Annual report

Period2022-10-01 → 2023-09-30
Filed2023-12-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 150
MetricValuePeriodScopeSource row
Revenue¥7.3bn2022-10-01 → 2023-09-30Cons.Net sales
Revenue¥6.1bn2021-10-01 → 2022-09-30Cons.Net sales
Revenue¥4.5bn2020-10-01 → 2021-09-30dCons.Net sales (5-year summary)
Revenue¥4.0bn2019-10-01 → 2020-09-30dCons.Net sales (5-year summary)
Revenue¥4.6bn2018-10-01 → 2019-09-30dCons.Net sales (5-year summary)
Operating income¥139m2022-10-01 → 2023-09-30Cons.Operating income
Operating income−¥367m2021-10-01 → 2022-09-30Cons.Operating income
Ordinary income¥181m2022-10-01 → 2023-09-30Cons.Ordinary income
Ordinary income¥274m2021-10-01 → 2022-09-30Cons.Ordinary income
Ordinary income¥121m2020-10-01 → 2021-09-30dCons.Ordinary income loss (5-year summary)
Ordinary income−¥448m2019-10-01 → 2020-09-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥189m2018-10-01 → 2019-09-30dCons.Ordinary income loss (5-year summary)
Profit before tax¥129m2022-10-01 → 2023-09-30Cons.Income before income taxes
Profit before tax¥217m2021-10-01 → 2022-09-30Cons.Income before income taxes
Net income (owners)¥109m2022-10-01 → 2023-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥122m2021-10-01 → 2022-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥17m2020-10-01 → 2021-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥618m2019-10-01 → 2020-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥100m2018-10-01 → 2019-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥109m2022-10-01 → 2023-09-30Cons.Profit loss
Net income¥122m2021-10-01 → 2022-09-30Cons.Profit loss
Total assets¥4.6bnat 2023-09-30Cons.Assets
Total assets¥4.4bnat 2022-09-30Cons.Assets
Total assets¥4.2bnat 2021-09-30dCons.Total assets (5-year summary)
Total assets¥4.0bnat 2020-09-30dCons.Total assets (5-year summary)
Total assets¥2.9bnat 2019-09-30dCons.Total assets (5-year summary)
Total liabilities¥3.0bnat 2023-09-30Cons.Liabilities
Total liabilities¥3.0bnat 2022-09-30Cons.Liabilities
Net assets / equity¥1.6bnat 2023-09-30Cons.Net assets
Net assets / equity¥1.4bnat 2022-09-30Cons.Net assets
Net assets / equity¥1.3bnat 2021-09-30dCons.Net assets
Net assets / equity¥1.3bnat 2020-09-30dCons.Net assets (5-year summary)
Net assets / equity¥1.9bnat 2019-09-30dCons.Net assets (5-year summary)
Cash and deposits¥1.5bnat 2023-09-30Cons.Cash and deposits
Cash and deposits¥1.8bnat 2022-09-30Cons.Cash and deposits
Cash & equivalents¥1.4bnat 2023-09-30Cons.Cash and cash equivalents
Cash & equivalents¥1.8bnat 2022-09-30Cons.Cash and cash equivalents
Cash & equivalents¥995mat 2021-09-30dCons.Cash and cash equivalents
Cash & equivalents¥1.3bnat 2020-09-30dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥940mat 2019-09-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥19m2022-10-01 → 2023-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥957m2021-10-01 → 2022-09-30Cons.Net cash provided by used in operating activities
Operating cash flow−¥330m2020-10-01 → 2021-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥487m2019-10-01 → 2020-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥43m2018-10-01 → 2019-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥182m2022-10-01 → 2023-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥80m2021-10-01 → 2022-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥106m2020-10-01 → 2021-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥676m2019-10-01 → 2020-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥595m2018-10-01 → 2019-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥193m2022-10-01 → 2023-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥129m2021-10-01 → 2022-09-30Cons.Net cash provided by used in financing activities
Financing cash flow¥181m2020-10-01 → 2021-09-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥1.5bn2019-10-01 → 2020-09-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥399m2018-10-01 → 2019-09-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥12.242022-10-01 → 2023-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥13.732021-10-01 → 2022-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥1.972020-10-01 → 2021-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-69.92019-10-01 → 2020-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥11.332018-10-01 → 2019-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥12.222022-10-01 → 2023-09-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥13.72021-10-01 → 2022-09-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥1.962020-10-01 → 2021-09-30dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥11.232018-10-01 → 2019-09-30dCons.Diluted earnings per share (5-year summary)
Net assets per share¥170.45at 2023-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥154.23at 2022-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥136.91at 2021-09-30dCons.Net assets per share (5-year summary)
Net assets per share¥136.48at 2020-09-30dCons.Net assets per share (5-year summary)
Net assets per share¥211.02at 2019-09-30dCons.Net assets per share (5-year summary)
Equity ratio33.4%at 2023-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio31.0%at 2022-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio28.5%at 2021-09-30dCons.Equity to asset ratio (5-year summary)
Equity ratio30.0%at 2020-09-30dCons.Equity to asset ratio (5-year summary)
Equity ratio63.9%at 2019-09-30dCons.Equity to asset ratio (5-year summary)
ROE7.5%2022-10-01 → 2023-09-30Cons.Rate of return on equity (5-year summary)
ROE9.4%2021-10-01 → 2022-09-30Cons.Rate of return on equity (5-year summary)
ROE1.4%2020-10-01 → 2021-09-30dCons.Rate of return on equity (5-year summary)
ROE5.5%2018-10-01 → 2019-09-30dCons.Rate of return on equity (5-year summary)
Employees269at 2023-09-30Cons.Number of employees
Employees299at 2022-09-30Cons.Number of employees
Employees313at 2021-09-30dCons.Number of employees
Employees333at 2020-09-30dCons.Number of employees
Employees172at 2019-09-30dCons.Number of employees
Revenue¥2.9bn2022-10-01 → 2023-09-30StandaloneNet sales
Revenue¥2.1bn2021-10-01 → 2022-09-30StandaloneNet sales
Revenue¥1.5bn2020-10-01 → 2021-09-30dStandaloneNet sales (5-year summary)
Revenue¥2.4bn2019-10-01 → 2020-09-30dStandaloneNet sales (5-year summary)
Revenue¥3.4bn2018-10-01 → 2019-09-30dStandaloneNet sales (5-year summary)
Operating income−¥31m2022-10-01 → 2023-09-30StandaloneOperating income
Operating income−¥439m2021-10-01 → 2022-09-30StandaloneOperating income
Ordinