accumulated depreciation of assets retired or sold are removed from the respective accounts, and any gain or loss is recognized in the unaudited condensed consolidated statements of operations and comprehensive loss in other income or expenses.

 

Asset retirement obligations

 

The Company records the fair value of an asset retirement obligation as a liability in the period in which it incurs a legal obligation associated with the retirement of tangible long-lived assets that result from the acquisition, construction, development, and/or normal use of the long-lived assets. The Company’s asset retirement obligations are primarily related to leasehold improvement of its retail stores leases, that, at the end of the leases, are required to be returned to the landlords in their original condition. As of September 30, 2023 and March 31, 2023, the balance of asset retirement obligations included in other non-current liabilities was $824,105 and $1,004,838, respectively, and will be subsequently adjusted for changes in fair value. The associated estimated asset retirement costs are capitalized as part of the carrying amount of the leasehold improvements and are depreciated over the shorter of the estimated useful life of the asset or the term of the lease subsequent to the initial measurement. Due to the time over which these obligations could be settled and the judgment used to determine the liability, the ultimate obligation may differ from the estimate. Upon settlement, any difference between actual cost and the estimate is recognized as a gain or loss in that period.

 

Impairment of long-lived assets

 

The Company evaluates its long-lived assets, including property and equipment, operating lease right-of-use assets and long-term prepaid expenses and non-current assets for impairment whenever events or changes in circumstances, such as a significant adverse change to market conditions that will impact the future use of the assets, indicate that the carrying amount of an asset may not be fully recoverable. When these events occur, the Company evaluates the recoverability of long-lived assets by comparing the carrying amount of the assets to the future undiscounted cash flows expected to result from the use of the assets and their eventual disposition. If the sum of the expected undiscounted cash flows is less than the carrying amount of the assets, the Company recognizes an impairment loss based on the excess of the carrying amount of the assets over their fair value. Fair value is generally determined by discounting the cash flows expected to be generated by the assets, when the market prices are not readily available. The adjusted carrying amount of the assets become new cost basis and are depreciated over the assets’ remaining useful lives. Long-lived assets are grouped with other assets and liabilities at the lowest level for which identifiable cash flows are largely independent of the cash flows of other assets and liabilities. Given no events or changes in circumstances indicating the carrying amount of long-lived assets may not be recovered through the related future net cash flows, the Company did not recognize any impairment loss on long-lived assets for the six months ended September 30, 2023 and 2022.

 

Revenue recognition

 

The Company adopted Accounting Standards Codification 606, Revenue from Contracts with Customers (“ASC 606”), on April 1, 2018 using the modified retrospective approach.

 

ASC 606 requires the use of a new five-step model to recognize revenue from customer contracts. The five-step model requires that the Company (i) identify the contract with the customer, (ii) identify the performance obligations in the contract, (iii) determine the transaction price, including variable consideration to the extent that it is probable that a significant future reversal will not occur, (iv) allocate the transaction price to the respective performance obligations in the contract, and (v) recognize revenue when (or as) the Company satisfies the performance obligation. The application of the five-step model to the revenue streams compared to the prior guidance (ASC Topic 605, Revenue Recognition) did not result in significant changes in the way the Company records its revenue. The Company has assessed the impact of the guidance by reviewing its existing customer contracts to identify differences that will result from applying the new requirements, including the evaluation of its performance obligations, transaction price, customer payments, transfer of control, and principal versus agent considerations. Based on the assessment, the Company concluded that there was no change to the timing and pattern of revenue recognition for its current revenue streams in scope of Topic 606 and therefore there was no material changes to the Company’s unaudited condensed consolidated financial statements upon adoption of ASC 606.

 

Under ASC 606, revenue is recognized when control of promised goods is transferred or service is rendered to the Company’s customers in an amount of consideration to which an entity expects to be entitled to in exchange for those goods or services. Control is the ability to direct the use of, and obtain substantially all of the remaining benefits from the specified goods and services.

 

The Company currently generates its revenue through retail and wholesale of Japanese beauty and health products, luxury and electronic products, as well as sundry and other products and services, through a multi-channel distribution network. Currently, the Company sells its products and rendered its services through: (i) directly-operated physical stores, (ii) online stores and services, and (iii) franchise stores and wholesale customers. For Japanese and Hong Kong domestic sales, revenue is recognized at the point of sales or delivery of the related products and control is transferred. For international sales, the Company sells goods under Cost Insurance and Freight (“CIF”) shipping point term, and revenue is recognized when product is loaded on the ships and control is deemed as transferred. The Company generally offers a seven-day product return policy, as long as the products are undamaged, in their original condition, and can be resold. Products sold in the Company’s physical stores may be returned in store with receipt subject to certain restrictions. Historically, the customer returns were immaterial. Therefore, the Company did not provide any sales return allowances for the six months ended September 30, 2023 and 2022. The Company’s service revenue primarily consists advertising services of KOLs for its customers. The Company produces short videos with the online celebrities to promote the brands of its customers on social media platforms, such as Tik Tok and Kuaishou. Revenue from these services is recognized at a point in time when the service is rendered by the Company. The Company enters into franchise agreements with franchisees in Japan under which the franchisee is granted a revocable license and non-exclusive right to use the Company’s trademarks and stores. The Company requires an entire non-refundable initial franchise fee of ¥30.0 million (approximately $20,000) to be paid upon execution of a franchise agreement, which typically has an initial term of three years and automatically renew for successive one-year terms, unless either party sends a written non-renewal notice no later than two months prior to the expiration of the then current term. Initial franchise fees are recognized on a straight-line basis over the term of the franchise agreement. In addition, the Company is also entitled to continuing franchise fees (royalties), equal to 5% of the monthly gross sales of the franchise store, and royalties are recognized as revenue based on the monthly royalty earned. Franchise fees from the franchisees were included in revenue from franchise stores and wholesale customers, and were immaterial for the six months ended September 30, 2023 and 2022.

 

The Company is the principal for its transactions and recognizes revenue on a gross basis. The Company is the principal when it has control of the merchandise before it is transferred to customers, which generally is established when the Company is primarily responsible for merchandising decisions, maintains the relationship with customer, including assurance of member service and satisfaction, and has pricing discretion.

 

In directly-operated physical stores in Japan and Hong Kong, customers can enroll in the Company’s rewards program, which is primarily a spending-based rewards program, and get a rewards card. Members of the rewards program usually earn one membership point for each ¥100 and HK$1 spent in the Company’s directly-operated physical stores in Japan and Hong Kong, respectively, and subsequently one membership point can be used as ¥1 at the Company’s directly-operated physical stores in Japan, and 250 membership points can be used as HK$1 at the Company’s directly-operated physical stores in Hong Kong when making payments; the membership points are valid for one year and ten years starting from the last use of the rewards card in directly-operated physical stores in Japan and Hong Kong, respectively. The Company initially accounts for these membership points as a reduction in sales based on the estimated monetary value of the membership points with the corresponding liability classified as deferred revenue in the unaudited condensed consolidated balance sheets. When a customer redeems earned membership points at its stores, the Company recognizes revenue and reduce the deferred revenue. Unused membership points are recognized as breakage, which is recorded as revenue in the unaudited condensed consolidated statements of operations and comprehensive loss. Membership point breakage was immaterial for the six months ended September 30, 2023 and 2022.

 

Contract balances and remaining performance obligations

 

Contract balances typically arise when a difference in timing between the transfer of control to the customer and receipt of consideration occurs. The Company did not have contract assets as of September 30, 2023 and March 31, 2023. The Company’s contract liabilities, which are reflected in its unaudited condensed consolidated balance sheets as deferred revenue of $85,989 and $146,024 as of September 30, 2023 and March 31, 2023 respectively, consist primarily of revenue for amount received in advance from the Company’s wholesale customers and unredeemed membership points. These amounts represent the Company’s unsatisfied performance obligations as of the balance sheet dates. The amount of revenue recognized in the six months ended September 30, 2023 and 2022 that was included in the opening deferred revenue was $56,811 and $59,000, respectively. As of September 30, 2023, the amount received in advance from wholesale customers and unredeemed membership points was $85,989. The Company expects to recognize revenue when products are delivered to the wholesale customers or when customers redeem their membership points, which is expected to occur within one year.

 

Disaggregation of revenue

 

The Company disaggregates its revenue by geographic areas, product categories, and distribution channels, which the Company believes best depicts how the nature, amount, timing, and uncertainty of the revenue and cash flows are affected by economic factors. The Company’s disaggregation of revenue for the six months ended September 30, 2023 and 2022 is as following:

 

Revenue by geographic areas

 

The summary of the Company’s total revenue by geographic areas for the six months ended September 30, 2023 and 2022 was as follows:

 

   For the Six Months Ended
September 30,
 
   2023   2022 
Japan domestic market  $25,127,967   $21,050,460 
China market   43,965,472    50,723,547 
Other overseas markets   5,070,710    5,841,542 
Total revenue  $74,164,149   $77,615,549 

 

Revenue by product categories

 

The summary of the Company’s total revenue by product categories for the six months ended September 30, 2023 and 2022 was as follows:

 

   For the Six Months Ended
September 30,
 
   2023   2022 
Beauty products  $16,780,967   $58,276,846 
Health products   2,563,142    7,468,482 
Sundry products   3,441,388    4,722,084 
Luxury products   31,551,744    
-
 
Electronic products   16,541,351    
-
 
Other products and services   3,285,557    7,148,137 
Total revenue  $74,164,149   $77,615,549 

 

Revenue by distribution channels

 

The summary of the Company’s total revenue by distribution channels for the six months ended September 30, 2023 and 2022 was as follows:

 

   For the Six Months Ended
September 30,
 
   2023   2022 
Directly-operated physical stores  $11,618,183   $5,838,536 
Online stores and services   6,004,400    16,300,547 
Franchise stores and wholesale customers   56,541,566    55,476,466 
Total revenue  $74,164,149   $77,615,549 

 

Fair value of financial instruments

 

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. A three-level fair value hierarchy prioritizes the inputs used to measure fair value. The hierarchy requires entities to maximize the use of observable inputs and minimize the use of unobservable inputs. The three levels of inputs used to measure fair value are as follows:

 

  Level 1 — inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.

 

  Level 2 — inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, quoted market prices for identical or similar assets in markets that are not active, inputs other than quoted prices that are observable, and inputs derived from or corroborated by observable market data.

 

  Level 3 — inputs to the valuation methodology are unobservable.

 

Unless otherwise disclosed, the fair value of the Company’s financial instruments, including cash, accounts receivable, due from related parties, current portion of compensation receivable for consumption tax, prepaid expenses and other current assets, short-term borrowings, current portion of long-term borrowings, accounts payable, due to related parties, deferred revenue, taxes payable, and other payables and other current liabilities, approximate the fair value of the respective assets and liabilities as of September 30, 2023 and March 31, 2023 based upon the short-term nature of the assets and liabilities.

 

Foreign currency translation

 

The Company maintains its books and record in its local currency, Japanese yen (“YEN” or “¥”), which is a functional currency as being the primary currency of the economic environment in which its operation is conducted. The Company’s subsidiaries in Hong Kong, the PRC, and Malaysia use their respective currencies Hong Kong Dollar (“HK$”), Chinese Yuan (“RMB”), and Malaysia Ringgit (“MYR”). Transactions denominated in currencies other than the functional currency are translated into the functional currency at the exchange rates prevailing at the dates of the transaction. Monetary assets and liabilities denominated in currencies other than the functional currency are translated into the functional currency using the applicable exchange rates at the balance sheet dates. The resulting exchange differences are recorded in the statements of operations and comprehensive loss.

 

The reporting currency of the Company is the United States Dollars (“US$”) and the accompanying unaudited condensed consolidated financial statements have been expressed in US$. In accordance with ASC Topic 830-30, “Translation of Financial Statement,” assets and liabilities of the Company are translated into US$, using the exchange rate on the balance sheet date. Revenue and expenses are translated at the average rates prevailing during the period. Shareholders’ equity is translated at the historical exchange rate at the time of transaction. Because cash flows are translated based on the average translation rate, amounts related to assets and liabilities reported on the statement of cash flows will not necessarily agree with changes in the corresponding balances on the balance sheet. Gains and losses resulting from the translations of foreign currency transactions and balances are reflected in the results of operations.

 

The following table outlines the currency exchange rates that were used in creating the unaudited condensed consolidated financial statements in this report:

 

    For the Six Months Ended
September 30, 2023
  For the Six Months Ended
September 30, 2022
  March 31, 2023
    Period-end 
spot rate
  Average
rate
  Period-end
spot rate
  Average
rate
  Year-end 
spot rate
  Average
rate
US$ against YEN   ¥1=US$0.006692   ¥1=US$0.007095   ¥1=US$0.006915   ¥1=US$0.007480   ¥1=US$0.007519   ¥1=US$0.007402
US$ against HK$   HK$1=US$0.127701   HK$1=US$0.127686   HK$1=US$0.127391   HK$1=US$0.127435   HK$1=US$0.127391   HK$1=US$0.127573
US$ against RMB   RMB1=US$0.137061   RMB1=US$0.140278   RMB1=US$0.140591   RMB1=US$0.148755   RMB1=US$0.145602   RMB1=US$0.146072
US$ against MYR   MYR1=US$0.213047   MYR1=US$0.218627   -   -   MYR1=US$0.226590   MYR1=US$0.224985

 

Income taxes

 

The Company accounts for current income taxes in accordance with the laws of the relevant tax authorities. Deferred income taxes are recognized when temporary differences exist between the tax bases of assets and liabilities and their reported amounts in the unaudited condensed consolidated financial statements. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period including the enactment date. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized.

 

An uncertain tax position is recognized as a benefit only if it is “more likely than not” that the tax position would be sustained in a tax examination. The amount recognized is the largest amount of tax benefit that is greater than 50% likely of being realized on examination. For tax positions not meeting the “more likely than not” test, no tax benefit is recorded. Penalties and interest incurred related to underpayment of income tax are classified as income tax expenses in the period incurred. No significant penalties or interest relating to income taxes were incurred during the six months ended September 30, 2023 and 2022, and there was no uncertain tax provision as of September 30, 2023 and March 31, 2023.

 

The Company’s operating entities in Japan are subject to the income tax laws of Japan. As of September 30, 2023, the tax years ended March 31, 2021 through March 31, 2023 for the Company’s operating entities in Japan remain open for statutory examination by the Japanese tax authorities. The Company’s subsidiary in Hong Kong is subject to the profit taxes in Hong Kong. As of September 30, 2023, the tax years ended since the year of incorporation through March 31, 2023 for the Company’s subsidiary in Hong Kong remain open for statutory examination by the Hong Kong taxing jurisdictions. The Company’s subsidiary in China is subject to the income tax laws of the PRC. As of September 30, 2023, the tax years ended since the year of incorporation through December 31, 2022 for the Company’s PRC subsidiary remain open for statutory examination by PRC tax authorities. The Company’s subsidiary in Malaysia is subject to the income tax laws of Malaysia. As of September 30, 2023, all of the tax returns of the Company’s Malaysian subsidiary remain open for statutory examination by relevant tax authorities.

 

Earnings per share

 

The Company computes earnings per share (“EPS”) in accordance with ASC 260, “Earnings per Share” (“ASC 260”). ASC 260 requires companies with complex capital structures to present basic and diluted EPS. Basic EPS is measured as net income divided by the weighted average ordinary shares outstanding for the period. Diluted EPS presents the dilutive effect on a per share basis of potential ordinary shares (e.g., convertible securities, options, and warrants) as if they had been converted at the beginning of the periods presented, or issuance date, if later. Potential ordinary shares that have an anti-dilutive effect (i.e., those that increase income per share or decrease loss per share) are excluded from the calculation of diluted EPS. There were no dilutive shares for the six months ended September 30, 2023 and 2022.

 

Shipping and handling cost

 

All shipping and handling costs are expensed as incurred and included in selling, general, and administrative expenses in the unaudited condensed consolidated statements of operations and comprehensive loss. Total shipping and handling expenses were $665,727 and $3,514,186 for the six months ended September 30, 2023 and 2022, respectively.

 

Advertising expenses

 

Advertising costs are expensed as incurred and included in selling, general, and administrative expenses in the unaudited condensed consolidated statements of operations and comprehensive loss. Advertising expenses amounted to $254,524 and $758,061 for the six months ended September 30, 2023 and 2022, respectively.

 

Comprehensive loss

 

Comprehensive loss consists of two components, net income and other comprehensive loss. The foreign currency translation gain or loss resulting from the translation of the financial statements expressed in YEN, HK$, RMB and MYR to US$ is reported in other comprehensive loss in the unaudited condensed consolidated statements of operations and comprehensive loss.

 

Related parties and transactions

 

The Company identifies related parties, and accounts for, discloses related party transactions in accordance with ASC 850, “Related Party Disclosures,” and other relevant ASC standards.

 

Parties, which can be a corporation or individual, are considered to be related if the Company has the ability, directly or indirectly, to control the other party or exercise significant influence over the other party in making financial and operational decisions. Companies are also considered to be related if they are subject to common control or common significant influence. Transactions between related parties commonly occurring in the normal course of business are considered to be related party transactions.

 

Segment reporting

 

The Company uses the management approach in determining its operating segments. The management approach considers the internal reporting used by the Company’s chief operating decision maker (“CODM”). The Company’s CODM has been identified as the CEO who reviews the financial information of separate operating segments when making decisions about allocating resources and assessing performance of the Company. Management has determined that the Company has three operating segments, which are (i) directly-operated physical stores, (ii) online stores and services, and (iii) franchise stores and wholesale customers.

 

Risks and uncertainties

 

Political and economic risk

 

The directly-operated physical stores of the Company are all located in Japan and Hong Kong, and the online stores and franchise stores and wholesale partners of the Company are mainly located in Japan and mainland China. Accordingly, the Company’s business, financial condition, and results of operations may be influenced by political, economic, and legal environments in Japan, Hong Kong and mainland China, as well as by the general state of their economy. The Company’s results may be adversely affected by changes in the political, regulatory, and social conditions in Japan, Hong Kong and mainland China. Although the Company has not experienced losses from these situations and believes that it is in compliance with existing laws and regulations, including its organization and structure disclosed in Note 1, such experience may not be indicative of future results.

 

Credit risk

 

As of September 30, 2023 and March 31, 2023, $1,817,832 and $1,001,582 of the Company’s cash was on deposit at financial institutions in Japan, respectively, which were insured by the Deposit Insurance Corporation of Japan subject to certain limitations. The Company has not experienced any losses in such accounts.

 

As of September 30, 2023 and March 31, 2023, $503,455 and $ nil of the Company’s cash was on deposit at financial institutions in the U.S. which were insured by the Federal Deposit Insurance Corporation subject to certain limitations.

 

As of September 30, 2023 and March 31, 2023, $370,930 and $590,116 of the Company’s cash was on deposit at financial institutions in Hong Kong, respectively, which were insured by the Hong Kong Deposit Protection Board for compensation up to a limit of HK$500,000 (approximately US$64,000) if the bank with which an individual/a company hold its eligible deposit fails.

 

As of September 30, 2023 and March 31, 2023, $17,605 and $69,537 of the Company’s cash was on deposit at financial institutions in mainland China, respectively, where there currently is no rule or regulation requiring such financial institutions to maintain insurance to cover bank deposits in the event of bank failure. The Company has not experienced any losses in such accounts.

 

As of September 30, 2023 and March 31, 2023, $19,070 and $27,137 of the Company’s cash was on deposit at financial institutions in Malaysia, respectively, which were subject to certain protection under the requirement of the deposit insurance system up to a limit of MYR250,000 (approximately US$53,000) if the bank with which an individual/a company hold its eligible deposit fails.

 

Accounts receivable are typically unsecured and derived from revenue earned from customers, compensation receivables are typically unsecured and derived from damages the Company claimed from certain suppliers as well as customers, thereby exposed to credit risks. The risk is mitigated by the Company’s assessment of its customers and suppliers’ creditworthiness and its ongoing monitoring of outstanding balances.

 

Concentrations

 

For the six months ended September 30, 2023 and 2022, majority of the Company’s assets were located in Japan and Hong Kong, and all of the Company’s revenue was generated by the Company and its subsidiaries, which are located in Japan, Hong Kong and China.

 

For the six months ended September 30, 2023, one customer accounted for 20.3% of the Company’s total revenue. For the six months ended September 30, 2022, three customers accounted for 12.7%, 12.3% and 11.3% of the Company’s total revenue.

 

As of September 30, 2023, two wholesale customers accounted for 20.8% and 18.3% of the total account receivable balance, respectively. As of March 31, 2023, four wholesale customers accounted for 15.7%, 15.2%, 14.8% and 13.0% of the total account receivable balance, respectively.

 

For the six months ended September 30, 2023, four suppliers accounted for approximately 23.8%, 21.2%, 16.1% and 12.8% of the Company’s total purchases, respectively. For the six months ended September 30, 2022, four suppliers accounted for approximately 21.1%, 13.1%, 12.7% and 12.0% of the Company’s total purchases, respectively.

 

Recent accounting pronouncements

 

In November 2023, the FASB issued ASU No. 2023-07, “Segment Reporting (Topic 280) Improvements to Reportable Segment Disclosures.” This ASU expands required public entities’ segment disclosures, including disclosure of significant segment expenses that are regularly provided to the chief operating decision maker and included within each reported measure of segment profit or loss, an amount and description of its composition for other segment items and interim disclosures of a reportable segment’s profit or loss and assets. This ASU is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. Early adoption is permitted. The Company plans to adopt this guidance effective April 1, 2025 and the adoption of this ASU is not expected to have a material impact on its financial statements.

 

Except for the above-mentioned pronouncement, there are no new recently issued accounting standards that will have material impact on the Company’s unaudited condensed consolidated financial position, statements of operations, and cash flows.

v3.23.4
Going Concern
6 Months Ended
Sep. 30, 2023
LIquidity [Abstract]  
GOING CONCERN

NOTE 3 – GOING CONCERN

 

Although the Company incurred a net loss in fiscal year ended March 31, 2023, the financial performance of the Company has improved during the six months ended September 30, 2023. As reflected in the unaudited condensed consolidated financial statements, the Company had a net income of $2.0 million and cash provided by operating activities of $3.7 million for the six months ended September 30, 2023. Total cash increased by $1.0 million from $1.8 million as of March 31, 2023 to $2.8 million as of September 30, 2023, and working capital increased by $9.0 million from $8.6 million as of March 31, 2023 to $17.6 million as of September 30, 2023.

 

The Company’s accounts receivable decreased by $15.2 million from $89.4 million as of March 31, 2023 to $74.2 million as of September 30, 2023 which was due to the management’s great efforts in collection of overdue accounts receivable. Approximately 38.1% of the September 30, 2023 balance has been subsequently collected. The collection of such receivables made cash available for use in our operations as working capital, if necessary.

 

As of September 30, 2023, the Company had approximately $54.5 million in short-term borrowings and $10.9 million in long-term borrowings outstanding. However, as the banks did not commit to extending the syndicated loans to the Company for one more year, there is an uncertainty about repayment of the short-term borrowings upon maturity on December 29, 2023. Management plans to address this uncertainty through equity financing. There is no assurance that the Group’s plans of equity financing will be successful.

 

Based on the foreseeable future projection of continuing operating profit or loss and the need for future business funding, management has determined that these additional conditions raise substantial doubt about the Group’s ability to continue as a going concern.

 

The accompanying unaudited condensed consolidated financial statements do not include adjustments that may result from this uncertainty. Therefore, the unaudited condensed consolidated financial statements are prepared on the assumption that the Group will continue as a going concern.

v3.23.4
Accounts Receivable, Net
6 Months Ended
Sep. 30, 2023
Accounts Receivable, Net [Abstract]  
ACCOUNTS RECEIVABLE, NET

NOTE 4 – ACCOUNTS RECEIVABLE, NET

 

Accounts receivable, net consisted of the following:

 

   September 30,
2023
   March 31,
2023
 
Accounts receivable  $77,220,242   $92,666,927 
Less: allowance for credit losses   (3,038,819)   (3,219,772)
Accounts receivable, net  $74,181,423   $89,447,155 

 

The Company’s accounts receivable primarily include balance due from customers when the Company’s products have been sold and delivered to customers, which has not been collected as of the balance sheet dates.

 

Movement of allowance for credit losses was as follows:

 

   September 30,
2023
   March 31,
2023
 
Beginning balance  $3,219,772   $237,037 
Additions   166,966    2,951,045 
Foreign currency translation adjustments   (347,919)   31,690 
Ending balance  $3,038,819   $3,219,772 
v3.23.4
Merchandise Inventories, Net
6 Months Ended
Sep. 30, 2023
Merchandise Inventories, Net [Abstract]  
MERCHANDISE INVENTORIES, NET

NOTE 5 – MERCHANDISE INVENTORIES, NET

 

Merchandise inventories, net consisted of the following:

 

   September 30,
2023
   March 31,
2023
 
Beauty products  $6,453,514   $3,866,209 
Health products   660,245    714,601 
Luxury products   5,020,666    
-
 
Electronic products   723,104    
-
 
Other products   1,971,058    2,606,990 
Merchandise inventories, net  $14,828,587   $7,187,800 

 

Reversal of merchandise inventories write-down was $10,713 and $nil for the six months ended September 30, 2023 and 2022, respectively.

v3.23.4
Compensation Receivable for Consumption Tax, Net
6 Months Ended
Sep. 30, 2023
Compensation Receivable for Consumption Tax, Net [Abstract]  
COMPENSATION RECEIVABLE FOR CONSUMPTION TAX, NET

NOTE 6 – COMPENSATION RECEIVABLE FOR CONSUMPTION TAX, NET

 

Compensation receivable for consumption tax, net consisted of the following:

 

   September 30,
2023
   March 31,
2023
 
Compensation receivable for consumption tax  $15,488,579   $23,579,234 
Less: allowance for credit losses   (152,169)   (436,145)
Subtotal   15,336,410    23,143,089 
Less: compensation receivable for consumption tax, current   (9,229,456)   (3,912,719)
Long-term compensation receivable for consumption tax, net  $6,106,954   $19,230,370 

 

The Tokyo Regional Taxation Bureau had conducted a tax examination into the Company’s consumption tax filing for the period from July 2018 to December 2021. As a result of the examination, the Company was required to return consumption tax refund for export transactions that were determined not to meet the tax exemption requirements due to failure in submission of relevant export documents (see Note 13) by the Company’s certain suppliers and customers. In June 2023, the Company entered into agreements with relevant suppliers and customers to claim compensation for damages   from the additional consumption tax payment. These suppliers and customers agreed to compensate the Company and the compensation receivable for consumption tax will be paid over two years from the date of the agreements. As of March 31, 2023, the net total of approximately $23.2 million (approximately ¥3.1 billion), including approximately $23.1 million due from third parties and approximately $0.1 million due from a related party (see Note 12). During the six months ended September 30, 2023, the Company received a total of approximately $8.2 million (approximately ¥836.0 million), and the net total of approximately $15.3 million (approximately ¥2.3 billion) of compensation receivable for consumption tax was all due from third parties as of September 30, 2023.

v3.23.4
Prepaid Expenses and Other Assets, Net
6 Months Ended
Sep. 30, 2023
Prepaid Expenses and Other Assets, Net [Abstract]  
PREPAID EXPENSES AND OTHER ASSETS, NET

NOTE 7 – PREPAID EXPENSES AND OTHER ASSETS, NET

 

Prepaid expenses and other assets, net consisted of the following:

 

   September 30,
2023
   March 31,
2023
 
Deposits (1)  $1,523,856   $1,927,362 
Consumption tax receivable   
-
    20,993 
Other receivables (2)   4,367,632    4,590,901 
Advance to suppliers (3)   158,774    262,598 
Prepaid expenses and others (4)   2,274,930    2,643,465 
Allowance for credit losses   (743,508)   (904,598)
Subtotal   7,581,684    8,540,721 
Less: prepaid expenses and other current assets, net   (3,453,592)   (3,542,864)
Long-term prepaid expenses and other non-current assets, net  $4,128,092   $4,997,857 

 

(1)Deposits primarily include security deposits paid to landlords for the Company’s retail stores and distribution centers as well as security deposits paid to the Company’s suppliers and to third-party platform operators for the operations of online stores.

 

(2)

Other receivables as of September 30, 2023 and March 31, 2023 included $718,721 and $807,541 due from a construction company, which is a refund of the design and construction service fee the Company prepaid for the construction of its new distribution center. Since the construction company failed to obtain relevant construction permits and delayed the construction, the service agreement was terminated and the Company requested the refund of prepaid contract amount. In November 2020, the Company filed a legal case against the construction company claiming the refund of the contract prepayment, and as the date of this report, the legal case is still in process. Although the Company is confident in winning the legal case based on management’s evaluation of the collectability on a combination of various factors, the Company fully provided allowance for credit loss for the receivable from this construction company as of September 30, 2023 and March 31, 2023, respectively.

 

Other receivables as of September 30, 2023 and March 31, 2023 included approximately $2.4 million and $2.9 million due from a third-party warehouse and logistics service provider (the “Service Provider”). The Company engaged the Service Provider for warehouse and logistics services previously; however, due to the tax examination mentioned in Note 6, the Service Provider failed to provide relevant export documents for consumption tax examination, which caused the additional consumption tax to be paid to the tax authority by the Company. As a result, the Company terminated its warehouse and logistics services in October 2022, and entered into an agreement with the Service Provider, pursuant to which, the unutilized service fees will be repaid by the Service Provider over two years from the date of the agreement. As of September 30, 2023 and March 31, 2023, the Company provided allowance for credit loss of $23,984 and $96,155 for the receivable from the Service Provider according to our accounting policy based on our best estimates.

 

(3) Advance to suppliers consists of advance payments paid to suppliers for purchases of merchandise products and storage fee.

 

(4) Prepaid expenses and others as of September 30, 2023 and March 31, 2023, included a prepaid expenses amounting to approximately $1.9 million (approximately ¥279.3 million) and $2.1 million (approximately ¥279.3 million), which is related to the development of a mobile application where customers could purchase products from the Company’s online shops.
v3.23.4
Property and Equipment, Net
6 Months Ended
Sep. 30, 2023
Property and Equipment, Net [Abstract]  
PROPERTY AND EQUIPMENT, NET

NOTE 8 – PROPERTY AND EQUIPMENT, NET

 

Property and equipment, net, consisted of the following:

 

   September 30,
2023
   March 31,
2023
 
Property and buildings  $3,999,035   $4,469,370 
Leasehold improvements   3,709,916    4,262,580 
Land   3,105,804    3,489,621 
Equipment and furniture   2,516,848    2,723,113 
Automobiles   261,620    364,916 
Software   613,661    687,888 
Subtotal   14,206,884    15,997,488 
Less: accumulated depreciation   (2,921,978)   (3,058,890)
Property and equipment, net  $11,284,906   $12,938,598 

 

Depreciation expense was $526,994 and $514,000 for the six months ended September 30, 2023 and 2022, respectively.

 

As of September 30, 2023 and March 31, 2023, the Company pledged a piece of land of 16,165 square feet with a carrying value of ¥340.1 million (approximately $2.3 million) as collateral to safeguard the Company’s bank borrowings from MUFG Bank (see Note 11).

v3.23.4
Leases
6 Months Ended
Sep. 30, 2023
Leases [Abstract]  
LEASES

NOTE 9 – LEASES

 

The Company leases retail store facilities and distribution centers under non-cancellable operating leases, with terms ranging from one to 15 years, as well as finance leases for software, equipment, and furniture with a term of five years. The Company considers those renewal or termination options that are reasonably certain to be exercised in the determination of the lease term and initial measurement of right-of-use assets and lease liabilities.

 

Operating lease expenses for lease payment are recognized on a straight-line basis over the lease term. Finance lease cost includes amortization, which is recognized on a straight-line basis over the expected life of the leased assets, and interest expenses, which are recognized following an effective interest rate method. Leases with initial term of 12 months or less are not recorded on the balance sheet.

 

Operating Leases

 

The table below presents the operating lease related assets and liabilities recorded on the balance sheets.

 

   September 30,
2023
   March 31,
2023
 
Operating lease right-of-use lease assets  $3,113,422   $2,709,954 
           
Operating lease liabilities – current  $1,348,045   $1,323,900 
Operating lease liabilities – non-current   1,833,622    1,416,508 
Total operating lease liabilities  $3,181,667   $2,740,408 

 

The weighted average remaining lease terms and discount rates for all of operating leases were as follows as of September 30, 2023 and March 31, 2023:

 

   September 30,
2023
   March 31,
2023
 
Remaining lease term and discount rate:        
Weighted average remaining lease term (years)   3.69    4.65 
Weighted average discount rate *   4.74%   5.33%

 

*The Company used incremental borrowing rate of 6.98% for its lease contracts in Japan. The Company used incremental borrowing rate 2.83% for its lease contracts in Hong Kong.

 

During the six months ended September 30, 2023 and 2022, the Company incurred total operating lease expenses of $1,087,873 and $1,092,859, respectively.

 

Finance Leases

 

The components of finance lease expenses were as follows:

 

   For the Six Months Ended September 30, 
   2023   2022 
Finance leases cost:        
Amortization of right-of-use assets  $163,624   $111,641 
Interest on lease liabilities   29,141    205,074 
Total finance leases cost  $192,765   $316,715 

 

Supplemental cash flow information related to finance leases was as follows:

 

   For the Six Months Ended September 30, 
   2023   2022 
Cash paid for amounts included in the measurement of lease liabilities:        
Operating cash flows from finance leases  $29,141   $205,074 

 

Supplemental balance sheet information related to leases was as follows:

 

   September 30, 2023   March 31,
2023
 
Finance leases cost:        
Software  $316,627   $355,756 
Equipment and furniture   1,280,511    1,012,001 
Subtotal   1,597,138    1,367,757 
Less: accumulated depreciation   (1,357,636)   (710,153)
Property and equipment, net  $239,502   $657,604 

 

The weighted average remaining lease terms and discount rates for all of finance leases as of September 30, 2023 and March 31, 2023 were as follows:

 

   September 30,
2023
   March 31,
2023
 
Remaining lease term and discount rate:        
Weighted average remaining lease term (years)   2.87    3.70 
Weighted average discount rate   8.07%   8.07%

 

The following is a schedule, by years, of maturities of lease liabilities as of September 30, 2023:

 

12 months ending September 30,  Operating
Leases
   Finance
Leases
 
2024  $1,480,891   $271,254 
2025   722,332    167,087 
2026   392,444    145,521 
2027   236,966    56,918 
2028   205,134    4,019 
Thereafter   621,288    
-
 
Total lease payments   3,659,055    644,799 
Less: imputed interest   (477,388)   (72,494)
Present value of lease liabilities  $3,181,667   $572,305 
v3.23.4
Acquisitions
6 Months Ended
Sep. 30, 2023
Acquisitions [Abstract]  
ACQUISITIONS

NOTE 10 – ACQUISITIONS

 

TLS Acquisition

 

On July 20, 2022, the Company entered into an Agreement with All Seas Global Limited to acquire 100% equity interests in TLS. The 100% of the equity interests in TLS were transferred to the Company on July 20, 2022, and cash consideration was paid in full and the transaction was closed on July 27, 2022. As the TLS and the Company were controlled by the same ultimate controlling shareholder before this acquisition, the transaction was accounted for as an acquisition of a business between entities under common control, and therefore, the related acquired assets and liabilities were transferred at TLS’s historical carrying value. The Company recognized $3.6 million of consideration in excess of the book value of net liabilities acquired, with $2.84 million recorded in capital reserve and $0.74 million recorded in retained earnings at the acquisition date.

 

The carrying amounts of the assets and liabilities of TLS as of the transaction date were as follows:

 

   July 20,
2022
 
     
Assets  $7,293,021 
Liabilities   8,030,370 
Net liabilities  $(737,349)
      
Consideration in excess of net liabilities acquired  $3,579,522 
      
Total purchase consideration  $2,842,173 

 

Reiwatakiya Acquisition

 

On October 26, 2022, the board of directors of TLS approved the acquisition of Reiwatakiya from All Seas Global Limited who held 60% interests in Reiwatakiya. The 60% the equity interests in Reiwatakiya were transferred to the TLS on October 26, 2022 with no consideration. As the TLS and Reiwatakiya were controlled by the same ultimate controlling shareholder before this acquisition, the transaction was accounted for as an acquisition of a business between entities under common control, and therefore, the related acquired assets and liabilities were transferred at Reiwatakiya’s historical carrying value. On January 4, 2023, TLS acquired the remaining 40% of the equity interests in Reiwatakiya from a third-party shareholder with no consideration and Reiwatakiya became the wholly owned subsidiary of TLS. The Company recognized $2,502 of consideration in excess of the book value of net liabilities acquired, which is reflected in retained earnings at the acquisition date.

 

The carrying amounts of the assets and liabilities of Reiwatakiya as of the transaction date were as follows:

 

   October 26,
2022
 
     
Assets  $32,838 
Liabilities   37,008 
Net liabilities  $(4,170)
Non-controlling interests   1,668 
      
Consideration in excess of net liabilities acquired  $2,502 
      
Total purchase consideration  $
-
 
v3.23.4
Borrowings
6 Months Ended
Sep. 30, 2023
Borrowings [Abstract]  
BORROWINGS

NOTE 11 – BORROWINGS

 

Short-term borrowings consisted of the following:

 

   Maturity  Interest Rate  September 30,
2023
   March 31,
2023
 
               
Syndicated Loans (1)  December 2023  TIBOR^(3M)+0.70%-
TIBOR (1M)+1.20%
  $54,539,800   $60,636,412 
Total short-term borrowings        $54,539,800   $60,636,412 

 

The terms of the various loan agreements related to short-term borrowings contain certain restrictive covenants which, among other things, require the Company to maintain current organization structure, specified ratios of debt to tangible net assets and debt service coverage, and positive net income. The terms also prohibit the Company from transferring part or all of its assets to third-party companies or receiving part of all of the assets from other third-party companies. Although the Company incurred a net loss in fiscal year ended March 31, 2023, the financial performance of the Company has improved during the six months ended September 30, 2023, and the Company did not receive any notices from banks, such as notices of terminating its ability to borrow under the relevant agreements and notices of accelerating its obligations to repay outstanding borrowings.

 

^TIBOR is an acronym for the Tokyo Interbank Offered Rate, which is the daily reference rate derived from the interest rate that banks charge to lend funds to other banks in the Japanese interbank market.

 

(1)On September 27, 2022, the Company entered into a one-year syndicated loan agreement, which was effective from September 30, 2022, with a consortium of banks, with an aggregate credit line of ¥8.15 billion (approximately $61.3 million), and the interest rate was adjusted to TIBOR (3M)+0.70%. As of March 31, 2023, the Company borrowed an aggregated of ¥8.15 billion (approximately $61.3 million) under the agreement, and the net outstanding balance of this loan was approximately ¥8.1 billion (approximately $60.6 million), net off the unamortized loan service cost of ¥85.6 million ($643,438). On September 22, 2023, the Company extended the loan for additional three months with a maturity date on December 29, 2023, and the interest rate was adjusted to TIBOR (1M)+1.20%. As of September 30, 2023, the total outstanding balance of this loan was approximately ¥8.15 billion (approximately $54.5 million). The syndicated loan is guaranteed by Mr. Kanayama.

 

Long-term borrowings consisted of the following:

 

   Maturity  Interest Rate  September 30,
2023
   March 31,
2023
 
               
Toei Shinkin Bank (1)  December 2053  1.10%  $1,739,652   $1,981,520 
Japan Finance Corporation (2)  December 2023 - April 2025  0.71% - 4.25%   1,338,400    1,665,007 
BOT Lease Co., Ltd. (3)  March 2028  TIBOR (3M) + 6.0%   1,338,400    1,503,800 
MUFG Bank (4)  August 2026  TIBOR (3M) + 0.8%   4,356,492    5,210,667 
Tokyo Higashi Shinkin Bank  July 2026  2.0%   
-
    100,153 
The Hongkong and Shanghai Banking Corporation Limited (5)  July 2024 – February 2033  2.750% - 3.375%   491,528    619,032 
DFL-Shutoken Leasing (Hong Kong) Company Limited  March 2024 – October 2025  2.990%   335,124    518,731 
Resona Merchant Bank Asia Limited (6)  No maturity date  1.2%   1,335,191    1,510,934 
Total long-term borrowings        $10,934,787   $13,109,844 
                 
Current portion of long-term borrowings        $3,618,832   $2,783,445 
                 
Non-current portion of long-term borrowings        $7,315,955   $10,326,399 

 

(1)Guaranteed by Mr. Kanayama.

 

(2) The Company extended one of the loans for another five months with maturity date on December 31, 2023.  

 

(3) The loan bears an interest rate of TIBOR (3M)+6.0% (in the case EBITDA exceeds ¥0) or TIBOR (3M)+0.7% (in the case EBITDA is ¥0 or less).

 

(4) In connection with the Company’s bank borrowings from MUFG Bank, the Company pledged a piece of land of 16,165 square feet with a carrying value of ¥340.1 million (approximately $2.3 million) as of September 30, 2023 as collateral to safeguard the loan.

 

(5) Guaranteed by Mr. Kanayama. One of the loans was fully repaid upon maturity in April 2023.

 

(6) On September 27, 2022, TLS entered into a revolving credit facility agreement with Resona Merchant Bank Asia Limited for an aggregated credit line of ¥200 million, with no specific maturity date. As of September 30, 2023 and March 31, 2023, the Company borrowed an aggregated of ¥200 million under the agreement.

 

The future maturities of long-term borrowings as of September 30, 2023 were as follows:

 

12 months ending September 30,    
2024  $3,618,832 
2025   768,605 
2026   686,451 
2027   2,767,954 
2028   1,437,632 
Thereafter   1,655,313 
Total long-term borrowings  $10,934,787 

 

For the above mentioned short-term and long-term loans, the Company recorded interest expenses of $1,061,277 and $1,334,723 for the six months ended September 30, 2023 and 2022, respectively. The annual weighted average interest rates were 0.98% and 1.83% for the six months ended September 30, 2023 and 2022, respectively.

v3.23.4
Related Party Transactions
6 Months Ended
Sep. 30, 2023
Related Party Transactions [Abstract]  
RELATED PARTY TRANSACTIONS

NOTE 12 – RELATED PARTY TRANSACTIONS

 

The Company’s relationships with related parties who had transactions with the Company are summarized as follows:

 

Name of Related Party   Relationship to the Company
Mr. Mei Kanayama   Representative director, director, and controlling shareholder
Seihinkokusai Co., Ltd. (“Seihinkokusai”)   An entity of which Mr. Kanayama’s wife is a director and the representative director
Shintai Co., Ltd.   The entity’s representative director is Mr. Kanayama’s wife before April 30, 2023.
Palpito   An equity investment entity of the Company, which was sold to Seihinkokusai on June 30, 2023.
Tokushin G.K.   A shareholder of the Company.

 

a. Accounts receivable, net–- related parties
   
Accounts receivable, net–- related parties consisted of the following:

 

Name  September 30,
2023
   March 31,
2023
 
Seihinkokusai  $      44   $266,523 
Palpito   
-
    35,106 
Tokushin G.K.   
-
    2,118 
Shintai Co., Ltd.   
-
    24,060 
Subtotal   44    327,807 
Less: allowance for credit losses   
-
    
-
 
Total accounts receivable, net–- related parties  $44   $327,807 


 

b. Due from related parties
   
Due from related parties consisted of the following:

 

Name  September 30,
2023
   March 31,
2023
 
Seihinkokusai (1)  $9,035   $443,664 
Shintai Co., Ltd.   
-
    903 
Total due from related parties  $9,035   $444,567 

 

(1) The amount due from Seihinkokusai mainly includes: 1) The Company rents a storefront from Seihinkokusai. Pursuant to the rent agreement, the Company paid ¥50 million ($334,600) as a rental security deposit to this related party. Seihinkokusai refunded ¥40 million ($267,680) to the Company during the fiscal year ended March 31, 2023, and refunded the remaining ¥10 million ($66,920) during the six months ended September 30, 2023 for its working capital needs; 2) The Company also rents an office space from Seihinkokusai. Pursuant to the rent agreement, the Company paid ¥14 million ($93,688) as a rental security deposit to this related party which was fully refunded to the Company during the six months ended September 30, 2023 for its working capital needs; 3) In addition, the Company obtained the operating rights of Seihinkokusai’s online stores on domestic e-commerce marketplaces and use them as the Company’s own online stores to sell its products. Pursuant to an EC Site Operation Business Assignment Agreement dated January 31, 2020, the Company paid ¥20 million  ($133,840) as an operating security deposit to Seihinkokusai which was fully refunded to the Company during the six months ended September 30, 2023 for its working capital needs; the Company also needs to pay transaction commission of 1% based on its sales amount and the transaction commission was immaterial during the six months ended September 30, 2023 and 2022. The agreement is valid for one year, and is automatically renewed yearly unless the parties indicate otherwise in writing; and 4) compensation receivable for consumption tax amounted to $109,144 as of March 31, 2023, which was fully received during the six months ended September 30, 2023 (See Note 6).

 

c. Accounts payable – related party

 

Accounts payable – related party consisted of the following:

 

Name  September 30,
2023
   March 31,
2023
 
Seihinkokusai  $67,848   $
-
 
Total accounts payable – related party  $67,848   $
-
 

 

d.Due to related parties

 

Due to related parties consisted of the following:

 

Name  September 30, 2023   March 31,
2023
 
Mr. Mei Kanayama  $105,356   $63,916 
Seihinkokusai   2,708    233,643 
Total due to related parties  $108,064   $297,559 

 

e.Sales to related parties

 

   For the Six Months Ended September 30, 
Name  2023   2022 
Seihinkokusai  $100,132   $5,968 
Shintai Co., Ltd.   
-
    1,171 
Palpito   14,902    1,049 
Total revenue from related parties  $115,034   $8,188 

 

f.Purchase from related parties

 

   For the Six Months Ended September 30, 
Name  2023   2022 
Seihinkokusai  $139,351   $68,235 
Palpito   
-
    70,796 
Total purchase from related parties  $139,351   $139,031 

 

g.Other related party transactions

 

Mr. Kanayama provided guarantees in connection with certain loans the Company borrowed (see Note 11).

v3.23.4
Taxes
6 Months Ended
Sep. 30, 2023
Taxes [Abstract]  
TAXES

NOTE 13 – TAXES

 

(a)Corporate Income Taxes

 

The Company is subject to income taxes on an entity basis on income arising in or derived from the tax jurisdiction in which each entity is domiciled.

 

Japan

 

The Company and its subsidiary in Japan are mainly subject to Japanese national and local income taxes, inhabitant tax, and enterprise tax, which, in the aggregate, represent a statutory income tax rate of approximately 30.6% and 34.0% for the six months ended September 30, 2023 and 2022, respectively.

 

Hong Kong

 

TLS is incorporated in Hong Kong and is subject to profit taxes in Hong Kong at a rate of 8.25% on assessable profits up to HK$2,000,000, and 16.5% on any part of assessable profits over HK$2,000,000 for the six months ended September 30, 2023 and 2022.

 

PRC

 

Qingzhiliangpin is incorporated in the PRC and is subject to the PRC Enterprise Income Tax. Under the Enterprise Income Tax Law of PRC, domestic enterprises and Foreign Investment Enterprises are subject to a unified 25% enterprise income tax rate. Qingzhiliangpin is recognized as small low-profit enterprises. According to the relevant PRC tax policies, once an enterprise meets certain requirements and is identified as a small-scale minimal profit enterprise, the portion of its taxable income not more than RMB1 million is subject to a reduced effective rate of 2.5% and the portion between RMB1 million and RMB3 million is subject to a reduced effective rate of 5% for the period from January 1, 2021 to December 31, 2022. During the period from January 1, 2023 to December 31, 2027, the taxable income not more than RMB3 million is subject to a reduced effective rate of 5%.

 

Malaysia

 

Reiwatakiya is incorporated in Malaysia, and is governed by the income tax laws of Malaysia. The income tax provision in respect of operations in Malaysia is calculated at the applicable tax rates on the taxable income for the periods based on existing legislation, interpretations, and practices. Under the Income Tax Act of Malaysia, enterprises incorporated in Malaysia are usually subject to a unified 24% enterprise income tax rate while preferential tax rates, tax holidays, and tax exemptions may be granted on a case-by-case basis. The tax rate for small and medium sized companies (generally companies incorporated in Malaysia with paid-in capital of MYR2,500,000 or less) is 17% for the first MYR600,000 taxable income, with the remaining balance being taxed at the 24% rate.

 

The income before tax were as follows:

 

   For the Six Months Ended September 30, 
   2023   2022 
Japan  $(424,749)  $(98,047)
Hong Kong   1,968,464    464,816 
PRC   59,938    172,876 
Malaysia   (5,733)   
-
 
Income before tax  $1,597,920   $539,645 

 

The components of the income tax provision (benefit) were as follows:

 

    For the Six Months Ended
September 30,
 
    2023     2022  
Current tax provision            
Japan   $ 1,096,800     $ 192,271  
Hong Kong     -       -  
PRC     7,388       49,470  
Malaysia     -       -  
      1,104,188       241,741  
Deferred tax benefit                
Japan   $ (1,460,667 )   $ (29,689 )
Hong Kong     -       -  
PRC     -       -  
Malaysia     44       -  
      (1,460,623 )     (29,689 )
Income tax provision (benefit)   $ (356,435 )   $ 212,052  

 

The following table reconciles the Japan statutory rate to the Company’s effective tax rates for the six months ended September 30, 2023 and 2022:

 

   For the Six Months Ended
September 30,
 
   2023   2022 
         
Japanese statutory income tax rate   30.6%   34.0%
Non-deductible expenses   3.1%   16.4%
Non-taxable income   (10.7)%   (3.4)%
Tax rate difference in non-Japan subsidiaries and different prefectures in Japan   (19.4)%   (6.3)%
Change in valuation allowance   (24.5)%   (2.7)%
Effect of additional consumption tax charge from tax examination (1)   12.4%   
-
 
Prior year income tax true-up   (15.3)%   
-
 
Others   1.5%   1.3%
Effective tax rate   (22.3)%   39.3%

 

(1)This pertains to the tax effect resulted from the consumption tax examination (See note (c) - tax payable).

 

The Company’s deferred tax liabilities, net comprised of the following:

 

   September 30,
2023
   March 31,
2023
 
Deferred tax assets:        
Allowance for credit losses  $1,209,854   $1,434,120 
Accrued member rewards   23,473    39,019 
Accrued employee bonus   22,210    46,564 
Accrued asset retirement obligation   103,266    123,626 
Accrued employee retirement pension   56,707    59,358 
Investment loss from equity method investment   -    40,300 
Net operating loss carry-forwards   1,107,661    3,187,904 
Total deferred tax assets   2,523,171    4,930,891 
Valuation allowance   (199,350)   (597,777)
Total deferred tax assets   2,323,821    4,333,114 
Deferred tax liabilities:          
Change in fair value of purchase option   (6,192)   (7,552)
Accrued interest income on consumption tax receivable   -    (19,894)
Compensation receivable for consumption tax   (4,901,483)   (8,756,745)
Total deferred tax liabilities   (4,907,675)   (8,784,191)
Deferred tax liabilities, net  $(2,583,854)  $(4,451,077)

 

The Company’s movement of the valuation allowance were as follows:

 

   September 30,
2023
   March 31,
2023
 
Beginning balance  $597,777   $386,436 
Additions (reduction)   (335,671)   214,389 
Disposal of a subsidiary   (58,887)   
-
 
Foreign currency translation adjustments   (3,869)   (3,048)
Ending balance  $199,350   $597,777 

 

As of September 30, 2023, the Company had net operating loss carried forward from the entities in Japan of $3,087,556. The carry forward loss of $2,908,440 and $179,116 will expire by the fiscal years ended March 31, 2029 and 2030, respectively, if not utilized.

 

As of September 30, 2023, the Company had net operating loss carried forward from the entities in Hong Kong of $983,345, which can be offset against future taxable profit indefinitely.

 

(b)Consumption tax

 

In Japan, consumption tax collected and remitted to tax authorities is excluded from revenue, cost of sales, and expenses in the unaudited condensed consolidated statements of operations and comprehensive loss. Before October 1, 2019, the applicable consumption tax rate was 8%, and since October 1, 2019, the Company has been subject to the applicable consumption tax rate of 10%, with an 8% rate applicable to a limited number of exceptions based on the new Japanese tax law. For overseas sales, the Company is exempted from paying consumption tax. The Company can deduct all its qualified input consumption tax paid when purchasing from suppliers, against the output consumption tax derived from domestic sales. The Company is eligible for consumption tax refund from the tax authorities for excess input consumption tax, which is recorded as additional consumption tax payable due to tax examination in taxes payable on the balance sheets (See note (c) - tax payable).

 

(c)Taxes payable

 

Taxes payable consisted of the following:

 

    September 30,
2023
    March 31,
2023
 
Income tax payable   $ 1,501,243     $ 663,503  
Additional consumption tax payable due to tax examination (1)     10,758,638       16,597,264  
Consumption tax payable and others     23,472       959,036  
Total taxes payable   $ 12,283,353     $ 18,219,803  

 

(1)

Since January 2022, the Tokyo Regional Taxation Bureau had conducted a tax examination into the Company’s consumption tax filing for the period from July 2018 to December 2021, and the examination was completed in May 2023. As a result of the examination, the Company was required to return consumption tax refund amounted to approximately $28.3 million (approximately ¥3.8 billion) for export transactions that were determined not to meet the tax exemption requirements due to incomplete submission of relevant export documents. In addition, the additional tax for understatement and delinquent tax computed by the Company’s tax consultant was amounted to approximately $6.1 million (approximately ¥0.8 billion). Therefore, as of March 31, 2023, the Company recorded a net consumption tax payable amounted to approximately $16.6 million (approximately ¥2.2 billion), after the deduction of refundable consumption tax amounted to approximately $12.9 million (approximately ¥1.7 billion) that was withheld by the Tokyo Regional Taxation Bureau due to this examination, as well as refundable income tax that arose from the payments of additional consumption tax amounted to approximately $4.9 million (approximately ¥0.7 billion). During the six months ended September 30, 2023, the Company recorded additional consumption tax payable approximately $0.6 million (approximately ¥90.9 million) based on the final assessment by the Tokyo Regional Taxation Bureau. The Company made payments of the consumption tax payable by a monthly instalment of approximately $200,760 (¥30.0 million), and the amount also offset by the consumption tax receivable from the tax authorities for excess input consumption tax. The consumption tax payable was $10,758,638 as of September 30, 2023.

v3.23.4
Representative's Warrants Liability
6 Months Ended
Sep. 30, 2023
Representative's Warrants Liability [Abstract]  
REPRESENTATIVE'S WARRANTS LIABILITY

NOTE 14 – REPRESENTATIVE’S WARRANTS LIABILITY

 

In connection with the Company’s IPO, the Company agreed to issue warrants to a representative of several underwriters, for a nominal consideration of $0.01 to purchase 300,000 ADSs of the Company (equal to 5% of the total number of ADSs sold in the IPO, but not including any over-allotment ADSs sold in the over-allotment option) (the “Representative’s Warrants”). The Representative’s Warrants have an exercise price of $4.8 per ADS (equal to 120% of the Company’s IPO offering price of $4.00 per ADS). The Representative’s Warrants will be exercisable beginning from six months after the date of commencement of sales in the Company’s IPO and for a period of five years after the date of commencement of sales in the Company’s IPO.

 

Because the strike price of the Representative’s Warrants is denominated in U.S. dollars, a currency other than the Company’s functional currency, ¥, the Representative’s Warrants were not considered indexed to the Company’s own stock. As such, the Representative’s Warrants were classified as a derivative liability under ASC 815-10, and recorded initially and subsequently at fair value with all future changes in the fair value recognized currently in earnings until such time as the warrants are exercised or expired. As of September 30, 2023, these Representative’s Warrants were issued and outstanding but none of the warrants had been exercised. For the six months ended September 30, 2023 and 2022, these Representative Warrants were antidilutive and accordingly were not included in the diluted EPS calculation based on treasury stock method.

 

On January 13, 2022, the Company recorded a fair value of $522,116 for the Representative’s Warrants liability at issuance resulting in a decrease in additional paid-in capital of $522,116, as the Company determined these warrants issued to the representative of underwriters were part of its incremental cost directly attributable to the Company’s IPO. The Company recognized a gain of $ 1,833 and $89,049 from the change in fair value of the Representative’s Warrants liability subsequently for the six months ended September 30, 2023 and 2022, respectively.

 

These warrants do not trade in an active securities market, and as such, the Company estimates its fair value using the Black-Scholes Option Pricing Model (the “Black-Scholes Model”) on the date that these warrants were originally issued and as of September 30, 2023 and March 31, 2023 using the following assumptions:

 

   September 30,
2023
   March 31,
2023
   January 13,
2022
 
Representative’s Warrants liability            
Stock price  $1.00   $0.98   $4.00 
Exercise price  $4.80   $4.80   $4.80 
Expected term (years)   3.29    3.79    5.00 
Risk-free interest rate   4.60%   3.60%   1.47%
Expected volatility   57.84%   55.57%   55.39%
v3.23.4
Shareholders' Equity
6 Months Ended
Sep. 30, 2023
Shareholders' Equity [Abstract]  
SHAREHOLDERS' EQUITY

NOTE 15 – SHAREHOLDERS’ EQUITY

 

Ordinary shares

 

The Company is a stock company incorporated in Japan pursuant to the laws of Japan on December 28, 2006.

 

At the incorporation, the number of authorized ordinary shares was 1,000 and 1,000 ordinary shares were issued to the original shareholder of the Company for cash of ¥10,000,000 ($85,060). The issued ordinary shares were subsequently transferred to Mr. Mei Kanayama, the controlling shareholder of the Company.

 

On April 25, 2011, the number of authorized ordinary shares was increased to 10,000. 2,000 new ordinary shares were issued to Mr. Mei Kanayama for cash of ¥20,000,000 ($248,640), the controlling shareholder of the Company.

 

On October 15, 2014, 500 shares were transferred from Mr. Mei Kanayama to Mr. Yingjia Yang, the minority shareholder of the Company.

 

On July 30, 2016, 2,000 new ordinary shares were issued to Mr. Mei Kanayama for cash of ¥20,000,000 ($195,960).

 

On March 30, 2017, 4,410 new ordinary shares were issued to Mr. Mei Kanayama for cash of ¥44,100,000 ($396,327), and 490 new ordinary shares were issued to Mr. Yingjia Yang for cash of ¥4,900,000 ($44,036).

 

On October 22, 2020, the Company’s shareholders approved an increase in the number of the Company’s authorized ordinary shares from 10,000 to 300,000, and 72,909 new ordinary shares were issued to Mr. Mei Kanayama and 8,101 new ordinary shares were issued to Mr. Yingjia Yang, which share issuances were equivalent to a forward split of the Company’s outstanding ordinary shares at an approximate or rounded ratio of 9.1828-for-1 share. The Company has retroactively restated the shares and per share data for all the periods presented. As a result, the Company had 300,000 authorized ordinary shares and 90,910 ordinary shares were issued and outstanding as of March 31, 2020.

 

On November 10, 2020, 9,090 ordinary shares were issued to Grand Elec-Tech Limited, which the Company subsequently repurchased and cancelled on January 20, 2021. On December 25, 2020, 2,041 new ordinary shares were issued to SHUR Co., Ltd. for cash of ¥150,001,254 ($1,446,012).

 

On February 5 and 12, 2021, an issuance of 9,090 ordinary shares to Grand Elec-Tech Limited was authorized by the Company’s board of directors and a general meeting of shareholders, respectively. Grand Elec-Tech Limited was obliged to contribute the price of such issuance amounting to ¥200,007,270 (approximately $1.9 million) by August 12, 2021. Grand Elec-Tech Limited started to make payments in April 2021 and contributed the fully amount by June 22, 2021. On June 22, 2021, the Company’s shareholders and board of directors passed a resolution to amend the original date of payment from August 12, 2021 to June 22, 2021, and on the same day, the Company issued the 9,090 shares to Grand Elec-Tech Limited.

 

On August 18, 2021, shareholders of the Company approved an increase in the number of the Company’s authorized Ordinary Shares from 300,000 to 100,000,000 and the Company’s board of directors approved a forward split of the Company’s outstanding Ordinary Shares at a ratio of 294-for-1 share, which became effective on the same day.

 

Initial public offering

 

On January 13, 2022, the Company closed its IPO of 6,250,000 ADSs at a public offering price of $4.00 per ADS, which included 250,000 ADSs issued pursuant to the partial exercise of the underwriters’ over-allotment option. Each ADS represents one ordinary share of the Company. The closing for the sale of the over-allotment shares took place on February 21, 2022. Gross proceeds of the Company’s IPO, including the proceeds from the sale of the over-allotment ADSs, totaled $25.0 million, before deducting underwriting discounts and other related expenses. Net proceeds of the Company’s IPO, including the over-allotment, were approximately $21.4 million. In connection with the IPO, the Company’s ADSs began trading on the Nasdaq Capital Market under the symbol “TKLF” on January 18, 2022.

 

Restricted net assets

 

The Company is restricted in its ability to transfer a portion of its net assets, equivalent to its share capital to its shareholders in the form of loans, advances, or cash dividends. The payment of dividends by the Company organized in Japan is subject to limitations, procedures, and formalities. Regulations in Japan currently permit payment of dividends only out of accumulated profits as determined in accordance with accounting standards and regulations in Japan. As of September 30, 2023 and March 31, 2023, the total restricted net assets of the Company amounted to $23,773,242 and $23,773,242, respectively.

v3.23.4
Commitments and Contingencies
6 Months Ended
Sep. 30, 2023
Commitments and Contingencies [Abstract]  
COMMITMENTS AND CONTINGENCIES

NOTE 16 – COMMITMENTS AND CONTINGENCIES

 

Contingencies

 

From time to time, the Company is a party to various legal actions arising in the ordinary course of business. The Company accrues costs associated with these matters when they become probable and the amount can be reasonably estimated. Legal costs incurred in connection with loss contingencies are expensed as incurred. As of September 30, 2023 and March 31, 2023, there were no legal claims and litigation against the Company.

v3.23.4
Segment Reporting
6 Months Ended
Sep. 30, 2023
Segment Reporting [Abstract]  
SEGMENT REPORTING

NOTE 17 – SEGMENT REPORTING

 

Segments

 

The Company is engaged in the operation of retail and wholesale of Japanese beauty and health products, as well as sundry products and other products and services. The Company’s operations are conducted in three reported segments: (i) directly-operated physical stores, (ii) online stores and services, and (iii) franchise stores and wholesale customers. The Company defines its segments as those operations whose results the CODM regularly reviews to analyze performance and allocate resources. The Company sells similar individual products and services in each of its segments. It is impractical to segregate and identify revenue for each of these individual products and services.

 

Directly-operated physical stores segment includes physical stores in Japan and Hong Kong. Online stores and services segment includes sales through the Company’s websites and various e-commerce marketplaces in Japan, China, and Korea, as well as services from advertising business through KOLs. Franchise stores and wholesale customers segments include franchise stores in Japan, the U.S. and the U.K., and wholesale customers in Japan and other countries including China, the U.S., and Canada.

 

The Company measures the results of its segments using, among other measures, each segment’s revenue, merchandise costs, interest expenses, net, provision for income tax, net income (loss), depreciation and amortization, capital expenditures, total assets as well as total liabilities, which includes certain corporate overhead allocations. From time to time, the Company revises the measurement of each segment’s revenue and other measures, including any corporate overhead allocations, as determined by the information regularly reviewed by its CODM. When the measurement of a segment significantly changes, previous period amounts and balances are reclassified to be comparable to the current period’s presentation.

 

The following table presents the segment information for the six months ended September 30, 2023 and 2022, respectively:

 

   For the six months ended September 30, 2023 
   Directly-
Operated
Physical
Stores
   Online
Stores and
Services
   Franchise
Stores and
Wholesale
Customers
   Total 
Revenue  $11,618,183   $6,004,400   $56,541,566   $74,164,149 
Merchandise costs  $9,921,992   $4,929,614   $49,854,993   $64,706,599 
Interest expenses, net  $(156,028)  $(80,637)  $(759,332)  $(995,997)
Benefit for income tax  $(55,837)  $(28,857)  $(271,741)  $(356,435)
Net income  $306,160   $158,226   $1,489,969   $1,954,355 
Depreciation and amortization  $82,556   $42,666   $401,772   $526,994 
Capital expenditures  $193,623   $3,136   $1,066   $197,825 

 

   For the six months ended September 30, 2022 
   Directly-
Operated
Physical
Stores
   Online
Stores and
Services
   Franchise
Stores and
Wholesale
Customers
   Total 
Revenue  $5,838,536   $16,300,547   $55,476,466   $77,615,549 
Merchandise costs  $4,657,011   $12,957,190   $45,438,236   $63,052,437 
Interest expenses, net  $(103,240)  $(288,236)  $(980,968)  $(1,372,444)
Provision for income tax  $15,952   $44,534   $151,566   $212,052 
Net income  $24,643   $68,800   $234,150   $327,593 
Depreciation and amortization  $38,666   $107,948   $367,386   $514,000 
Capital expenditures  $29,442   $3,640   $12,390   $45,472 

 

   September 30, 2023   March 31, 2023 
Total assets:        
Directly-Operated Physical Stores  $15,521,030   $8,815,957 
Online Stores and Services   7,909,941    20,070,215 
Franchise Stores and Wholesale Customers   105,695,341    117,789,108 
Total assets  $129,126,312   $146,675,280 
           
Total liabilities:          
Directly-Operated Physical Stores  $18,121,356   $9,728,199 
Online Stores and Services   7,282,353    11,812,654 
Franchise Stores and Wholesale Customers   75,756,155    95,852,684 
Total liabilities  $101,159,864   $117,393,537 

 

Disaggregated Revenue

 

The Company disaggregates its revenue by geographic areas, product categories, and distribution channels, which the Company believes best depicts how the nature, amount, timing, and uncertainty of the revenue and cash flows are affected by economic factors. See Note 2 for the Company’s disaggregation of revenue for the six months ended September 30, 2023 and 2022.

v3.23.4
Subsequent Events
6 Months Ended
Sep. 30, 2023
Subsequent Events [Abstract]  
SUBSEQUENT EVENTS

NOTE 18 – SUBSEQUENT EVENTS

 

On December 14, 2023, the Company entered into a Real Estate Sales Agreement with a third party (theBuyer”). Pursuant to the agreement, the Company will sell its head office in Japan including the building and land with a net book value of approximately ¥307.7 million (approximately $2.1 million) to the Buyer for a total consideration of ¥430.0 million (approximately $2.9 million). As of the date of the report, the Company has received the purchase deposit of ¥9.0 million (approximately $60,000), the final payment and the transfer of the legal title of the properties is expected to be completed by January 30, 2024.

 

These unaudited condensed consolidated financial statements were approved by management and available for issuance on December 22, 2023, and the Company has evaluated subsequent events through this date. The Company did not identify any subsequent events except those disclosed above that would have required adjustment or disclosure in the financial statements.

v3.23.4
Accounting Policies, by Policy (Policies)
6 Months Ended
Sep. 30, 2023
Summary of Significant Accounting Policies [Abstract]  
Basis of presentation and principles of consolidation

Basis of presentation and principles of consolidation

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and pursuant to the rules and regulations of the Securities Exchange Commission (the “SEC”). The accompanying unaudited condensed consolidated financial statements include the financial statements of the Company and its subsidiaries. All intercompany balances and transactions are eliminated upon consolidation. Accordingly, certain information and footnote disclosures normally included in annual financial statements prepared in accordance with U.S. GAAP have been omitted pursuant to the afore-mentioned SEC rules and regulations. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. These unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto for the fiscal years ended March 31, 2023 and 2022. Operating results for the six-month period ended September 30, 2023 are not necessarily indicative of the results that may be expected for the year ending March 31, 2024.

Use of estimates

Use of estimates

In preparing the unaudited condensed consolidated financial statements in conformity with U.S. GAAP, management makes estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. These estimates are based on information as of the date of the unaudited condensed consolidated financial statements. Significant estimates required to be made by management include, but are not limited to, assessment of expected credit losses for accounts receivable, compensation receivable for consumption tax, current and non-current prepaid expenses and other assets, valuation of inventories, useful lives of property and equipment, the recoverability of long-lived assets, provision necessary for contingent liabilities, inputs used in the calculation of the asset retirement obligation, and implicit interest rate of operating leases and financing leases. Actual results could differ from those estimates.

Cash

Cash

Cash includes currency on hand and deposits held by banks that can be added or withdrawn without limitation. The Company maintains its bank accounts in Japan, Hong Kong, China and Malaysia. The Company considers all highly-liquid investment instruments with an original maturity of three months or less from the date of purchase to be cash equivalents. As of September 30, 2023 and March 31, 2023, the Company did not have any cash equivalents.

 

Receivables and credit losses

Receivables and credit losses

On April 1, 2023, the Company adopted Accounting Standards Update (“ASU”) 2016-13 “Financial Instruments – Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments,” which replaces the incurred loss impairment methodology with an expected loss methodology that is referred to as the current expected credit loss methodology. The expected credit loss impairment model requires the entity to recognize its estimate of expected credit losses for affected financial assets using an allowance for credit losses and requires consideration of a broader range of reasonable and supportable information to inform credit loss estimates. The adoption of ASU 2016-13 did not have a material impact on the Company’s financial statements.

The Company’s account receivables, compensation receivable for consumption tax and other receivable included in current and non-current prepaid expenses and other assets are within the scope of ASC Topic 326. The Company makes estimates of expected credit and collectability trends for the allowance for credit losses based upon assessment of various factors, including historical experience, the age of the receivables, credit-worthiness of the customers and other debtors, current economic conditions, reasonable and supportable forecasts of future economic conditions, and other factors that may affect its ability to collect from the customers and other debtors. The Company also provides specific provisions for allowance when facts and circumstances indicate that the receivable is unlikely to be collected.

Expected credit losses are included in selling, general, and administrative expenses in the unaudited condensed consolidated statements of operations and comprehensive loss. After all attempts to collect a receivable have failed, the receivable is written off against the allowance. Account receivables, compensation receivable for consumption tax and other receivable is recognized and carried at original amount less an allowance for credit losses, as necessary. As of September 30, 2023 and March 31, 2023, allowance for credit losses for accounts receivable amounted to $3,038,819 and $3,219,772, respectively, allowance for credit losses for other receivables amounted to $743,508 and $904,598, respectively, and allowance for credit losses for compensation receivable for consumption tax amounted to $152,169 and $436,145, respectively.

Leases

Leases

The Company adopted Financial Accounting Standards Board (the “FASB”) ASC No. 842, Leases (“Topic 842”) on April 1, 2018 using the modified retrospective approach.

The Company determines whether a contract is or contains a lease at inception of the contract and whether that lease meets the classification criteria of a finance or operating lease. The classification evaluation begins at the commencement date and the lease term used in the evaluation includes the non-cancellable period for which the Company has the right to use the underlying asset, together with renewal option periods when the exercise of the renewal option is reasonably certain and failure to exercise such option which result in an economic penalty.

 

The Company leases retail store facilities and distribution centers, which are classified as operating leases and leases certain software and equipment and furniture as finance lease in accordance with Topic 842. Under Topic 842, lessees are required to recognize the following for all leases on the commencement date: (i) lease liability, which is a lessee’s obligation to make lease payments arising from a lease, measured on a discounted basis; and (ii) right-of-use asset, which is an asset that represents the lessee’s right to use, or control the use of, a specified asset for the lease term. Operating leases are included in operating lease right-of-use assets, operating lease liabilities, current, and operating lease liabilities, non-current, and finance leases are included in property and equipment, finance lease liabilities, current, and finance lease liabilities, non-current in the unaudited condensed consolidated balance sheet.

At the commencement date, the Company recognizes the lease liability at the present value of the lease payments not yet paid, discounted using the interest rate implicit in the lease or, if that rate cannot be readily determined, the Company’s incremental borrowing rate for the same term as the underlying lease. The Company’s lease agreements do not contain any material residual value guarantees or material restrictive covenants. The operating lease right-of-use asset is recognized initially at cost, which primarily comprises the initial amount of the lease liability, plus any initial direct costs incurred, consisting mainly of brokerage commissions, less any lease incentives received. All operating lease right-of-use assets are reviewed for impairment annually. There was no impairment for operating lease right-of-use lease assets as of September 30, 2023 and March 31, 2023.

The Company has elected the short-term lease exception, and therefore operating lease right-of-use assets and liabilities do not include leases with a lease term of twelve months or less.

In response to the large volume of anticipated lease concessions to be granted related to the effects of the COVID-19 pandemic, and the resultant expected cost and complexity of applying the lease modification requirements in Topic 842, the FASB issued Staff Q&A—Topic 842 and Topic 840: Accounting for Lease Concessions Related to the Effects of the COVID-19 Pandemic in April 2020 as interpretive guidance to provide clarity in response to the crisis. The FASB staff indicated that it would be acceptable for entities to make an election to account for lease concessions related to the effects of the COVID-19 pandemic consistent with how they would be accounted for as though enforceable rights and obligations for those concessions existed in the original contract. Consequently, for such lease concessions, an entity will not need to reassess each existing contract to determine whether enforceable rights and obligations for concessions exist and an entity can elect to apply or not to apply the lease modification guidance in Topic 842 to those contracts. The election is available for concessions related to the effects of the COVID-19 pandemic that result in the total payments required by the modified contract being substantially the same as or less than total payments required by the original contract.

Based on the nature of the agreements reached with many of its landlords, the Company has accounted for rent concessions as if they were part of the enforceable rights and obligations of the existing lease contracts and did not account for the concessions as lease modifications. The Company has received a total of lease concessions amounting to $253,206, and among which, $nil and $49,368 was received during the six months ended September 30, 2023 and 2022, respectively. The Company remeasured the lease payments using the same discount rate, and has continued to recognize lease expenses on a straight-line basis for its leases over the related lease terms.

 

Equity investment

Equity investment

An investment in which the Company has the ability to exercise significant influence, but does not have a controlling interest, is accounted for using the equity method. Significant influence is generally considered to exist when the Company has an ownership interest in the voting stock between 20% and 50%, and other factors, such as representation on the board of directors, voting rights, and the impact of commercial arrangements, are considered in determining whether the equity method of accounting is appropriate. An impairment charge is recorded if the carrying amount of the investment exceeds its fair value and this condition is determined to be other-than-temporary. The Company did not record impairment losses on its equity method investment during the six months ended September 30, 2023 and 2022.

Common control transactions

Common control transactions

In business combinations under common control, the assets and liabilities acquired are measured at the historical amounts of the acquirees in the unaudited condensed consolidated financial statements of acquirer on the acquisition date. The difference between the carrying amounts of the net assets acquired and the consideration paid is adjusted to the equity account of the acquirer. The operating results for all periods presented are retrospectively restated as if the current structure and operations resulting from the acquisition had been in existence since the beginning of the earliest year presented, with financial data of previously separate entities consolidated. The subsequent adjustment of contingent consideration after the acquisition date is also accounted for as an equity transaction.

Merchandise inventories

Merchandise inventories

Merchandise inventories are stated at the lower of cost or net realizable value, on a weighted average basis. Costs include mainly the cost of merchandise inventories. Net realizable value is the estimated selling price in the normal course of business less any costs to sell products. Write-down is recorded when future estimated net realizable value is less than cost, which is recorded in merchandise costs in the unaudited condensed consolidated statements of operations and comprehensive loss. The Company periodically evaluates merchandise inventories for their net realizable value adjustments, and reduces the carrying value of those merchandise inventories that are obsolete or in excess of the forecasted usage to their estimated net realizable value based on various factors including aging and expiration dates, as applicable, taking into consideration historical and expected future product sales. As of September 30, 2023 and March 31, 2023, merchandise inventories write-down was $125,853 and $152,759, respectively.

Property and equipment

Property and equipment

Property and equipment are stated at cost less accumulated depreciation and amortization. Except for assets that are not subject to depreciation, such as land and construction in progress, depreciation and amortization of property and equipment are mainly provided using the straight-line method or declining balance method, which allocates an asset’s cost over the periods during which the Company benefits from the use of the asset. The expected economic useful lives of the Company’s assets are as follows:

    Useful life
Property and buildings   35-50 years
Land   Infinite
Leasehold improvements   Lesser of useful life and lease term
Equipment and furniture   2-18 years
Automobiles   4-6 years
Software   5 years

 

Land has infinite useful life and is not subjected to amortization. Management reviews for impairment accordance with the accounting policy stated under impairment of long-lived assets.

Expenditures for maintenance and repair, which do not materially extend the useful lives of the assets, are charged to expenses as incurred. Expenditures for major renewals and betterments which substantially extend the useful life of assets are capitalized. The cost and related accumulated depreciation of assets retired or sold are removed from the respective accounts, and any gain or loss is recognized in the unaudited condensed consolidated statements of operations and comprehensive loss in other income or expenses.

Asset retirement obligations

Asset retirement obligations

The Company records the fair value of an asset retirement obligation as a liability in the period in which it incurs a legal obligation associated with the retirement of tangible long-lived assets that result from the acquisition, construction, development, and/or normal use of the long-lived assets. The Company’s asset retirement obligations are primarily related to leasehold improvement of its retail stores leases, that, at the end of the leases, are required to be returned to the landlords in their original condition. As of September 30, 2023 and March 31, 2023, the balance of asset retirement obligations included in other non-current liabilities was $824,105 and $1,004,838, respectively, and will be subsequently adjusted for changes in fair value. The associated estimated asset retirement costs are capitalized as part of the carrying amount of the leasehold improvements and are depreciated over the shorter of the estimated useful life of the asset or the term of the lease subsequent to the initial measurement. Due to the time over which these obligations could be settled and the judgment used to determine the liability, the ultimate obligation may differ from the estimate. Upon settlement, any difference between actual cost and the estimate is recognized as a gain or loss in that period.

Impairment of long-lived assets

Impairment of long-lived assets

The Company evaluates its long-lived assets, including property and equipment, operating lease right-of-use assets and long-term prepaid expenses and non-current assets for impairment whenever events or changes in circumstances, such as a significant adverse change to market conditions that will impact the future use of the assets, indicate that the carrying amount of an asset may not be fully recoverable. When these events occur, the Company evaluates the recoverability of long-lived assets by comparing the carrying amount of the assets to the future undiscounted cash flows expected to result from the use of the assets and their eventual disposition. If the sum of the expected undiscounted cash flows is less than the carrying amount of the assets, the Company recognizes an impairment loss based on the excess of the carrying amount of the assets over their fair value. Fair value is generally determined by discounting the cash flows expected to be generated by the assets, when the market prices are not readily available. The adjusted carrying amount of the assets become new cost basis and are depreciated over the assets’ remaining useful lives. Long-lived assets are grouped with other assets and liabilities at the lowest level for which identifiable cash flows are largely independent of the cash flows of other assets and liabilities. Given no events or changes in circumstances indicating the carrying amount of long-lived assets may not be recovered through the related future net cash flows, the Company did not recognize any impairment loss on long-lived assets for the six months ended September 30, 2023 and 2022.

 

Revenue recognition

Revenue recognition

The Company adopted Accounting Standards Codification 606, Revenue from Contracts with Customers (“ASC 606”), on April 1, 2018 using the modified retrospective approach.

ASC 606 requires the use of a new five-step model to recognize revenue from customer contracts. The five-step model requires that the Company (i) identify the contract with the customer, (ii) identify the performance obligations in the contract, (iii) determine the transaction price, including variable consideration to the extent that it is probable that a significant future reversal will not occur, (iv) allocate the transaction price to the respective performance obligations in the contract, and (v) recognize revenue when (or as) the Company satisfies the performance obligation. The application of the five-step model to the revenue streams compared to the prior guidance (ASC Topic 605, Revenue Recognition) did not result in significant changes in the way the Company records its revenue. The Company has assessed the impact of the guidance by reviewing its existing customer contracts to identify differences that will result from applying the new requirements, including the evaluation of its performance obligations, transaction price, customer payments, transfer of control, and principal versus agent considerations. Based on the assessment, the Company concluded that there was no change to the timing and pattern of revenue recognition for its current revenue streams in scope of Topic 606 and therefore there was no material changes to the Company’s unaudited condensed consolidated financial statements upon adoption of ASC 606.

Under ASC 606, revenue is recognized when control of promised goods is transferred or service is rendered to the Company’s customers in an amount of consideration to which an entity expects to be entitled to in exchange for those goods or services. Control is the ability to direct the use of, and obtain substantially all of the remaining benefits from the specified goods and services.

The Company currently generates its revenue through retail and wholesale of Japanese beauty and health products, luxury and electronic products, as well as sundry and other products and services, through a multi-channel distribution network. Currently, the Company sells its products and rendered its services through: (i) directly-operated physical stores, (ii) online stores and services, and (iii) franchise stores and wholesale customers. For Japanese and Hong Kong domestic sales, revenue is recognized at the point of sales or delivery of the related products and control is transferred. For international sales, the Company sells goods under Cost Insurance and Freight (“CIF”) shipping point term, and revenue is recognized when product is loaded on the ships and control is deemed as transferred. The Company generally offers a seven-day product return policy, as long as the products are undamaged, in their original condition, and can be resold. Products sold in the Company’s physical stores may be returned in store with receipt subject to certain restrictions. Historically, the customer returns were immaterial. Therefore, the Company did not provide any sales return allowances for the six months ended September 30, 2023 and 2022. The Company’s service revenue primarily consists advertising services of KOLs for its customers. The Company produces short videos with the online celebrities to promote the brands of its customers on social media platforms, such as Tik Tok and Kuaishou. Revenue from these services is recognized at a point in time when the service is rendered by the Company. The Company enters into franchise agreements with franchisees in Japan under which the franchisee is granted a revocable license and non-exclusive right to use the Company’s trademarks and stores. The Company requires an entire non-refundable initial franchise fee of ¥30.0 million (approximately $20,000) to be paid upon execution of a franchise agreement, which typically has an initial term of three years and automatically renew for successive one-year terms, unless either party sends a written non-renewal notice no later than two months prior to the expiration of the then current term. Initial franchise fees are recognized on a straight-line basis over the term of the franchise agreement. In addition, the Company is also entitled to continuing franchise fees (royalties), equal to 5% of the monthly gross sales of the franchise store, and royalties are recognized as revenue based on the monthly royalty earned. Franchise fees from the franchisees were included in revenue from franchise stores and wholesale customers, and were immaterial for the six months ended September 30, 2023 and 2022.

 

The Company is the principal for its transactions and recognizes revenue on a gross basis. The Company is the principal when it has control of the merchandise before it is transferred to customers, which generally is established when the Company is primarily responsible for merchandising decisions, maintains the relationship with customer, including assurance of member service and satisfaction, and has pricing discretion.

In directly-operated physical stores in Japan and Hong Kong, customers can enroll in the Company’s rewards program, which is primarily a spending-based rewards program, and get a rewards card. Members of the rewards program usually earn one membership point for each ¥100 and HK$1 spent in the Company’s directly-operated physical stores in Japan and Hong Kong, respectively, and subsequently one membership point can be used as ¥1 at the Company’s directly-operated physical stores in Japan, and 250 membership points can be used as HK$1 at the Company’s directly-operated physical stores in Hong Kong when making payments; the membership points are valid for one year and ten years starting from the last use of the rewards card in directly-operated physical stores in Japan and Hong Kong, respectively. The Company initially accounts for these membership points as a reduction in sales based on the estimated monetary value of the membership points with the corresponding liability classified as deferred revenue in the unaudited condensed consolidated balance sheets. When a customer redeems earned membership points at its stores, the Company recognizes revenue and reduce the deferred revenue. Unused membership points are recognized as breakage, which is recorded as revenue in the unaudited condensed consolidated statements of operations and comprehensive loss. Membership point breakage was immaterial for the six months ended September 30, 2023 and 2022.

Contract balances and remaining performance obligations

Contract balances typically arise when a difference in timing between the transfer of control to the customer and receipt of consideration occurs. The Company did not have contract assets as of September 30, 2023 and March 31, 2023. The Company’s contract liabilities, which are reflected in its unaudited condensed consolidated balance sheets as deferred revenue of $85,989 and $146,024 as of September 30, 2023 and March 31, 2023 respectively, consist primarily of revenue for amount received in advance from the Company’s wholesale customers and unredeemed membership points. These amounts represent the Company’s unsatisfied performance obligations as of the balance sheet dates. The amount of revenue recognized in the six months ended September 30, 2023 and 2022 that was included in the opening deferred revenue was $56,811 and $59,000, respectively. As of September 30, 2023, the amount received in advance from wholesale customers and unredeemed membership points was $85,989. The Company expects to recognize revenue when products are delivered to the wholesale customers or when customers redeem their membership points, which is expected to occur within one year.

 

Disaggregation of revenue

The Company disaggregates its revenue by geographic areas, product categories, and distribution channels, which the Company believes best depicts how the nature, amount, timing, and uncertainty of the revenue and cash flows are affected by economic factors. The Company’s disaggregation of revenue for the six months ended September 30, 2023 and 2022 is as following:

Revenue by geographic areas

The summary of the Company’s total revenue by geographic areas for the six months ended September 30, 2023 and 2022 was as follows:

   For the Six Months Ended
September 30,
 
   2023   2022 
Japan domestic market  $25,127,967   $21,050,460 
China market   43,965,472    50,723,547 
Other overseas markets   5,070,710    5,841,542 
Total revenue  $74,164,149   $77,615,549 

Revenue by product categories

The summary of the Company’s total revenue by product categories for the six months ended September 30, 2023 and 2022 was as follows:

   For the Six Months Ended
September 30,
 
   2023   2022 
Beauty products  $16,780,967   $58,276,846 
Health products   2,563,142    7,468,482 
Sundry products   3,441,388    4,722,084 
Luxury products   31,551,744    
-
 
Electronic products   16,541,351    
-
 
Other products and services   3,285,557    7,148,137 
Total revenue  $74,164,149   $77,615,549 

 

Revenue by distribution channels

The summary of the Company’s total revenue by distribution channels for the six months ended September 30, 2023 and 2022 was as follows:

   For the Six Months Ended
September 30,
 
   2023   2022 
Directly-operated physical stores  $11,618,183   $5,838,536 
Online stores and services   6,004,400    16,300,547 
Franchise stores and wholesale customers   56,541,566    55,476,466 
Total revenue  $74,164,149   $77,615,549 
Fair value of financial instruments

Fair value of financial instruments

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. A three-level fair value hierarchy prioritizes the inputs used to measure fair value. The hierarchy requires entities to maximize the use of observable inputs and minimize the use of unobservable inputs. The three levels of inputs used to measure fair value are as follows:

  Level 1 — inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.
  Level 2 — inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, quoted market prices for identical or similar assets in markets that are not active, inputs other than quoted prices that are observable, and inputs derived from or corroborated by observable market data.
  Level 3 — inputs to the valuation methodology are unobservable.

Unless otherwise disclosed, the fair value of the Company’s financial instruments, including cash, accounts receivable, due from related parties, current portion of compensation receivable for consumption tax, prepaid expenses and other current assets, short-term borrowings, current portion of long-term borrowings, accounts payable, due to related parties, deferred revenue, taxes payable, and other payables and other current liabilities, approximate the fair value of the respective assets and liabilities as of September 30, 2023 and March 31, 2023 based upon the short-term nature of the assets and liabilities.

Foreign currency translation

Foreign currency translation

The Company maintains its books and record in its local currency, Japanese yen (“YEN” or “¥”), which is a functional currency as being the primary currency of the economic environment in which its operation is conducted. The Company’s subsidiaries in Hong Kong, the PRC, and Malaysia use their respective currencies Hong Kong Dollar (“HK$”), Chinese Yuan (“RMB”), and Malaysia Ringgit (“MYR”). Transactions denominated in currencies other than the functional currency are translated into the functional currency at the exchange rates prevailing at the dates of the transaction. Monetary assets and liabilities denominated in currencies other than the functional currency are translated into the functional currency using the applicable exchange rates at the balance sheet dates. The resulting exchange differences are recorded in the statements of operations and comprehensive loss.

 

The reporting currency of the Company is the United States Dollars (“US$”) and the accompanying unaudited condensed consolidated financial statements have been expressed in US$. In accordance with ASC Topic 830-30, “Translation of Financial Statement,” assets and liabilities of the Company are translated into US$, using the exchange rate on the balance sheet date. Revenue and expenses are translated at the average rates prevailing during the period. Shareholders’ equity is translated at the historical exchange rate at the time of transaction. Because cash flows are translated based on the average translation rate, amounts related to assets and liabilities reported on the statement of cash flows will not necessarily agree with changes in the corresponding balances on the balance sheet. Gains and losses resulting from the translations of foreign currency transactions and balances are reflected in the results of operations.

The following table outlines the currency exchange rates that were used in creating the unaudited condensed consolidated financial statements in this report:

    For the Six Months Ended
September 30, 2023
  For the Six Months Ended
September 30, 2022
  March 31, 2023
    Period-end 
spot rate
  Average
rate
  Period-end
spot rate
  Average
rate
  Year-end 
spot rate
  Average
rate
US$ against YEN   ¥1=US$0.006692   ¥1=US$0.007095   ¥1=US$0.006915   ¥1=US$0.007480   ¥1=US$0.007519   ¥1=US$0.007402
US$ against HK$   HK$1=US$0.127701   HK$1=US$0.127686   HK$1=US$0.127391   HK$1=US$0.127435   HK$1=US$0.127391   HK$1=US$0.127573
US$ against RMB   RMB1=US$0.137061   RMB1=US$0.140278   RMB1=US$0.140591   RMB1=US$0.148755   RMB1=US$0.145602   RMB1=US$0.146072
US$ against MYR   MYR1=US$0.213047   MYR1=US$0.218627   -   -   MYR1=US$0.226590   MYR1=US$0.224985
Income taxes

Income taxes

The Company accounts for current income taxes in accordance with the laws of the relevant tax authorities. Deferred income taxes are recognized when temporary differences exist between the tax bases of assets and liabilities and their reported amounts in the unaudited condensed consolidated financial statements. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period including the enactment date. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized.

An uncertain tax position is recognized as a benefit only if it is “more likely than not” that the tax position would be sustained in a tax examination. The amount recognized is the largest amount of tax benefit that is greater than 50% likely of being realized on examination. For tax positions not meeting the “more likely than not” test, no tax benefit is recorded. Penalties and interest incurred related to underpayment of income tax are classified as income tax expenses in the period incurred. No significant penalties or interest relating to income taxes were incurred during the six months ended September 30, 2023 and 2022, and there was no uncertain tax provision as of September 30, 2023 and March 31, 2023.

 

The Company’s operating entities in Japan are subject to the income tax laws of Japan. As of September 30, 2023, the tax years ended March 31, 2021 through March 31, 2023 for the Company’s operating entities in Japan remain open for statutory examination by the Japanese tax authorities. The Company’s subsidiary in Hong Kong is subject to the profit taxes in Hong Kong. As of September 30, 2023, the tax years ended since the year of incorporation through March 31, 2023 for the Company’s subsidiary in Hong Kong remain open for statutory examination by the Hong Kong taxing jurisdictions. The Company’s subsidiary in China is subject to the income tax laws of the PRC. As of September 30, 2023, the tax years ended since the year of incorporation through December 31, 2022 for the Company’s PRC subsidiary remain open for statutory examination by PRC tax authorities. The Company’s subsidiary in Malaysia is subject to the income tax laws of Malaysia. As of September 30, 2023, all of the tax returns of the Company’s Malaysian subsidiary remain open for statutory examination by relevant tax authorities.

Earnings per share

Earnings per share

The Company computes earnings per share (“EPS”) in accordance with ASC 260, “Earnings per Share” (“ASC 260”). ASC 260 requires companies with complex capital structures to present basic and diluted EPS. Basic EPS is measured as net income divided by the weighted average ordinary shares outstanding for the period. Diluted EPS presents the dilutive effect on a per share basis of potential ordinary shares (e.g., convertible securities, options, and warrants) as if they had been converted at the beginning of the periods presented, or issuance date, if later. Potential ordinary shares that have an anti-dilutive effect (i.e., those that increase income per share or decrease loss per share) are excluded from the calculation of diluted EPS. There were no dilutive shares for the six months ended September 30, 2023 and 2022.

Shipping and handling cost

Shipping and handling cost

All shipping and handling costs are expensed as incurred and included in selling, general, and administrative expenses in the unaudited condensed consolidated statements of operations and comprehensive loss. Total shipping and handling expenses were $665,727 and $3,514,186 for the six months ended September 30, 2023 and 2022, respectively.

Advertising expenses

Advertising expenses

Advertising costs are expensed as incurred and included in selling, general, and administrative expenses in the unaudited condensed consolidated statements of operations and comprehensive loss. Advertising expenses amounted to $254,524 and $758,061 for the six months ended September 30, 2023 and 2022, respectively.

Comprehensive loss

Comprehensive loss

Comprehensive loss consists of two components, net income and other comprehensive loss. The foreign currency translation gain or loss resulting from the translation of the financial statements expressed in YEN, HK$, RMB and MYR to US$ is reported in other comprehensive loss in the unaudited condensed consolidated statements of operations and comprehensive loss.

 

Related parties and transactions

Related parties and transactions

The Company identifies related parties, and accounts for, discloses related party transactions in accordance with ASC 850, “Related Party Disclosures,” and other relevant ASC standards.

Parties, which can be a corporation or individual, are considered to be related if the Company has the ability, directly or indirectly, to control the other party or exercise significant influence over the other party in making financial and operational decisions. Companies are also considered to be related if they are subject to common control or common significant influence. Transactions between related parties commonly occurring in the normal course of business are considered to be related party transactions.

Segment reporting

Segment reporting

The Company uses the management approach in determining its operating segments. The management approach considers the internal reporting used by the Company’s chief operating decision maker (“CODM”). The Company’s CODM has been identified as the CEO who reviews the financial information of separate operating segments when making decisions about allocating resources and assessing performance of the Company. Management has determined that the Company has three operating segments, which are (i) directly-operated physical stores, (ii) online stores and services, and (iii) franchise stores and wholesale customers.

Risks and uncertainties

Risks and uncertainties

Political and economic risk

The directly-operated physical stores of the Company are all located in Japan and Hong Kong, and the online stores and franchise stores and wholesale partners of the Company are mainly located in Japan and mainland China. Accordingly, the Company’s business, financial condition, and results of operations may be influenced by political, economic, and legal environments in Japan, Hong Kong and mainland China, as well as by the general state of their economy. The Company’s results may be adversely affected by changes in the political, regulatory, and social conditions in Japan, Hong Kong and mainland China. Although the Company has not experienced losses from these situations and believes that it is in compliance with existing laws and regulations, including its organization and structure disclosed in Note 1, such experience may not be indicative of future results.

Credit risk

As of September 30, 2023 and March 31, 2023, $1,817,832 and $1,001,582 of the Company’s cash was on deposit at financial institutions in Japan, respectively, which were insured by the Deposit Insurance Corporation of Japan subject to certain limitations. The Company has not experienced any losses in such accounts.

As of September 30, 2023 and March 31, 2023, $503,455 and $ nil of the Company’s cash was on deposit at financial institutions in the U.S. which were insured by the Federal Deposit Insurance Corporation subject to certain limitations.

As of September 30, 2023 and March 31, 2023, $370,930 and $590,116 of the Company’s cash was on deposit at financial institutions in Hong Kong, respectively, which were insured by the Hong Kong Deposit Protection Board for compensation up to a limit of HK$500,000 (approximately US$64,000) if the bank with which an individual/a company hold its eligible deposit fails.

 

As of September 30, 2023 and March 31, 2023, $17,605 and $69,537 of the Company’s cash was on deposit at financial institutions in mainland China, respectively, where there currently is no rule or regulation requiring such financial institutions to maintain insurance to cover bank deposits in the event of bank failure. The Company has not experienced any losses in such accounts.

As of September 30, 2023 and March 31, 2023, $19,070 and $27,137 of the Company’s cash was on deposit at financial institutions in Malaysia, respectively, which were subject to certain protection under the requirement of the deposit insurance system up to a limit of MYR250,000 (approximately US$53,000) if the bank with which an individual/a company hold its eligible deposit fails.

Accounts receivable are typically unsecured and derived from revenue earned from customers, compensation receivables are typically unsecured and derived from damages the Company claimed from certain suppliers as well as customers, thereby exposed to credit risks. The risk is mitigated by the Company’s assessment of its customers and suppliers’ creditworthiness and its ongoing monitoring of outstanding balances.

Concentrations

For the six months ended September 30, 2023 and 2022, majority of the Company’s assets were located in Japan and Hong Kong, and all of the Company’s revenue was generated by the Company and its subsidiaries, which are located in Japan, Hong Kong and China.

For the six months ended September 30, 2023, one customer accounted for 20.3% of the Company’s total revenue. For the six months ended September 30, 2022, three customers accounted for 12.7%, 12.3% and 11.3% of the Company’s total revenue.

As of September 30, 2023, two wholesale customers accounted for 20.8% and 18.3% of the total account receivable balance, respectively. As of March 31, 2023, four wholesale customers accounted for 15.7%, 15.2%, 14.8% and 13.0% of the total account receivable balance, respectively.

For the six months ended September 30, 2023, four suppliers accounted for approximately 23.8%, 21.2%, 16.1% and 12.8% of the Company’s total purchases, respectively. For the six months ended September 30, 2022, four suppliers accounted for approximately 21.1%, 13.1%, 12.7% and 12.0% of the Company’s total purchases, respectively.

 

Recent accounting pronouncements

Recent accounting pronouncements

In November 2023, the FASB issued ASU No. 2023-07, “Segment Reporting (Topic 280) Improvements to Reportable Segment Disclosures.” This ASU expands required public entities’ segment disclosures, including disclosure of significant segment expenses that are regularly provided to the chief operating decision maker and included within each reported measure of segment profit or loss, an amount and description of its composition for other segment items and interim disclosures of a reportable segment’s profit or loss and assets. This ASU is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. Early adoption is permitted. The Company plans to adopt this guidance effective April 1, 2025 and the adoption of this ASU is not expected to have a material impact on its financial statements.

Except for the above-mentioned pronouncement, there are no new recently issued accounting standards that will have material impact on the Company’s unaudited condensed consolidated financial position, statements of operations, and cash flows.

v3.23.4
Summary of Significant Accounting Policies (Tables)
6 Months Ended
Sep. 30, 2023
Summary of Significant Accounting Policies [Abstract]  
Schedule of Expected Economic Useful Lives The expected economic useful lives of the Company’s assets are as follows:
    Useful life
Property and buildings   35-50 years
Land   Infinite
Leasehold improvements   Lesser of useful life and lease term
Equipment and furniture   2-18 years
Automobiles   4-6 years
Software   5 years

 

Schedule of Total Revenue by Geographic Areas The summary of the Company’s total revenue by geographic areas for the six months ended September 30, 2023 and 2022 was as follows:
   For the Six Months Ended
September 30,
 
   2023   2022 
Japan domestic market  $25,127,967   $21,050,460 
China market   43,965,472    50,723,547 
Other overseas markets   5,070,710    5,841,542 
Total revenue  $74,164,149   $77,615,549 
Schedule of Total Revenue by Product Categories The summary of the Company’s total revenue by product categories for the six months ended September 30, 2023 and 2022 was as follows:
   For the Six Months Ended
September 30,
 
   2023   2022 
Beauty products  $16,780,967   $58,276,846 
Health products   2,563,142    7,468,482 
Sundry products   3,441,388    4,722,084 
Luxury products   31,551,744    
-
 
Electronic products   16,541,351    
-
 
Other products and services   3,285,557    7,148,137 
Total revenue  $74,164,149   $77,615,549 

 

Schedule of Total Revenue by Distribution Channels The summary of the Company’s total revenue by distribution channels for the six months ended September 30, 2023 and 2022 was as follows:
   For the Six Months Ended
September 30,
 
   2023   2022 
Directly-operated physical stores  $11,618,183   $5,838,536 
Online stores and services   6,004,400    16,300,547 
Franchise stores and wholesale customers   56,541,566    55,476,466 
Total revenue  $74,164,149   $77,615,549 
Schedule of Consolidated Financial Statements The following table outlines the currency exchange rates that were used in creating the unaudited condensed consolidated financial statements in this report:
    For the Six Months Ended
September 30, 2023
  For the Six Months Ended
September 30, 2022
  March 31, 2023
    Period-end 
spot rate
  Average
rate
  Period-end
spot rate
  Average
rate
  Year-end 
spot rate
  Average
rate
US$ against YEN   ¥1=US$0.006692   ¥1=US$0.007095   ¥1=US$0.006915   ¥1=US$0.007480   ¥1=US$0.007519   ¥1=US$0.007402
US$ against HK$   HK$1=US$0.127701   HK$1=US$0.127686   HK$1=US$0.127391   HK$1=US$0.127435   HK$1=US$0.127391   HK$1=US$0.127573
US$ against RMB   RMB1=US$0.137061   RMB1=US$0.140278   RMB1=US$0.140591   RMB1=US$0.148755   RMB1=US$0.145602   RMB1=US$0.146072
US$ against MYR   MYR1=US$0.213047   MYR1=US$0.218627   -   -   MYR1=US$0.226590   MYR1=US$0.224985
v3.23.4
Accounts Receivable, Net (Tables)
6 Months Ended
Sep. 30, 2023
Accounts Receivable, Net [Abstract]  
Schedule of Accounts Receivable Accounts receivable, net consisted of the following:
   September 30,
2023
   March 31,
2023
 
Accounts receivable  $77,220,242   $92,666,927 
Less: allowance for credit losses   (3,038,819)   (3,219,772)
Accounts receivable, net  $74,181,423   $89,447,155 
Schedule of Allowance for Credit Losses Movement of allowance for credit losses was as follows:
   September 30,
2023
   March 31,
2023
 
Beginning balance  $3,219,772   $237,037 
Additions   166,966    2,951,045 
Foreign currency translation adjustments   (347,919)   31,690 
Ending balance  $3,038,819   $3,219,772 
v3.23.4
Merchandise Inventories, Net (Tables)
6 Months Ended
Sep. 30, 2023
Merchandise Inventories, Net [Abstract]  
Schedule of Merchandise Inventories Merchandise inventories, net consisted of the following:
   September 30,
2023
   March 31,
2023
 
Beauty products  $6,453,514   $3,866,209 
Health products   660,245    714,601 
Luxury products   5,020,666    
-
 
Electronic products   723,104    
-
 
Other products   1,971,058    2,606,990 
Merchandise inventories, net  $14,828,587   $7,187,800 
v3.23.4
Compensation Receivable for Consumption Tax, Net (Tables)
6 Months Ended
Sep. 30, 2023
Compensation Receivable for Consumption Tax, Net [Abstract]  
Schedule of Compensation Receivable for Consumption Tax, Net Compensation receivable for consumption tax, net consisted of the following:
   September 30,
2023
   March 31,
2023
 
Compensation receivable for consumption tax  $15,488,579   $23,579,234 
Less: allowance for credit losses   (152,169)   (436,145)
Subtotal   15,336,410    23,143,089 
Less: compensation receivable for consumption tax, current   (9,229,456)   (3,912,719)
Long-term compensation receivable for consumption tax, net  $6,106,954   $19,230,370 
v3.23.4
Prepaid Expenses and Other Assets, Net (Tables)
6 Months Ended
Sep. 30, 2023
Prepaid Expenses and Other Assets, Net [Abstract]  
Schedule of Prepaid Expenses and Other Assets, Net Prepaid expenses and other assets, net consisted of the following:
   September 30,
2023
   March 31,
2023
 
Deposits (1)  $1,523,856   $1,927,362 
Consumption tax receivable   
-
    20,993 
Other receivables (2)   4,367,632    4,590,901 
Advance to suppliers (3)   158,774    262,598 
Prepaid expenses and others (4)   2,274,930    2,643,465 
Allowance for credit losses   (743,508)   (904,598)
Subtotal   7,581,684    8,540,721 
Less: prepaid expenses and other current assets, net   (3,453,592)   (3,542,864)
Long-term prepaid expenses and other non-current assets, net  $4,128,092   $4,997,857 
(1)Deposits primarily include security deposits paid to landlords for the Company’s retail stores and distribution centers as well as security deposits paid to the Company’s suppliers and to third-party platform operators for the operations of online stores.
(2)

Other receivables as of September 30, 2023 and March 31, 2023 included $718,721 and $807,541 due from a construction company, which is a refund of the design and construction service fee the Company prepaid for the construction of its new distribution center. Since the construction company failed to obtain relevant construction permits and delayed the construction, the service agreement was terminated and the Company requested the refund of prepaid contract amount. In November 2020, the Company filed a legal case against the construction company claiming the refund of the contract prepayment, and as the date of this report, the legal case is still in process. Although the Company is confident in winning the legal case based on management’s evaluation of the collectability on a combination of various factors, the Company fully provided allowance for credit loss for the receivable from this construction company as of September 30, 2023 and March 31, 2023, respectively.

 

Other receivables as of September 30, 2023 and March 31, 2023 included approximately $2.4 million and $2.9 million due from a third-party warehouse and logistics service provider (the “Service Provider”). The Company engaged the Service Provider for warehouse and logistics services previously; however, due to the tax examination mentioned in Note 6, the Service Provider failed to provide relevant export documents for consumption tax examination, which caused the additional consumption tax to be paid to the tax authority by the Company. As a result, the Company terminated its warehouse and logistics services in October 2022, and entered into an agreement with the Service Provider, pursuant to which, the unutilized service fees will be repaid by the Service Provider over two years from the date of the agreement. As of September 30, 2023 and March 31, 2023, the Company provided allowance for credit loss of $23,984 and $96,155 for the receivable from the Service Provider according to our accounting policy based on our best estimates.

(3) Advance to suppliers consists of advance payments paid to suppliers for purchases of merchandise products and storage fee.
(4) Prepaid expenses and others as of September 30, 2023 and March 31, 2023, included a prepaid expenses amounting to approximately $1.9 million (approximately ¥279.3 million) and $2.1 million (approximately ¥279.3 million), which is related to the development of a mobile application where customers could purchase products from the Company’s online shops.
v3.23.4
Property and Equipment, Net (Tables)
6 Months Ended
Sep. 30, 2023
Schedule of Property and Equipment, Net [Abstract]  
Schedule of Property and Equipment, Net Property and equipment, net, consisted of the following:
   September 30,
2023
   March 31,
2023
 
Property and buildings  $3,999,035   $4,469,370 
Leasehold improvements   3,709,916    4,262,580 
Land   3,105,804    3,489,621 
Equipment and furniture   2,516,848    2,723,113 
Automobiles   261,620    364,916 
Software   613,661    687,888 
Subtotal   14,206,884    15,997,488 
Less: accumulated depreciation   (2,921,978)   (3,058,890)
Property and equipment, net  $11,284,906   $12,938,598 
v3.23.4
Leases (Tables)
6 Months Ended
Sep. 30, 2023
Leases [Abstract]  
Schedule of Operating Lease Related Assets and Liabilities The table below presents the operating lease related assets and liabilities recorded on the balance sheets.
   September 30,
2023
   March 31,
2023
 
Operating lease right-of-use lease assets  $3,113,422   $2,709,954 
           
Operating lease liabilities – current  $1,348,045   $1,323,900 
Operating lease liabilities – non-current   1,833,622    1,416,508 
Total operating lease liabilities  $3,181,667   $2,740,408 

 

   For the Six Months Ended September 30, 
   2023   2022 
Finance leases cost:        
Amortization of right-of-use assets  $163,624   $111,641 
Interest on lease liabilities   29,141    205,074 
Total finance leases cost  $192,765   $316,715 
Schedule of Lease Terms and Discount Rates for All of Operating Leases The weighted average remaining lease terms and discount rates for all of operating leases were as follows as of September 30, 2023 and March 31, 2023:
   September 30,
2023
   March 31,
2023
 
Remaining lease term and discount rate:        
Weighted average remaining lease term (years)   3.69    4.65 
Weighted average discount rate *   4.74%   5.33%
*The Company used incremental borrowing rate of 6.98% for its lease contracts in Japan. The Company used incremental borrowing rate 2.83% for its lease contracts in Hong Kong.
   September 30,
2023
   March 31,
2023
 
Remaining lease term and discount rate:        
Weighted average remaining lease term (years)   2.87    3.70 
Weighted average discount rate   8.07%   8.07%
Schedule of Cash Flow Information Related To Finance Leases Supplemental cash flow information related to finance leases was as follows:
   For the Six Months Ended September 30, 
   2023   2022 
Cash paid for amounts included in the measurement of lease liabilities:        
Operating cash flows from finance leases  $29,141   $205,074 
Schedule of Supplemental Balance Sheet Information Related to Leases Supplemental balance sheet information related to leases was as follows:
   September 30, 2023   March 31,
2023
 
Finance leases cost:        
Software  $316,627   $355,756 
Equipment and furniture   1,280,511    1,012,001 
Subtotal   1,597,138    1,367,757 
Less: accumulated depreciation   (1,357,636)   (710,153)
Property and equipment, net  $239,502   $657,604 

 

Schedule of Maturities of Lease Liabilities The following is a schedule, by years, of maturities of lease liabilities as of September 30, 2023:
12 months ending September 30,  Operating
Leases
   Finance
Leases
 
2024  $1,480,891   $271,254 
2025   722,332    167,087 
2026   392,444    145,521 
2027   236,966    56,918 
2028   205,134    4,019 
Thereafter   621,288    
-
 
Total lease payments   3,659,055    644,799 
Less: imputed interest   (477,388)   (72,494)
Present value of lease liabilities  $3,181,667   $572,305 
v3.23.4
Acquisitions (Tables)
6 Months Ended
Sep. 30, 2023
Acquisitions [Abstract]  
Schedule of Carrying Amounts of the Assets and Liabilities The carrying amounts of the assets and liabilities of TLS as of the transaction date were as follows:
   July 20,
2022
 
     
Assets  $7,293,021 
Liabilities   8,030,370 
Net liabilities  $(737,349)
      
Consideration in excess of net liabilities acquired  $3,579,522 
      
Total purchase consideration  $2,842,173 

 

   October 26,
2022
 
     
Assets  $32,838 
Liabilities   37,008 
Net liabilities  $(4,170)
Non-controlling interests   1,668 
      
Consideration in excess of net liabilities acquired  $2,502 
      
Total purchase consideration  $
-
 
v3.23.4
Borrowings (Tables)
6 Months Ended
Sep. 30, 2023
Borrowings [Abstract]  
Schedule of short-term borrowings Short-term borrowings consisted of the following:
   Maturity  Interest Rate  September 30,
2023
   March 31,
2023
 
               
Syndicated Loans (1)  December 2023  TIBOR^(3M)+0.70%-
TIBOR (1M)+1.20%
  $54,539,800   $60,636,412 
Total short-term borrowings        $54,539,800   $60,636,412 
^TIBOR is an acronym for the Tokyo Interbank Offered Rate, which is the daily reference rate derived from the interest rate that banks charge to lend funds to other banks in the Japanese interbank market.
(1)On September 27, 2022, the Company entered into a one-year syndicated loan agreement, which was effective from September 30, 2022, with a consortium of banks, with an aggregate credit line of ¥8.15 billion (approximately $61.3 million), and the interest rate was adjusted to TIBOR (3M)+0.70%. As of March 31, 2023, the Company borrowed an aggregated of ¥8.15 billion (approximately $61.3 million) under the agreement, and the net outstanding balance of this loan was approximately ¥8.1 billion (approximately $60.6 million), net off the unamortized loan service cost of ¥85.6 million ($643,438). On September 22, 2023, the Company extended the loan for additional three months with a maturity date on December 29, 2023, and the interest rate was adjusted to TIBOR (1M)+1.20%. As of September 30, 2023, the total outstanding balance of this loan was approximately ¥8.15 billion (approximately $54.5 million). The syndicated loan is guaranteed by Mr. Kanayama.

 

Schedule of Long-Term Borrowings Long-term borrowings consisted of the following:
   Maturity  Interest Rate  September 30,
2023
   March 31,
2023
 
               
Toei Shinkin Bank (1)  December 2053  1.10%  $1,739,652   $1,981,520 
Japan Finance Corporation (2)  December 2023 - April 2025  0.71% - 4.25%   1,338,400    1,665,007 
BOT Lease Co., Ltd. (3)  March 2028  TIBOR (3M) + 6.0%   1,338,400    1,503,800 
MUFG Bank (4)  August 2026  TIBOR (3M) + 0.8%   4,356,492    5,210,667 
Tokyo Higashi Shinkin Bank  July 2026  2.0%   
-
    100,153 
The Hongkong and Shanghai Banking Corporation Limited (5)  July 2024 – February 2033  2.750% - 3.375%   491,528    619,032 
DFL-Shutoken Leasing (Hong Kong) Company Limited  March 2024 – October 2025  2.990%   335,124    518,731 
Resona Merchant Bank Asia Limited (6)  No maturity date  1.2%   1,335,191    1,510,934 
Total long-term borrowings        $10,934,787   $13,109,844 
                 
Current portion of long-term borrowings        $3,618,832   $2,783,445 
                 
Non-current portion of long-term borrowings        $7,315,955   $10,326,399 
(1)Guaranteed by Mr. Kanayama.
(2) The Company extended one of the loans for another five months with maturity date on December 31, 2023.  
(3) The loan bears an interest rate of TIBOR (3M)+6.0% (in the case EBITDA exceeds ¥0) or TIBOR (3M)+0.7% (in the case EBITDA is ¥0 or less).
(4) In connection with the Company’s bank borrowings from MUFG Bank, the Company pledged a piece of land of 16,165 square feet with a carrying value of ¥340.1 million (approximately $2.3 million) as of September 30, 2023 as collateral to safeguard the loan.
(5) Guaranteed by Mr. Kanayama. One of the loans was fully repaid upon maturity in April 2023.
(6) On September 27, 2022, TLS entered into a revolving credit facility agreement with Resona Merchant Bank Asia Limited for an aggregated credit line of ¥200 million, with no specific maturity date. As of September 30, 2023 and March 31, 2023, the Company borrowed an aggregated of ¥200 million under the agreement.

 

Schedule of Future Maturities of Long-Term Borrowings The future maturities of long-term borrowings as of September 30, 2023 were as follows:
12 months ending September 30,    
2024  $3,618,832 
2025   768,605 
2026   686,451 
2027   2,767,954 
2028   1,437,632 
Thereafter   1,655,313 
Total long-term borrowings  $10,934,787 
v3.23.4
Related Party Transactions (Tables)
6 Months Ended
Sep. 30, 2023
Related Party Transactions [Abstract]  
Schedule of Relationships with Related Parties who had Transactions The Company’s relationships with related parties who had transactions with the Company are summarized as follows:
Name of Related Party   Relationship to the Company
Mr. Mei Kanayama   Representative director, director, and controlling shareholder
Seihinkokusai Co., Ltd. (“Seihinkokusai”)   An entity of which Mr. Kanayama’s wife is a director and the representative director
Shintai Co., Ltd.   The entity’s representative director is Mr. Kanayama’s wife before April 30, 2023.
Palpito   An equity investment entity of the Company, which was sold to Seihinkokusai on June 30, 2023.
Tokushin G.K.   A shareholder of the Company.
Schedule of Accounts Receivable, Net - Related Parties Accounts receivable, net–- related parties consisted of the following:
Name  September 30,
2023
   March 31,
2023
 
Seihinkokusai  $      44   $266,523 
Palpito   
-
    35,106 
Tokushin G.K.   
-
    2,118 
Shintai Co., Ltd.   
-
    24,060 
Subtotal   44    327,807 
Less: allowance for credit losses   
-
    
-
 
Total accounts receivable, net–- related parties  $44   $327,807 


 

Schedule of Due from Related Parties Due from related parties consisted of the following:
Name  September 30,
2023
   March 31,
2023
 
Seihinkokusai (1)  $9,035   $443,664 
Shintai Co., Ltd.   
-
    903 
Total due from related parties  $9,035   $444,567 
(1) The amount due from Seihinkokusai mainly includes: 1) The Company rents a storefront from Seihinkokusai. Pursuant to the rent agreement, the Company paid ¥50 million ($334,600) as a rental security deposit to this related party. Seihinkokusai refunded ¥40 million ($267,680) to the Company during the fiscal year ended March 31, 2023, and refunded the remaining ¥10 million ($66,920) during the six months ended September 30, 2023 for its working capital needs; 2) The Company also rents an office space from Seihinkokusai. Pursuant to the rent agreement, the Company paid ¥14 million ($93,688) as a rental security deposit to this related party which was fully refunded to the Company during the six months ended September 30, 2023 for its working capital needs; 3) In addition, the Company obtained the operating rights of Seihinkokusai’s online stores on domestic e-commerce marketplaces and use them as the Company’s own online stores to sell its products. Pursuant to an EC Site Operation Business Assignment Agreement dated January 31, 2020, the Company paid ¥20 million  ($133,840) as an operating security deposit to Seihinkokusai which was fully refunded to the Company during the six months ended September 30, 2023 for its working capital needs; the Company also needs to pay transaction commission of 1% based on its sales amount and the transaction commission was immaterial during the six months ended September 30, 2023 and 2022. The agreement is valid for one year, and is automatically renewed yearly unless the parties indicate otherwise in writing; and 4) compensation receivable for consumption tax amounted to $109,144 as of March 31, 2023, which was fully received during the six months ended September 30, 2023 (See Note 6).
Schedule of Accounts Payable - Related Parties Accounts payable – related party consisted of the following:
Name  September 30,
2023
   March 31,
2023
 
Seihinkokusai  $67,848   $
-
 
Total accounts payable – related party  $67,848   $
-
 

 

Schedule of Due to Related Parties Due to related parties consisted of the following:
Name  September 30, 2023   March 31,
2023
 
Mr. Mei Kanayama  $105,356   $63,916 
Seihinkokusai   2,708    233,643 
Total due to related parties  $108,064   $297,559 
Schedule of Sales to Related Parties
   For the Six Months Ended September 30, 
Name  2023   2022 
Seihinkokusai  $100,132   $5,968 
Shintai Co., Ltd.   
-
    1,171 
Palpito   14,902    1,049 
Total revenue from related parties  $115,034   $8,188 
Schedule of Purchase from Related Parties
   For the Six Months Ended September 30, 
Name  2023   2022 
Seihinkokusai  $139,351   $68,235 
Palpito   
-
    70,796 
Total purchase from related parties  $139,351   $139,031 
v3.23.4
Taxes (Tables)
6 Months Ended
Sep. 30, 2023
Taxes [Abstract]  
Schedule of Income Before Tax The income before tax were as follows:
   For the Six Months Ended September 30, 
   2023   2022 
Japan  $(424,749)  $(98,047)
Hong Kong   1,968,464    464,816 
PRC   59,938    172,876 
Malaysia   (5,733)   
-
 
Income before tax  $1,597,920   $539,645 

 

Schedule of Income Tax Provision (Benefit) The components of the income tax provision (benefit) were as follows:
    For the Six Months Ended
September 30,
 
    2023     2022  
Current tax provision            
Japan   $ 1,096,800     $ 192,271  
Hong Kong     -       -  
PRC     7,388       49,470  
Malaysia     -       -  
      1,104,188       241,741  
Deferred tax benefit                
Japan   $ (1,460,667 )   $ (29,689 )
Hong Kong     -       -  
PRC     -       -  
Malaysia     44       -  
      (1,460,623 )     (29,689 )
Income tax provision (benefit)   $ (356,435 )   $ 212,052  
Schedule of Reconciles the Japan Statutory Rate to the Company’s Effective Tax Rates The following table reconciles the Japan statutory rate to the Company’s effective tax rates for the six months ended September 30, 2023 and 2022:
   For the Six Months Ended
September 30,
 
   2023   2022 
         
Japanese statutory income tax rate   30.6%   34.0%
Non-deductible expenses   3.1%   16.4%
Non-taxable income   (10.7)%   (3.4)%
Tax rate difference in non-Japan subsidiaries and different prefectures in Japan   (19.4)%   (6.3)%
Change in valuation allowance   (24.5)%   (2.7)%
Effect of additional consumption tax charge from tax examination (1)   12.4%   
-
 
Prior year income tax true-up   (15.3)%   
-
 
Others   1.5%   1.3%
Effective tax rate   (22.3)%   39.3%
(1)This pertains to the tax effect resulted from the consumption tax examination (See note (c) - tax payable).

 

Schedule of Deferred Tax Assets Comprised The Company’s deferred tax liabilities, net comprised of the following:
   September 30,
2023
   March 31,
2023
 
Deferred tax assets:        
Allowance for credit losses  $1,209,854   $1,434,120 
Accrued member rewards   23,473    39,019 
Accrued employee bonus   22,210    46,564 
Accrued asset retirement obligation   103,266    123,626 
Accrued employee retirement pension   56,707    59,358 
Investment loss from equity method investment   -    40,300 
Net operating loss carry-forwards   1,107,661    3,187,904 
Total deferred tax assets   2,523,171    4,930,891 
Valuation allowance   (199,350)   (597,777)
Total deferred tax assets   2,323,821    4,333,114 
Deferred tax liabilities:          
Change in fair value of purchase option   (6,192)   (7,552)
Accrued interest income on consumption tax receivable   -    (19,894)
Compensation receivable for consumption tax   (4,901,483)   (8,756,745)
Total deferred tax liabilities   (4,907,675)   (8,784,191)
Deferred tax liabilities, net  $(2,583,854)  $(4,451,077)
Schedule of Valuation Allowance The Company’s movement of the valuation allowance were as follows:
   September 30,
2023
   March 31,
2023
 
Beginning balance  $597,777   $386,436 
Additions (reduction)   (335,671)   214,389 
Disposal of a subsidiary   (58,887)   
-
 
Foreign currency translation adjustments   (3,869)   (3,048)
Ending balance  $199,350   $597,777 

 

Schedule of Taxes Payable Taxes payable consisted of the following:
    September 30,
2023
    March 31,
2023
 
Income tax payable   $ 1,501,243     $ 663,503  
Additional consumption tax payable due to tax examination (1)     10,758,638       16,597,264  
Consumption tax payable and others     23,472       959,036  
Total taxes payable   $ 12,283,353     $ 18,219,803  
(1)

Since January 2022, the Tokyo Regional Taxation Bureau had conducted a tax examination into the Company’s consumption tax filing for the period from July 2018 to December 2021, and the examination was completed in May 2023. As a result of the examination, the Company was required to return consumption tax refund amounted to approximately $28.3 million (approximately ¥3.8 billion) for export transactions that were determined not to meet the tax exemption requirements due to incomplete submission of relevant export documents. In addition, the additional tax for understatement and delinquent tax computed by the Company’s tax consultant was amounted to approximately $6.1 million (approximately ¥0.8 billion). Therefore, as of March 31, 2023, the Company recorded a net consumption tax payable amounted to approximately $16.6 million (approximately ¥2.2 billion), after the deduction of refundable consumption tax amounted to approximately $12.9 million (approximately ¥1.7 billion) that was withheld by the Tokyo Regional Taxation Bureau due to this examination, as well as refundable income tax that arose from the payments of additional consumption tax amounted to approximately $4.9 million (approximately ¥0.7 billion). During the six months ended September 30, 2023, the Company recorded additional consumption tax payable approximately $0.6 million (approximately ¥90.9 million) based on the final assessment by the Tokyo Regional Taxation Bureau. The Company made payments of the consumption tax payable by a monthly instalment of approximately $200,760 (¥30.0 million), and the amount also offset by the consumption tax receivable from the tax authorities for excess input consumption tax. The consumption tax payable was $10,758,638 as of September 30, 2023.

v3.23.4
Representative's Warrants Liability (Tables)
6 Months Ended
Sep. 30, 2023
Representative's Warrants Liability [Abstract]  
Schedule of Fair Value Using the Black-Scholes Option Pricing Model These warrants do not trade in an active securities market, and as such, the Company estimates its fair value using the Black-Scholes Option Pricing Model (the “Black-Scholes Model”) on the date that these warrants were originally issued and as of September 30, 2023 and March 31, 2023 using the following assumptions:
   September 30,
2023
   March 31,
2023
   January 13,
2022
 
Representative’s Warrants liability            
Stock price  $1.00   $0.98   $4.00 
Exercise price  $4.80   $4.80   $4.80 
Expected term (years)   3.29    3.79    5.00 
Risk-free interest rate   4.60%   3.60%   1.47%
Expected volatility   57.84%   55.57%   55.39%
v3.23.4
Segment Reporting (Tables)
6 Months Ended
Sep. 30, 2023
Segment Reporting [Abstract]  
Schedule of Presents the Segment Information The following table presents the segment information for the six months ended September 30, 2023 and 2022, respectively:
   For the six months ended September 30, 2023 
   Directly-
Operated
Physical
Stores
   Online
Stores and
Services
   Franchise
Stores and
Wholesale
Customers
   Total 
Revenue  $11,618,183   $6,004,400   $56,541,566   $74,164,149 
Merchandise costs  $9,921,992   $4,929,614   $49,854,993   $64,706,599 
Interest expenses, net  $(156,028)  $(80,637)  $(759,332)  $(995,997)
Benefit for income tax  $(55,837)  $(28,857)  $(271,741)  $(356,435)
Net income  $306,160   $158,226   $1,489,969   $1,954,355 
Depreciation and amortization  $82,556   $42,666   $401,772   $526,994 
Capital expenditures  $193,623   $3,136   $1,066   $197,825 

 

   For the six months ended September 30, 2022 
   Directly-
Operated
Physical
Stores
   Online
Stores and
Services
   Franchise
Stores and
Wholesale
Customers
   Total 
Revenue  $5,838,536   $16,300,547   $55,476,466   $77,615,549 
Merchandise costs  $4,657,011   $12,957,190   $45,438,236   $63,052,437 
Interest expenses, net  $(103,240)  $(288,236)  $(980,968)  $(1,372,444)
Provision for income tax  $15,952   $44,534   $151,566   $212,052 
Net income  $24,643   $68,800   $234,150   $327,593 
Depreciation and amortization  $38,666   $107,948   $367,386   $514,000 
Capital expenditures  $29,442   $3,640   $12,390   $45,472 
Schedule of Assets and Liabilities
   September 30, 2023   March 31, 2023 
Total assets:        
Directly-Operated Physical Stores  $15,521,030   $8,815,957 
Online Stores and Services   7,909,941    20,070,215 
Franchise Stores and Wholesale Customers   105,695,341    117,789,108 
Total assets  $129,126,312   $146,675,280 
           
Total liabilities:          
Directly-Operated Physical Stores  $18,121,356   $9,728,199 
Online Stores and Services   7,282,353    11,812,654 
Franchise Stores and Wholesale Customers   75,756,155    95,852,684 
Total liabilities  $101,159,864   $117,393,537 
v3.23.4
Organization and Business Description (Details)
6 Months Ended
Jun. 30, 2023
USD ($)
Jun. 30, 2023
JPY (¥)
Sep. 30, 2023
USD ($)
Sep. 30, 2023
JPY (¥)
Jul. 01, 2023
Jan. 04, 2023
Oct. 26, 2022
Jul. 27, 2022
Jul. 20, 2022
Organization and Business Description [Line Items]                  
Total cash $ (37,595) ¥ 5,000,000 $ 2,842,173 ¥ 392,673,800          
Stock keeping units, description     The Company offers approximately 39,500 stock keeping units (“SKUs”) of beauty products, including cosmetics, skin care, fragrance, and body care, among others; 15,000 SKUs of health products, including over-the-counter (“OTC”) drugs, nutritional supplements, and medical supplies and devices; 41,600 SKUs of sundry products, including home goods, 150 SKUs of electronic products, including entertainment gaming products, such as Nintendo Switch and Xbox Series, 590 SKUs of luxury products, including branded watches, perfume, handbags, clothes, and jewelry, and 44,800 SKUs of other products, including food, alcoholic beverages The Company also provides advertising services by key opinion leaders (“KOLs”). The Company offers approximately 39,500 stock keeping units (“SKUs”) of beauty products, including cosmetics, skin care, fragrance, and body care, among others; 15,000 SKUs of health products, including over-the-counter (“OTC”) drugs, nutritional supplements, and medical supplies and devices; 41,600 SKUs of sundry products, including home goods, 150 SKUs of electronic products, including entertainment gaming products, such as Nintendo Switch and Xbox Series, 590 SKUs of luxury products, including branded watches, perfume, handbags, clothes, and jewelry, and 44,800 SKUs of other products, including food, alcoholic beverages The Company also provides advertising services by key opinion leaders (“KOLs”).          
Tokyo Lifestyle Limited [Member]                  
Organization and Business Description [Line Items]                  
Equity interests percentage         100.00%   60.00% 100.00% 100.00%
Reiwatakiya [Member]                  
Organization and Business Description [Line Items]                  
Equity interests percentage           40.00% 40.00%    
Kaika International [Member]                  
Organization and Business Description [Line Items]                  
Equity interests percentage 100.00% 100.00%              
Seas Global Limited [Member]                  
Organization and Business Description [Line Items]                  
Equity interests percentage             60.00%   100.00%
Shenzhen Qingzhiliangpin Network Technology Co., Ltd. [Member]                  
Organization and Business Description [Line Items]                  
Equity interests percentage     100.00% 100.00%          
Maximum [Member] | Reiwatakiya [Member]                  
Organization and Business Description [Line Items]                  
Equity interests percentage             60.00%    
Minimum [Member] | Tokyo Lifestyle Limited [Member]                  
Organization and Business Description [Line Items]                  
Equity interests percentage           40.00%      
v3.23.4
Summary of Significant Accounting Policies (Details)
6 Months Ended 12 Months Ended
Sep. 30, 2023
USD ($)
Sep. 30, 2023
JPY (¥)
Sep. 30, 2023
HKD ($)
Sep. 30, 2023
MYR (RM)
Sep. 30, 2022
USD ($)
Mar. 31, 2023
USD ($)
Mar. 31, 2023
HKD ($)
Summary of Significant Accounting Policies [Line Items]              
Accounts receivable $ 3,038,819         $ 3,219,772  
Other receivables 743,508         904,598  
Consumption receivable 152,169         436,145  
Lease concessions 253,206            
Lease concessions received       $ 49,368    
Inventory write down (10,713)          
Other non-current liabilities 824,105         1,004,838  
Initial franchise fees $ 20,000 ¥ 30,000,000          
Gross sales 5.00% 5.00% 5.00% 5.00%      
Directly-operated expenses   ¥ 100 $ 1        
Deferred revenue $ 85,989         146,024  
Deferred revenue recognized 56,811       59,000    
Unredeemed membership points $ 85,989            
Tax benefit percentage 50.00% 50.00% 50.00% 50.00%      
Shipping and handling expenses $ 665,727       3,514,186    
Cash deposit       RM 250,000   $ 500,000
Total purchases in percentage 20.30% 20.30% 20.30% 20.30%      
Account receivable Percentage 18.30%            
Doubtful [Member]              
Summary of Significant Accounting Policies [Line Items]              
Advertising expenses $ 254,524          
Minimum [Member] | Equity Investment [Member]              
Summary of Significant Accounting Policies [Line Items]              
Ownership interest voting percentage 20.00%            
Maximum [Member] | Equity Investment [Member]              
Summary of Significant Accounting Policies [Line Items]              
Ownership interest voting percentage 50.00%            
Suppliers One [Member]              
Summary of Significant Accounting Policies [Line Items]              
Total purchases in percentage 23.80% 23.80% 23.80% 23.80% 21.10%    
Suppliers Two [Member]              
Summary of Significant Accounting Policies [Line Items]              
Total purchases in percentage 21.20% 21.20% 21.20% 21.20% 13.10%    
Suppliers Three [Member]              
Summary of Significant Accounting Policies [Line Items]              
Total purchases in percentage 16.10% 16.10% 16.10% 16.10% 12.70%    
Suppliers four [Member]              
Summary of Significant Accounting Policies [Line Items]              
Total purchases in percentage 12.80% 12.80% 12.80% 12.80% 12.00%    
Merchandise Inventories [Member]              
Summary of Significant Accounting Policies [Line Items]              
Inventory write down $ 125,853         152,759  
Hong Kong [Member]              
Summary of Significant Accounting Policies [Line Items]              
Directly-operated expenses     $ 1        
Tax benefit percentage 16.50% 16.50% 16.50% 16.50% 16.50%    
Cash deposit $ 370,930         590,116  
Japan [Member]              
Summary of Significant Accounting Policies [Line Items]              
Cash deposit 1,817,832         1,001,582  
United States [Member]              
Summary of Significant Accounting Policies [Line Items]              
Cash deposit 503,455            
China [Member]              
Summary of Significant Accounting Policies [Line Items]              
Cash deposit 17,605         69,537  
Malaysia [Member]              
Summary of Significant Accounting Policies [Line Items]              
Cash deposit $ 19,070         27,137  
Deposit Insurance System [Member]              
Summary of Significant Accounting Policies [Line Items]              
Cash deposit           53,000  
Hong Kong Deposit Protection Board [Member]              
Summary of Significant Accounting Policies [Line Items]              
Cash deposit           $ 64,000  
Customer Three [Member]              
Summary of Significant Accounting Policies [Line Items]              
Total purchases in percentage         12.70%    
Account receivable Percentage           15.70%  
Customer Two [Member]              
Summary of Significant Accounting Policies [Line Items]              
Total purchases in percentage         12.30%    
Account receivable Percentage           15.20%  
CustomerThreeMember              
Summary of Significant Accounting Policies [Line Items]              
Total purchases in percentage         11.30%    
Account receivable Percentage           14.80%  
Third-Party Platform Operators [Member]              
Summary of Significant Accounting Policies [Line Items]              
Account receivable Percentage 20.80%            
Customer Four [Member]              
Summary of Significant Accounting Policies [Line Items]              
Account receivable Percentage           13.00%  
Japan [Member]              
Summary of Significant Accounting Policies [Line Items]              
Directly-operated expenses | ¥   ¥ 1          
v3.23.4
Summary of Significant Accounting Policies (Details) - Schedule of Expected Economic Useful Lives
6 Months Ended
Sep. 30, 2023
Property and buildings [Member] | Minimum [Member]  
Schedule of Expected Economic Useful Lives [Abstract]  
Property, Plant and Equipment, Useful Life 35 years
Property and buildings [Member] | Maximum [Member]  
Schedule of Expected Economic Useful Lives [Abstract]  
Property, Plant and Equipment, Useful Life 50 years
Land [Member]  
Schedule of Expected Economic Useful Lives [Abstract]  
Property, Plant and Equipment, Useful Life description Infinite
Leasehold improvements [Member]  
Schedule of Expected Economic Useful Lives [Abstract]  
Property, Plant and Equipment, Useful Life description Lesser of useful life and lease term
Equipment and furniture [Member] | Minimum [Member]  
Schedule of Expected Economic Useful Lives [Abstract]  
Property, Plant and Equipment, Useful Life 2 years
Equipment and furniture [Member] | Maximum [Member]  
Schedule of Expected Economic Useful Lives [Abstract]  
Property, Plant and Equipment, Useful Life 18 years
Automobiles [Member] | Minimum [Member]  
Schedule of Expected Economic Useful Lives [Abstract]  
Property, Plant and Equipment, Useful Life 4 years
Automobiles [Member] | Maximum [Member]  
Schedule of Expected Economic Useful Lives [Abstract]  
Property, Plant and Equipment, Useful Life 6 years
Software [Member]  
Schedule of Expected Economic Useful Lives [Abstract]  
Property, Plant and Equipment, Useful Life 5 years
v3.23.4
Summary of Significant Accounting Policies (Details) - Schedule of Total Revenue by Geographic Areas - USD ($)
6 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Schedule of Total Revenue by Geographic Areas [Abstract]    
Total revenue $ 74,164,149 $ 77,615,549
Japan domestic market [Member]    
Schedule of Total Revenue by Geographic Areas [Abstract]    
Total revenue 25,127,967 21,050,460
China market [Member]    
Schedule of Total Revenue by Geographic Areas [Abstract]    
Total revenue 43,965,472 50,723,547
Other overseas markets [Member]    
Schedule of Total Revenue by Geographic Areas [Abstract]    
Total revenue $ 5,070,710 $ 5,841,542
v3.23.4
Summary of Significant Accounting Policies (Details) - Schedule of Total Revenue by Product Categories - USD ($)
6 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Schedule of Total Revenue by Product Categories [Abstract]    
Total revenue $ 74,164,149 $ 77,615,549
Beauty products [Member]    
Schedule of Total Revenue by Product Categories [Abstract]    
Total revenue 16,780,967 58,276,846
Health products [Member]    
Schedule of Total Revenue by Product Categories [Abstract]    
Total revenue 2,563,142 7,468,482
Sundry products [Member]    
Schedule of Total Revenue by Product Categories [Abstract]    
Total revenue 3,441,388 4,722,084
Luxury products [Member]    
Schedule of Total Revenue by Product Categories [Abstract]    
Total revenue 31,551,744
Electronic products [Member]    
Schedule of Total Revenue by Product Categories [Abstract]    
Total revenue 16,541,351
Other Products and Service [Member]    
Schedule of Total Revenue by Product Categories [Abstract]    
Total revenue $ 3,285,557 $ 7,148,137
v3.23.4
Summary of Significant Accounting Policies (Details) - Schedule of Total Revenue by Distribution Channels - USD ($)
6 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Schedule of Total Revenue by Distribution Channels [Abstract]    
Total revenue $ 74,164,149 $ 77,615,549
Directly-operated physical stores [Member]    
Schedule of Total Revenue by Distribution Channels [Abstract]    
Total revenue 11,618,183 5,838,536
Online stores and services [Member]    
Schedule of Total Revenue by Distribution Channels [Abstract]    
Total revenue 6,004,400 16,300,547
Franchise stores and wholesale customers [Member]    
Schedule of Total Revenue by Distribution Channels [Abstract]    
Total revenue $ 56,541,566 $ 55,476,466
v3.23.4
Summary of Significant Accounting Policies (Details) - Schedule of Consolidated Financial Statements
6 Months Ended 12 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Mar. 31, 2023
Period-end spot rate [Member] | YEN [Member]      
Condensed Financial Statements, Captions [Line Items]      
Currency exchange rates ¥1=US$0.006692 ¥1=US$0.006915  
Period-end spot rate [Member] | HK [Member]      
Condensed Financial Statements, Captions [Line Items]      
Currency exchange rates HK$1=US$0.127701 HK$1=US$0.127391  
Period-end spot rate [Member] | RMB [Member]      
Condensed Financial Statements, Captions [Line Items]      
Currency exchange rates RMB1=US$0.137061 RMB1=US$0.140591  
Period-end spot rate [Member] | MYR [Member]      
Condensed Financial Statements, Captions [Line Items]      
Currency exchange rates MYR1=US$0.213047  
Average rate [Member] | YEN [Member]      
Condensed Financial Statements, Captions [Line Items]      
Currency exchange rates ¥1=US$0.007095 ¥1=US$0.007480 ¥1=US$0.007402
Average rate [Member] | HK [Member]      
Condensed Financial Statements, Captions [Line Items]      
Currency exchange rates HK$1=US$0.127686 HK$1=US$0.127435 HK$1=US$0.127573
Average rate [Member] | RMB [Member]      
Condensed Financial Statements, Captions [Line Items]      
Currency exchange rates RMB1=US$0.140278 RMB1=US$0.148755
Average rate [Member] | MYR [Member]      
Condensed Financial Statements, Captions [Line Items]      
Currency exchange rates MYR1=US$0.218627
Year-end spot rate [Member] | YEN [Member]      
Condensed Financial Statements, Captions [Line Items]      
Currency exchange rates     ¥1=US$0.007519
Year-end spot rate [Member] | HK [Member]      
Condensed Financial Statements, Captions [Line Items]      
Currency exchange rates     HK$1=US$0.127391
Year-end spot rate [Member] | RMB [Member]      
Condensed Financial Statements, Captions [Line Items]      
Currency exchange rates    
Year-end spot rate [Member] | MYR [Member]      
Condensed Financial Statements, Captions [Line Items]      
Currency exchange rates    
v3.23.4
Going Concern (Details) - USD ($)
$ in Millions
6 Months Ended
Sep. 30, 2023
Mar. 31, 2023
Liquidity [Line Items]    
Net income amount $ 2.0  
Cash provided by operating activities $ 3.7  
Collected percentage 38.10%  
Short-term borrowings $ 54.5  
Long-term borrowings outstanding 10.9  
Minimum [Member]    
Liquidity [Line Items]    
Total cash increased   $ 1.0
Working capital increased   9.0
Accounts receivable decreased   15.2
Maximum [Member]    
Liquidity [Line Items]    
Total cash increased 2.8 1.8
Working capital increased 17.6 8.6
Accounts receivable decreased $ 74.2 $ 89.4
v3.23.4
Accounts Receivable, Net (Details) - Schedule of Accounts Receivable - USD ($)
Sep. 30, 2023
Mar. 31, 2023
Schedule of Accounts Receivable [Line Items]    
Accounts receivable $ 77,220,242 $ 92,666,927
Less: allowance for credit losses (3,038,819) (3,219,772)
Accounts receivable, net $ 74,181,423 $ 89,447,155
v3.23.4
Accounts Receivable, Net (Details) - Schedule of Allowance for Credit Losses - USD ($)
6 Months Ended
Sep. 30, 2023
Mar. 31, 2023
Schedule of Allowance for Credit Losses [Line Items]    
Beginning balance $ 3,219,772 $ 237,037
Additions 166,966 2,951,045
Foreign currency translation adjustments (347,919) 31,690
Ending balance $ 3,038,819 $ 3,219,772
v3.23.4
Merchandise Inventories, Net (Details) - USD ($)
Sep. 30, 2023
Sep. 30, 2022
Merchandise Inventories, Net [Abstract]    
Inventories write-down $ 10,713
v3.23.4
Merchandise Inventories, Net (Details) - Schedule of Merchandise Inventories - USD ($)
Sep. 30, 2023
Mar. 31, 2023
Schedule of Merchandise Inventories [Line Items]    
Merchandise inventories, net $ 14,828,587 $ 7,187,800
Beauty products [Member]    
Schedule of Merchandise Inventories [Line Items]    
Subtotal 6,453,514 3,866,209
Health products [Member]    
Schedule of Merchandise Inventories [Line Items]    
Subtotal 660,245 714,601
Luxury products [Member]    
Schedule of Merchandise Inventories [Line Items]    
Subtotal 5,020,666
Electronic products [Member]    
Schedule of Merchandise Inventories [Line Items]    
Subtotal 723,104
Other products [Member]    
Schedule of Merchandise Inventories [Line Items]    
Subtotal $ 1,971,058 $ 2,606,990
v3.23.4
Compensation Receivable for Consumption Tax, Net (Details)
¥ in Millions
12 Months Ended
Mar. 31, 2023
USD ($)
Mar. 31, 2023
JPY (¥)
Sep. 30, 2023
USD ($)
Sep. 30, 2023
JPY (¥)
Compensation Receivable for Consumption Tax, Net (Details) [Line Items]        
Due from third parties $ 23,200,000 ¥ 3,100.0    
Related party 100,000      
Total received 444,567   $ 9,035  
Compensation receivable     15,300,000 ¥ 2,300.0
Third Parties [Member]        
Compensation Receivable for Consumption Tax, Net (Details) [Line Items]        
Due from third parties $ 23,100,000      
Total received     $ 8,200,000 ¥ 836.0
v3.23.4
Compensation Receivable for Consumption Tax, Net (Details) - Schedule of Compensation Receivable for Consumption Tax, Net - USD ($)
6 Months Ended
Sep. 30, 2023
Mar. 31, 2023
Schedule of Compensation Receivable for Consumption Tax, Net [Abstract]    
Compensation receivable for consumption tax $ 15,488,579 $ 23,579,234
Less: allowance for credit losses (152,169) (436,145)
Subtotal 15,336,410 23,143,089
Less: compensation receivable for consumption tax, current (9,229,456) (3,912,719)
Long-term compensation receivable for consumption tax, net $ 6,106,954 $ 19,230,370
v3.23.4
Prepaid Expenses and Other Assets, Net (Details)
¥ in Millions
6 Months Ended 12 Months Ended
Sep. 30, 2023
USD ($)
Mar. 31, 2023
USD ($)
Sep. 30, 2023
USD ($)
Sep. 30, 2023
JPY (¥)
Mar. 31, 2023
USD ($)
Mar. 31, 2023
JPY (¥)
Prepaid Expenses and Other Assets, Net [Line Items]            
Due from third-party $ 2,400,000 $ 2,900,000 $ 2,400,000   $ 2,900,000  
Allowance for credit loss 23,984 96,155    
Prepaid expenses and others     1,900,000 ¥ 279.3 2,100,000 ¥ 279.3
Related Party [Member]            
Prepaid Expenses and Other Assets, Net [Line Items]            
Other receivables $ 718,721 $ 807,541 $ 718,721   $ 807,541  
v3.23.4
Prepaid Expenses and Other Assets, Net (Details) - Schedule of Prepaid Expenses and Other Assets, Net - USD ($)
Sep. 30, 2023
Mar. 31, 2023
Schedule of Prepaid Expenses and Other Assets, Net [Abstract]    
Deposits [1] $ 1,523,856 $ 1,927,362
Consumption tax receivable 20,993
Other receivables [2] 4,367,632 4,590,901
Advance to suppliers [3] 158,774 262,598
Prepaid expenses and others [4] 2,274,930 2,643,465
Allowance for credit losses (743,508) (904,598)
Subtotal 7,581,684 8,540,721
Less: prepaid expenses and other current assets, net (3,453,592) (3,542,864)
Long-term prepaid expenses and other non-current assets, net $ 4,128,092 $ 4,997,857
[1] Deposits primarily include security deposits paid to landlords for the Company’s retail stores and distribution centers as well as security deposits paid to the Company’s suppliers and to third-party platform operators for the operations of online stores.
[2]

Other receivables as of September 30, 2023 and March 31, 2023 included $718,721 and $807,541 due from a construction company, which is a refund of the design and construction service fee the Company prepaid for the construction of its new distribution center. Since the construction company failed to obtain relevant construction permits and delayed the construction, the service agreement was terminated and the Company requested the refund of prepaid contract amount. In November 2020, the Company filed a legal case against the construction company claiming the refund of the contract prepayment, and as the date of this report, the legal case is still in process. Although the Company is confident in winning the legal case based on management’s evaluation of the collectability on a combination of various factors, the Company fully provided allowance for credit loss for the receivable from this construction company as of September 30, 2023 and March 31, 2023, respectively.

 

Other receivables as of September 30, 2023 and March 31, 2023 included approximately $2.4 million and $2.9 million due from a third-party warehouse and logistics service provider (the “Service Provider”). The Company engaged the Service Provider for warehouse and logistics services previously; however, due to the tax examination mentioned in Note 6, the Service Provider failed to provide relevant export documents for consumption tax examination, which caused the additional consumption tax to be paid to the tax authority by the Company. As a result, the Company terminated its warehouse and logistics services in October 2022, and entered into an agreement with the Service Provider, pursuant to which, the unutilized service fees will be repaid by the Service Provider over two years from the date of the agreement. As of September 30, 2023 and March 31, 2023, the Company provided allowance for credit loss of $23,984 and $96,155 for the receivable from the Service Provider according to our accounting policy based on our best estimates.

[3] Advance to suppliers consists of advance payments paid to suppliers for purchases of merchandise products and storage fee.
[4] Prepaid expenses and others as of September 30, 2023 and March 31, 2023, included a prepaid expenses amounting to approximately $1.9 million (approximately ¥279.3 million) and $2.1 million (approximately ¥279.3 million), which is related to the development of a mobile application where customers could purchase products from the Company’s online shops.
v3.23.4
Property and Equipment, Net (Details)
¥ in Millions
6 Months Ended
Sep. 30, 2023
USD ($)
Sep. 30, 2022
USD ($)
Sep. 30, 2023
JPY (¥)
Mar. 31, 2023
USD ($)
Mar. 31, 2023
JPY (¥)
Property and Equipment, Net [Abstract]          
Depreciation expense $ 526,994 $ 514,000      
Land carrying value $ 2,300,000   ¥ 340.1 $ 2,300,000 ¥ 340.1
v3.23.4
Property and Equipment, Net (Details) - Schedule of Property and Equipment, Net - USD ($)
Sep. 30, 2023
Mar. 31, 2023
Schedule of Property and Equipment, Net [Abstract]    
Subtotal $ 14,206,884 $ 15,997,488
Less: accumulated depreciation (2,921,978) (3,058,890)
Property and equipment, net 11,284,906 12,938,598
Property and Buildings [Member]    
Schedule of Property and Equipment, Net [Abstract]    
Subtotal 3,999,035 4,469,370
Leasehold Improvements [Member]    
Schedule of Property and Equipment, Net [Abstract]    
Subtotal 3,709,916 4,262,580
Land [Member]    
Schedule of Property and Equipment, Net [Abstract]    
Subtotal 3,105,804 3,489,621
Equipment and Furniture [Member]    
Schedule of Property and Equipment, Net [Abstract]    
Subtotal 2,516,848 2,723,113
Automobiles [Member]    
Schedule of Property and Equipment, Net [Abstract]    
Subtotal 261,620 364,916
Software [Member]    
Schedule of Property and Equipment, Net [Abstract]    
Subtotal $ 613,661 $ 687,888
v3.23.4
Leases (Details) - USD ($)
6 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Leases [Line Items]    
Operating lease expenses $ 1,087,873 $ 1,092,859
Japan [Member]    
Leases [Line Items]    
Operating Leases 6.98%  
Hong Kong [Member]    
Leases [Line Items]    
Operating Leases 2.83%  
v3.23.4
Leases (Details) - Schedule of Operating Lease Related Assets and Liabilities - USD ($)
6 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Mar. 31, 2023
Schedule of Operating Lease Related Assets and Liabilities [Abstract]      
Operating lease right-of-use lease assets $ 3,113,422   $ 2,709,954
Operating lease liabilities – current 1,348,045   1,323,900
Operating lease liabilities – non-current 1,833,622   1,416,508
Total operating lease liabilities 3,181,667   $ 2,740,408
Finance leases cost:      
Amortization of right-of-use assets 163,624 $ 111,641  
Interest on lease liabilities 29,141 205,074  
Total finance leases cost $ 192,765 $ 316,715  
v3.23.4
Leases (Details) - Schedule of Lease Terms and Discount Rates for All of Operating Leases
Sep. 30, 2023
Mar. 31, 2023
Minimum [Member]    
Schedule of Lease Terms and Discount Rates for All of Operating Leases [Line Items]    
Weighted average remaining lease term (years) 3 years 8 months 8 days 4 years 7 months 24 days
Weighted average discount rate [1] 4.74% 5.33%
Maximum [Member]    
Schedule of Lease Terms and Discount Rates for All of Operating Leases [Line Items]    
Weighted average remaining lease term (years) 2 years 10 months 13 days 3 years 8 months 12 days
Weighted average discount rate 8.07% 8.07%
[1] The Company used incremental borrowing rate of 6.98% for its lease contracts in Japan. The Company used incremental borrowing rate 2.83% for its lease contracts in Hong Kong.
v3.23.4
Leases (Details) - Schedule of Cash Flow Information Related to Finance Leases - USD ($)
6 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Schedule of Cash Flow Information Related to Finance Leases [Abstract]    
Operating cash flows from finance leases $ 29,141 $ 205,074
v3.23.4
Leases (Details) - Schedule of Supplemental Balance Sheet Information Related to Leases - USD ($)
Sep. 30, 2023
Mar. 31, 2023
Finance leases cost:    
Less: accumulated depreciation $ (1,357,636) $ (710,153)
Property and equipment, net 239,502 657,604
Software [Member]    
Finance leases cost:    
Property and equipment, gross 316,627 355,756
Equipment and furniture [Member]    
Finance leases cost:    
Property and equipment, gross 1,280,511 1,012,001
Subtotal [Member]    
Finance leases cost:    
Property and equipment, gross $ 1,597,138 $ 1,367,757
v3.23.4
Leases (Details) - Schedule of Maturities of Lease Liabilities
6 Months Ended
Sep. 30, 2023
USD ($)
Operating Leases [Member]  
Schedule of Maturities of Lease Liabilities [Line Items]  
2024 $ 1,480,891
2025 722,332
2026 392,444
2027 236,966
2028 205,134
Thereafter 621,288
Total lease payments 3,659,055
Less: imputed interest (477,388)
Present value of lease liabilities 3,181,667
Finance Leases [Member]  
Schedule of Maturities of Lease Liabilities [Line Items]  
2024 271,254
2025 167,087
2026 145,521
2027 56,918
2028 4,019
Thereafter
Total lease payments 644,799
Less: imputed interest (72,494)
Present value of lease liabilities $ 572,305
v3.23.4
Acquisitions (Details) - USD ($)
6 Months Ended
Sep. 30, 2023
Jan. 04, 2023
Oct. 26, 2022
Jul. 20, 2022
Acquisitions [Abstract]        
Net assets acquired (in Dollars) $ 3,600,000      
Shareholders’ equity (in Dollars) 2,840,000      
Capital reserve (in Dollars) $ 740,000      
All Seas Global Limited [Member]        
Acquisitions [Abstract]        
Equity interests, percentage     60.00% 100.00%
Tokyo Lifestyle Limited [Member]        
Acquisitions [Abstract]        
Equity interests, percentage   40.00%   100.00%
Reiwatakiya [Member]        
Acquisitions [Abstract]        
Equity interests, percentage     60.00%  
Net liabilities acquired (in Dollars)     $ 2,502  
v3.23.4
Acquisitions (Details) - Schedule of Carrying Amounts of the Assets and Liabilities - USD ($)
1 Months Ended
Oct. 26, 2022
Jul. 20, 2022
Schedule Of Carrying Amounts Of The Assets And Liabilities Abstract    
Assets $ 32,838 $ 7,293,021
Liabilities 37,008 8,030,370
Net liabilities (4,170) (737,349)
Non-controlling interests 1,668  
Consideration in excess of net liabilities acquired 2,502 3,579,522
Total purchase consideration $ 2,842,173
v3.23.4
Borrowings (Details)
¥ in Millions
6 Months Ended
Sep. 27, 2022
USD ($)
Sep. 27, 2022
JPY (¥)
Sep. 30, 2023
USD ($)
ft²
Sep. 30, 2022
USD ($)
Sep. 30, 2023
JPY (¥)
ft²
Sep. 22, 2023
Mar. 31, 2023
USD ($)
Mar. 31, 2023
JPY (¥)
Borrowings (Details) [Line Items]                
Aggregate credit line $ 61,300,000 ¥ 8,150.0            
Percentage of interest rate 0.70% 0.70%            
Borrowed amount             $ 61,300,000 ¥ 8,150.0
Net outstanding balance     $ 2,300,000   ¥ 340.1   60,600,000 8,100.0
Unamortized loan service             $ 643,438 85.6
Maturity date           Dec. 29, 2023    
Bears interest rate, percentage           1.20%    
Total outstanding loan     $ 54,500,000   ¥ 8,150.0      
Interest rate description     The loan bears an interest rate of TIBOR (3M)+6.0% (in the case EBITDA exceeds ¥0) or TIBOR (3M)+0.7% (in the case EBITDA is ¥0 or less).          
Piece of land (in Square Feet) | ft²     16,165   16,165      
Interest expenses (in Dollars) | $     $ 1,061,277 $ 1,334,723        
Long-term Borrowings [Member]                
Borrowings (Details) [Line Items]                
Weighted average interest rates     0.98% 1.83% 0.98%      
Resona Merchant Bank Asia Limited [Member]                
Borrowings (Details) [Line Items]                
Aggregate credit line   ¥ 200.0            
Borrowed amount         ¥ 200.0     ¥ 200.0
v3.23.4
Borrowings (Details) - Schedule of short-term borrowings - USD ($)
6 Months Ended
Sep. 30, 2023
Mar. 31, 2023
Short-Term Debt [Line Items]    
Total short-term borrowings $ 54,539,800 $ 60,636,412
Syndicated Loans Tranche A [Member]    
Short-Term Debt [Line Items]    
Maturity [1] December 2023  
Interest Rate [1],[2] TIBOR^(3M)+0.70%- TIBOR (1M)+1.20%  
Total short-term borrowings [1] $ 54,539,800 $ 60,636,412
[1] On September 27, 2022, the Company entered into a one-year syndicated loan agreement, which was effective from September 30, 2022, with a consortium of banks, with an aggregate credit line of ¥8.15 billion (approximately $61.3 million), and the interest rate was adjusted to TIBOR (3M)+0.70%. As of March 31, 2023, the Company borrowed an aggregated of ¥8.15 billion (approximately $61.3 million) under the agreement, and the net outstanding balance of this loan was approximately ¥8.1 billion (approximately $60.6 million), net off the unamortized loan service cost of ¥85.6 million ($643,438). On September 22, 2023, the Company extended the loan for additional three months with a maturity date on December 29, 2023, and the interest rate was adjusted to TIBOR (1M)+1.20%. As of September 30, 2023, the total outstanding balance of this loan was approximately ¥8.15 billion (approximately $54.5 million). The syndicated loan is guaranteed by Mr. Kanayama.
[2] TIBOR is an acronym for the Tokyo Interbank Offered Rate, which is the daily reference rate derived from the interest rate that banks charge to lend funds to other banks in the Japanese interbank market.
v3.23.4
Borrowings (Details) - Schedule of Long-Term Borrowings - USD ($)
6 Months Ended
Sep. 30, 2023
Mar. 31, 2023
Debt Instrument [Line Items]    
Total long-term borrowings $ 10,934,787 $ 13,109,844
Current portion of long-term borrowings 3,618,832 2,783,445
Non-current portion of long-term borrowings $ 7,315,955 10,326,399
Toei Shinkin Bank [Member]    
Debt Instrument [Line Items]    
Maturity [1] December 2053  
Interest Rate [1] 1.10%  
Total long-term borrowings [1] $ 1,739,652 1,981,520
Japan Finance Corporation [Member]    
Debt Instrument [Line Items]    
Maturity [2] December 2023 - April 2025  
Interest Rate [2] 0.71% - 4.25%  
Total long-term borrowings [2] $ 1,338,400 1,665,007
BOT Lease Co., Ltd. [Member]    
Debt Instrument [Line Items]    
Maturity [3] March 2028  
Interest Rate [3] TIBOR (3M) + 6.0%  
Total long-term borrowings [3] $ 1,338,400 1,503,800
MUFG Bank [Member]    
Debt Instrument [Line Items]    
Maturity [4] August 2026  
Interest Rate [4] TIBOR (3M) + 0.8%  
Total long-term borrowings [4] $ 4,356,492 5,210,667
Tokyo Higashi Shinkin Bank [Member]    
Debt Instrument [Line Items]    
Maturity July 2026  
Interest Rate 2.0%  
Total long-term borrowings 100,153
The Hongkong and Shanghai Banking Corporation Limited [Member]    
Debt Instrument [Line Items]    
Maturity [5] July 2024 – February 2033  
Interest Rate [5] 2.750% - 3.375%  
Total long-term borrowings [5] $ 491,528 619,032
DFL-Shutoken Leasing (Hong Kong) Company Limited [Member]    
Debt Instrument [Line Items]    
Maturity March 2024 – October 2025  
Interest Rate 2.990%  
Total long-term borrowings $ 335,124 518,731
Resona Merchant Bank Asia Limited [Member]    
Debt Instrument [Line Items]    
Maturity [6] No maturity date  
Interest Rate [6] 1.2%  
Total long-term borrowings [6] $ 1,335,191 $ 1,510,934
[1] Guaranteed by Mr. Kanayama.
[2] The Company extended one of the loans for another five months with maturity date on December 31, 2023.
[3] The loan bears an interest rate of TIBOR (3M)+6.0% (in the case EBITDA exceeds ¥0) or TIBOR (3M)+0.7% (in the case EBITDA is ¥0 or less).
[4] In connection with the Company’s bank borrowings from MUFG Bank, the Company pledged a piece of land of 16,165 square feet with a carrying value of ¥340.1 million (approximately $2.3 million) as of September 30, 2023 as collateral to safeguard the loan.
[5] Guaranteed by Mr. Kanayama. One of the loans was fully repaid upon maturity in April 2023.
[6] On September 27, 2022, TLS entered into a revolving credit facility agreement with Resona Merchant Bank Asia Limited for an aggregated credit line of ¥200 million, with no specific maturity date. As of September 30, 2023 and March 31, 2023, the Company borrowed an aggregated of ¥200 million under the agreement.
v3.23.4
Borrowings (Details) - Schedule of Future Maturities of Long-Term Borrowings
Sep. 30, 2023
USD ($)
Schedule of future maturities of long-term borrowings [Abstract]  
2024 $ 3,618,832
2025 768,605
2026 686,451
2027 2,767,954
2028 1,437,632
Thereafter 1,655,313
Total long-term borrowings $ 10,934,787
v3.23.4
Related Party Transactions (Details)
¥ in Millions
6 Months Ended 12 Months Ended
Sep. 30, 2023
USD ($)
Sep. 30, 2023
JPY (¥)
Sep. 30, 2022
Mar. 31, 2023
USD ($)
Mar. 31, 2023
JPY (¥)
Sep. 30, 2023
JPY (¥)
Related Party Transaction [Line Items]            
Security deposit $ 334,600         ¥ 50
Working capital $ 66,920 ¥ 10   $ 267,680 ¥ 40  
Transaction commission percentage 1.00% 1.00% 1.00%      
Consumption tax amounted       $ 109,144    
Seihinkokusai [Member]            
Related Party Transaction [Line Items]            
Security deposit $ 93,688         14
Operating security deposit to Seihinkokusai [Member]            
Related Party Transaction [Line Items]            
Security deposit $ 133,840         ¥ 20
v3.23.4
Related Party Transactions (Details) - Schedule of Relationships with Related Parties who had Transactions
6 Months Ended
Sep. 30, 2023
Mr. Mei Kanayama [Member]  
Related Party Transaction [Line Items]  
Relationship to the Company Representative director, director, and controlling shareholder
Seihinkokusai Co., Ltd. (“Seihinkokusai”) [Member]  
Related Party Transaction [Line Items]  
Relationship to the Company An entity of which Mr. Kanayama’s wife is a director and the representative director
Shintai Co., Ltd. [Member]  
Related Party Transaction [Line Items]  
Relationship to the Company The entity’s representative director is Mr. Kanayama’s wife before April 30, 2023.
Palpito [Member]  
Related Party Transaction [Line Items]  
Relationship to the Company An equity investment entity of the Company, which was sold to Seihinkokusai on June 30, 2023.
Tokushin G.K.[Member]  
Related Party Transaction [Line Items]  
Relationship to the Company A shareholder of the Company.
v3.23.4
Related Party Transactions (Details) - Schedule of Accounts Receivable, Net - Related Parties - USD ($)
6 Months Ended 12 Months Ended
Sep. 30, 2023
Mar. 31, 2023
Sep. 30, 2023
Mar. 31, 2023
Related Party Transactions (Details) - Schedule of Accounts Receivable, Net - Related Parties [Line Items]        
Subtotal $ 44 $ 327,807 $ 44 $ 327,807
Less: allowance for credit losses (23,984) (96,155)
Total accounts receivable, net–- related parties 44 327,807 44 327,807
Seihinkokusai [Member]        
Related Party Transactions (Details) - Schedule of Accounts Receivable, Net - Related Parties [Line Items]        
Subtotal 44 266,523 44 266,523
Palpito [Member]        
Related Party Transactions (Details) - Schedule of Accounts Receivable, Net - Related Parties [Line Items]        
Subtotal 35,106 35,106
Tokushin G.K.[Member]        
Related Party Transactions (Details) - Schedule of Accounts Receivable, Net - Related Parties [Line Items]        
Subtotal 2,118 2,118
Shintai Co., Ltd [Member]        
Related Party Transactions (Details) - Schedule of Accounts Receivable, Net - Related Parties [Line Items]        
Subtotal $ 24,060 $ 24,060
v3.23.4
Related Party Transactions (Details) - Schedule of Due from Related Parties - Related Party [Member] - USD ($)
Sep. 30, 2023
Mar. 31, 2023
Related Party Transactions (Details) - Schedule of Due from Related Parties [Line Items]    
Total due from related parties $ 9,035 $ 444,567
Seihinkokusai [Member]    
Related Party Transactions (Details) - Schedule of Due from Related Parties [Line Items]    
Total due from related parties [1] 9,035 443,664
Shintai Co., Ltd. [Member]    
Related Party Transactions (Details) - Schedule of Due from Related Parties [Line Items]    
Total due from related parties $ 903
[1] The amount due from Seihinkokusai mainly includes: 1) The Company rents a storefront from Seihinkokusai. Pursuant to the rent agreement, the Company paid ¥50 million ($334,600) as a rental security deposit to this related party. Seihinkokusai refunded ¥40 million ($267,680) to the Company during the fiscal year ended March 31, 2023, and refunded the remaining ¥10 million ($66,920) during the six months ended September 30, 2023 for its working capital needs; 2) The Company also rents an office space from Seihinkokusai. Pursuant to the rent agreement, the Company paid ¥14 million ($93,688) as a rental security deposit to this related party which was fully refunded to the Company during the six months ended September 30, 2023 for its working capital needs; 3) In addition, the Company obtained the operating rights of Seihinkokusai’s online stores on domestic e-commerce marketplaces and use them as the Company’s own online stores to sell its products. Pursuant to an EC Site Operation Business Assignment Agreement dated January 31, 2020, the Company paid ¥20 million  ($133,840) as an operating security deposit to Seihinkokusai which was fully refunded to the Company during the six months ended September 30, 2023 for its working capital needs; the Company also needs to pay transaction commission of 1% based on its sales amount and the transaction commission was immaterial during the six months ended September 30, 2023 and 2022. The agreement is valid for one year, and is automatically renewed yearly unless the parties indicate otherwise in writing; and 4) compensation receivable for consumption tax amounted to $109,144 as of March 31, 2023, which was fully received during the six months ended September 30, 2023 (See Note 6).
v3.23.4
Related Party Transactions (Details) - Schedule of Accounts Payable - Related Parties - USD ($)
Sep. 30, 2023
Mar. 31, 2023
Related Party Transactions (Details) - Schedule of Accounts Payable - Related Parties [Line Items]    
Total accounts payable - related parties $ 67,848
Seihinkokusai [Member]    
Related Party Transactions (Details) - Schedule of Accounts Payable - Related Parties [Line Items]    
Total accounts payable - related parties $ 67,848
v3.23.4
Related Party Transactions (Details) - Schedule of Due to Related Parties - Related Party [Member] - USD ($)
Sep. 30, 2023
Mar. 31, 2023
Related Party Transactions (Details) - Schedule of Due to Related Parties [Line Items]    
Total due to related parties $ 108,064 $ 297,559
Mr. Mei Kanayama [Member]    
Related Party Transactions (Details) - Schedule of Due to Related Parties [Line Items]    
Total due to related parties 105,356 63,916
Seihinkokusai [Member]    
Related Party Transactions (Details) - Schedule of Due to Related Parties [Line Items]    
Total due to related parties $ 2,708 $ 233,643
v3.23.4
Related Party Transactions (Details) - Schedule of Sales to Related Parties - USD ($)
6 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Related Party Transactions (Details) - Schedule of Sales to Related Parties [Line Items]    
Total revenue from related parties $ 115,034 $ 8,188
Seihinkokusai [Member]    
Related Party Transactions (Details) - Schedule of Sales to Related Parties [Line Items]    
Total revenue from related parties 100,132 5,968
Shintai Co., Ltd. [Member]    
Related Party Transactions (Details) - Schedule of Sales to Related Parties [Line Items]    
Total revenue from related parties 1,171
Palpito [Member]    
Related Party Transactions (Details) - Schedule of Sales to Related Parties [Line Items]    
Total revenue from related parties $ 14,902 $ 1,049
v3.23.4
Related Party Transactions (Details) - Schedule of Purchase from Related Parties - USD ($)
6 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Related Party Transactions (Details) - Schedule of Purchase from Related Parties [Line Items]    
Total purchase from related parties $ 139,351 $ 139,031
Seihinkokusai [Member]    
Related Party Transactions (Details) - Schedule of Purchase from Related Parties [Line Items]    
Total purchase from related parties 139,351 68,235
Palpito [Member]    
Related Party Transactions (Details) - Schedule of Purchase from Related Parties [Line Items]    
Total purchase from related parties $ 70,796
v3.23.4
Taxes (Details)
¥ in Millions, ¥ in Millions
6 Months Ended 60 Months Ended
Sep. 30, 2023
USD ($)
Sep. 30, 2023
JPY (¥)
Sep. 30, 2023
HKD ($)
Sep. 30, 2023
CNY (¥)
Sep. 30, 2022
HKD ($)
Dec. 31, 2027
CNY (¥)
Mar. 31, 2030
USD ($)
Mar. 31, 2029
USD ($)
Sep. 30, 2023
JPY (¥)
Mar. 31, 2023
USD ($)
Mar. 31, 2023
JPY (¥)
Oct. 01, 2019
Taxes (Details) [Line Items]                        
Statutory income tax rate 30.60% 30.60% 30.60% 30.60% 34.00%              
Profit taxes rate 50.00% 50.00% 50.00% 50.00%                
Taxable income (in Yuan Renminbi) | ¥       ¥ 1                
Profit taxes rate 2.50% 2.50% 2.50% 2.50%                
Reduced effective rate amount $ 1,000,000                      
Reduced amount of effective rate $ 3,000,000                      
Reduced effective percentage 5.00% 5.00% 5.00% 5.00%                
Income taxes description The tax rate for small and medium sized companies (generally companies incorporated in Malaysia with paid-in capital of MYR2,500,000 or less) is 17% for the first MYR600,000 taxable income, with the remaining balance being taxed at the 24% rate. The tax rate for small and medium sized companies (generally companies incorporated in Malaysia with paid-in capital of MYR2,500,000 or less) is 17% for the first MYR600,000 taxable income, with the remaining balance being taxed at the 24% rate. The tax rate for small and medium sized companies (generally companies incorporated in Malaysia with paid-in capital of MYR2,500,000 or less) is 17% for the first MYR600,000 taxable income, with the remaining balance being taxed at the 24% rate. The tax rate for small and medium sized companies (generally companies incorporated in Malaysia with paid-in capital of MYR2,500,000 or less) is 17% for the first MYR600,000 taxable income, with the remaining balance being taxed at the 24% rate.                
Applicable consumption tax rate                       8.00%
Consumption tax amount $ 28,300,000               ¥ 3,800.0      
Tax consultant amount 6,100,000 ¥ 800.0                    
Consumption tax payable                   $ 16,600,000 ¥ 2,200.0  
Consumption tax amount | ¥                 30.0      
Additional consumption tax amount 600,000               ¥ 90.9      
Consumption tax payable instalment 200,760                      
Consumption tax payable $ 10,758,638                      
Maximum [Member]                        
Taxes (Details) [Line Items]                        
Applicable consumption tax rate                       10.00%
Minimum [Member]                        
Taxes (Details) [Line Items]                        
Applicable consumption tax rate                       8.00%
Hong Kong [Member]                        
Taxes (Details) [Line Items]                        
Profit taxes rate 16.50% 16.50% 16.50% 16.50% 16.50%              
Effective income tax value (in Dollars)     $ 2,000,000   $ 2,000,000              
Operating loss carryforward $ 983,345                      
PRC [Member]                        
Taxes (Details) [Line Items]                        
Foreign income tax rate 25.00% 25.00% 25.00% 25.00%                
Malaysia [Member]                        
Taxes (Details) [Line Items]                        
Foreign income tax rate 24.00% 24.00% 24.00% 24.00%                
Japan [Member]                        
Taxes (Details) [Line Items]                        
Operating loss carryforward $ 3,087,556                      
Tokyo Regional Taxation Bureau [Member]                        
Taxes (Details) [Line Items]                        
Consumption tax amount                   12,900,000 1,700.0  
Tokyo Regional Taxation Bureau [Member]                        
Taxes (Details) [Line Items]                        
Additional consumption tax amount                   $ 4,900,000 ¥ 700.0  
Forecast [Member]                        
Taxes (Details) [Line Items]                        
Taxable income amount (in Yuan Renminbi) | ¥           ¥ 3            
Taxable income percentage           5.00%            
Operating loss carryforward             $ 179,116 $ 2,908,440        
TLS [Member] | Hong Kong [Member]                        
Taxes (Details) [Line Items]                        
Profit taxes rate 8.25% 8.25% 8.25% 8.25%                
Effective income tax value (in Dollars)     $ 2,000,000   $ 2,000,000              
v3.23.4
Taxes (Details) - Schedule of Income Before Tax - USD ($)
6 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Taxes (Details) - Schedule of Income Before Tax [Line Items]    
Income before tax $ 1,597,920 $ 539,645
Japan [Member]    
Taxes (Details) - Schedule of Income Before Tax [Line Items]    
Income before tax (424,749) (98,047)
Hong Kong [Member]    
Taxes (Details) - Schedule of Income Before Tax [Line Items]    
Income before tax 1,968,464 464,816
PRC [Member]    
Taxes (Details) - Schedule of Income Before Tax [Line Items]    
Income before tax 59,938 172,876
Malaysia [Member]    
Taxes (Details) - Schedule of Income Before Tax [Line Items]    
Income before tax $ (5,733)
v3.23.4
Taxes (Details) - Schedule of Income Tax Provision (Benefit) - USD ($)
6 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Taxes (Details) - Schedule of Income Tax Provision (Benefit) [Line Items]    
Total current tax provision $ 1,104,188 $ 241,741
Total deferred tax provision (1,460,623) (29,689)
Income tax provisions (benefit) (356,435) 212,052
Japan [Member]    
Taxes (Details) - Schedule of Income Tax Provision (Benefit) [Line Items]    
Total current tax provision 1,096,800 192,271
Total deferred tax provision (1,460,667) (29,689)
Hong Kong [Member]    
Taxes (Details) - Schedule of Income Tax Provision (Benefit) [Line Items]    
Total current tax provision
Total deferred tax provision
PRC [Member]    
Taxes (Details) - Schedule of Income Tax Provision (Benefit) [Line Items]    
Total current tax provision 7,388 49,470
Total deferred tax provision
Malaysia [Member]    
Taxes (Details) - Schedule of Income Tax Provision (Benefit) [Line Items]    
Total current tax provision
Total deferred tax provision $ 44
v3.23.4
Taxes (Details) - Schedule of Reconciles the Japan Statutory Rate to the Company’s Effective Tax Rates
6 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Schedule of Reconciles the Japan Statutory Rate to the Company Effective Tax Rates [Abstract]    
Japanese statutory income tax rate 30.60% 34.00%
Non-deductible expenses 3.10% 16.40%
Non-taxable income (10.70%) (3.40%)
Tax rate difference in non-Japan subsidiaries and different prefectures in Japan (19.40%) (6.30%)
Change in valuation allowance (24.50%) (2.70%)
Effect of additional consumption tax charge from tax examination [1] 12.40%
Prior year income tax true-up (15.30%)
Others 1.50% 1.30%
Effective tax rate (22.30%) 39.30%
[1] This pertains to the tax effect resulted from the consumption tax examination (See note (c) - tax payable).
v3.23.4
Taxes (Details) - Schedule of Deferred Tax Assets Comprised - USD ($)
6 Months Ended 12 Months Ended
Sep. 30, 2023
Mar. 31, 2023
Deferred tax assets:    
Allowance for credit losses $ 1,209,854 $ 1,434,120
Accrued member rewards 23,473 39,019
Accrued employee bonus 22,210 46,564
Accrued asset retirement obligation 103,266 123,626
Accrued employee retirement pension 56,707 59,358
Investment loss from equity method investment   40,300
Net operating loss carry-forwards 1,107,661 3,187,904
Total deferred tax assets 2,523,171 4,930,891
Valuation allowance (199,350) (597,777)
Total deferred tax assets 2,323,821 4,333,114
Deferred tax liabilities:    
Change in fair value of purchase option (6,192) (7,552)
Accrued interest income on consumption tax receivable   (19,894)
Compensation receivable for consumption tax (4,901,483) (8,756,745)
Total deferred tax liabilities (4,907,675) (8,784,191)
Deferred tax liabilities, net $ (2,583,854) $ (4,451,077)
v3.23.4
Taxes (Details) - Schedule of Valuation Allowance - USD ($)
6 Months Ended 12 Months Ended
Sep. 30, 2023
Mar. 31, 2023
Schedule of Valuation Allowance [Abstract]    
Beginning balance $ 597,777 $ 386,436
Additions (reduction) (335,671) 214,389
Disposal of a subsidiary (58,887)
Foreign currency translation adjustments (3,869) (3,048)
Ending balance $ 199,350 $ 597,777
v3.23.4
Taxes (Details) - Schedule of Taxes Payable - USD ($)
6 Months Ended 12 Months Ended
Sep. 30, 2023
Mar. 31, 2023
Schedule of taxes payable [Abstract]    
Income tax payable $ 1,501,243 $ 663,503
Additional consumption tax payable due to tax examination [1] 10,758,638 16,597,264
Consumption tax payable and others 23,472 959,036
Total taxes payable $ 12,283,353 $ 18,219,803
[1] Since January 2022, the Tokyo Regional Taxation Bureau had conducted a tax examination into the Company’s consumption tax filing for the period from July 2018 to December 2021, and the examination was completed in May 2023. As a result of the examination, the Company was required to return consumption tax refund amounted to approximately $28.3 million (approximately ¥3.8 billion) for export transactions that were determined not to meet the tax exemption requirements due to incomplete submission of relevant export documents. In addition, the additional tax for understatement and delinquent tax computed by the Company’s tax consultant was amounted to approximately $6.1 million (approximately ¥0.8 billion). Therefore, as of March 31, 2023, the Company recorded a net consumption tax payable amounted to approximately $16.6 million (approximately ¥2.2 billion), after the deduction of refundable consumption tax amounted to approximately $12.9 million (approximately ¥1.7 billion) that was withheld by the Tokyo Regional Taxation Bureau due to this examination, as well as refundable income tax that arose from the payments of additional consumption tax amounted to approximately $4.9 million (approximately ¥0.7 billion). During the six months ended September 30, 2023, the Company recorded additional consumption tax payable approximately $0.6 million (approximately ¥90.9 million) based on the final assessment by the Tokyo Regional Taxation Bureau. The Company made payments of the consumption tax payable by a monthly instalment of approximately $200,760 (¥30.0 million), and the amount also offset by the consumption tax receivable from the tax authorities for excess input consumption tax. The consumption tax payable was $10,758,638 as of September 30, 2023.
v3.23.4
Representative's Warrants Liability (Details) - USD ($)
6 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Jan. 13, 2022
Representative's Warrants Liability [Line Items]      
Purchase price per share (in Dollars per share) $ 0.01    
Shares purchase (in Shares) 300,000    
Percentage of sale of stock 5.00%    
Warrants exercise price per share (in Dollars per share) $ 4.8    
Offering price Per share (in Dollars per share) $ 4    
Warrants liability     $ 522,116
Additional paid-in capital     $ 522,116
Change in fair value of the representative’s warrants liability $ 1,833 $ 89,049  
IPO [Member]      
Representative's Warrants Liability [Line Items]      
Percentage of sale of stock 120.00%    
v3.23.4
Representative's Warrants Liability (Details) - Schedule of Fair Value Using the Black-Scholes Option Pricing Model - $ / shares
6 Months Ended 12 Months Ended
Jan. 13, 2022
Sep. 30, 2023
Mar. 31, 2023
Representative’s Warrants liability      
Stock price $ 4 $ 1 $ 0.98
Exercise price $ 4.8 $ 4.8 $ 4.8
Expected term (years) 5 years 3 years 3 months 14 days 3 years 9 months 14 days
Risk-free interest rate 1.47% 4.60% 3.60%
Expected volatility 55.39% 57.84% 55.57%
v3.23.4
Shareholders' Equity (Details)
Jan. 13, 2022
USD ($)
$ / shares
shares
Aug. 12, 2021
USD ($)
Aug. 12, 2021
JPY (¥)
Jun. 22, 2021
shares
Feb. 12, 2021
shares
Feb. 05, 2021
shares
Oct. 15, 2014
shares
Sep. 30, 2023
USD ($)
shares
Sep. 30, 2023
JPY (¥)
shares
Mar. 31, 2023
USD ($)
shares
Aug. 18, 2021
shares
Dec. 25, 2020
USD ($)
shares
Dec. 25, 2020
JPY (¥)
shares
Nov. 10, 2020
shares
Oct. 22, 2020
shares
Mar. 31, 2020
shares
Mar. 30, 2017
USD ($)
shares
Mar. 30, 2017
JPY (¥)
shares
Jul. 30, 2016
USD ($)
shares
Jul. 30, 2016
JPY (¥)
shares
Apr. 25, 2011
USD ($)
shares
Apr. 25, 2011
JPY (¥)
shares
Shareholders' Equity (Details) [Line Items]                                            
Ordinary shares authorized               100,000,000 100,000,000 100,000,000                        
Ordinary shares issued               36,250,054 36,250,054 36,250,054                        
Cash               $ 85,060 ¥ 10,000,000                          
Ordinary shares, description                     Ordinary Shares at a ratio of 294-for-1 share, which became effective on the same day.                      
Share issued 6,250,000                                          
Public offering price per ADS (in Dollars per share) | $ / shares $ 4                                          
ADS issued shares 250,000                                          
Over-allotment shares (in Dollars) | $ $ 25,000,000                                          
Total restricted net assets (in Dollars) | $               $ 23,773,242   $ 23,773,242                        
Ordinary shares issued                                            
Shareholders' Equity (Details) [Line Items]                                            
Ordinary shares authorized                             10,000 300,000            
Ordinary shares authorized                             300,000              
Ordinary shares issued                             8,101              
Ordinary shares issued and outstanding                               90,910            
Minimum [Member] | Ordinary shares issued                                            
Shareholders' Equity (Details) [Line Items]                                            
Ordinary shares authorized                     300,000                      
Maximum [Member] | Ordinary shares issued                                            
Shareholders' Equity (Details) [Line Items]                                            
Ordinary shares authorized                     100,000,000                      
IPO [Member]                                            
Shareholders' Equity (Details) [Line Items]                                            
Over-allotment shares (in Dollars) | $ $ 21,400,000                                          
Ordinary shares issued                                            
Shareholders' Equity (Details) [Line Items]                                            
Ordinary shares authorized               1,000 1,000                          
Ordinary shares issued               1,000 1,000           72,909              
Mr. Yingjia Yang [Member] | Ordinary shares issued                                            
Shareholders' Equity (Details) [Line Items]                                            
Ordinary shares issued                                 490 490        
Grand Elec-Tech Limited [Member] | Ordinary shares issued                                            
Shareholders' Equity (Details) [Line Items]                                            
Ordinary shares issued                           9,090                
Issuance ordinary shares         9,090 9,090                                
Shares issued       9,090                                    
Grand Elec-Tech Limited [Member] | Series of Individually Immaterial Asset Acquisitions [Member]                                            
Shareholders' Equity (Details) [Line Items]                                            
Contribute price   $ 1,900,000 ¥ 200,007,270                                      
Mr. Mei Kanayama [Member]                                            
Shareholders' Equity (Details) [Line Items]                                            
Cash                                 $ 396,327 ¥ 44,100,000 $ 195,960 ¥ 20,000,000 $ 248,640 ¥ 20,000,000
Mr. Mei Kanayama [Member] | Ordinary shares issued                                            
Shareholders' Equity (Details) [Line Items]                                            
Ordinary shares authorized                                         10,000 10,000
Ordinary shares issued                                 4,410 4,410 2,000 2,000 2,000 2,000
Mr. Mei Kanayama [Member] | Mr. Yingjia Yang [Member]                                            
Shareholders' Equity (Details) [Line Items]                                            
Shares transferred             500                              
Mr. Yingjia Yang [Member]                                            
Shareholders' Equity (Details) [Line Items]                                            
Cash                                 $ 44,036 ¥ 4,900,000        
SHUR Co., Ltd [Member]                                            
Shareholders' Equity (Details) [Line Items]                                            
Cash                       $ 1,446,012 ¥ 150,001,254                  
SHUR Co., Ltd [Member] | Ordinary shares issued                                            
Shareholders' Equity (Details) [Line Items]                                            
Ordinary shares issued                       2,041 2,041                  
v3.23.4
Segment Reporting (Details)
6 Months Ended
Sep. 30, 2023
Segment Reporting [Abstract]  
Reported segments 3
v3.23.4
Segment Reporting (Details) - Schedule of Presents the Segment Information - USD ($)
6 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Segment Reporting Information [Line Items]    
Revenue $ 74,164,149 $ 77,615,549
Merchandise costs 64,706,599 63,052,437
Interest expenses, net (995,997) (1,372,444)
Benefit for income tax (356,435) 212,052
Net income 1,954,355 327,593
Depreciation and amortization 526,994 514,000
Capital expenditures 197,825 45,472
Directly- Operated Physical Stores [Member]    
Segment Reporting Information [Line Items]    
Revenue 11,618,183 5,838,536
Merchandise costs 9,921,992 4,657,011
Interest expenses, net (156,028) (103,240)
Benefit for income tax (55,837) 15,952
Net income 306,160 24,643
Depreciation and amortization 82,556 38,666
Capital expenditures 193,623 29,442
Online Stores and Services [Member]    
Segment Reporting Information [Line Items]    
Revenue 6,004,400 16,300,547
Merchandise costs 4,929,614 12,957,190
Interest expenses, net (80,637) (288,236)
Benefit for income tax (28,857) 44,534
Net income 158,226 68,800
Depreciation and amortization 42,666 107,948
Capital expenditures 3,136 3,640
Franchise Stores and Wholesale Customers [Member]    
Segment Reporting Information [Line Items]    
Revenue 56,541,566 55,476,466
Merchandise costs 49,854,993 45,438,236
Interest expenses, net (759,332) (980,968)
Benefit for income tax (271,741) 151,566
Net income 1,489,969 234,150
Depreciation and amortization 401,772 367,386
Capital expenditures $ 1,066 $ 12,390
v3.23.4
Segment Reporting (Details) - Schedule of Assets and Liabilities - USD ($)
Sep. 30, 2023
Mar. 31, 2023
Mar. 31, 2022
Total assets:      
Total assets $ 129,126,312 $ 146,675,280 $ 146,675,280
Total liabilities:      
Total liabilities 101,159,864 $ 117,393,537 117,393,537
Directly-Operated Physical Stores [Member]      
Total assets:      
Total assets 15,521,030   8,815,957
Total liabilities:      
Total liabilities 18,121,356   9,728,199
Online Stores and Services [Member]      
Total assets:      
Total assets 7,909,941   20,070,215
Total liabilities:      
Total liabilities 7,282,353   11,812,654
Franchise Stores and Wholesale Customers [Member]      
Total assets:      
Total assets 105,695,341   117,789,108
Total liabilities:      
Total liabilities $ 75,756,155   $ 95,852,684
v3.23.4
Subsequent Events (Details) - 1 months ended Dec. 31, 2023 - Forecast [Member]
¥ in Millions
USD ($)
JPY (¥)
JPY (¥)
Subsequent Events [Line Items]      
Net book value $ 2,100,000   ¥ 307.7
Total consideration (2,900,000) ¥ 430.0  
Purchase deposit $ 60,000   ¥ 9.0

Yoshitsu (NASDAQ:TKLF)
Historical Stock Chart
From Mar 2024 to Apr 2024 Click Here for more Yoshitsu Charts.
Yoshitsu (NASDAQ:TKLF)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more Yoshitsu Charts.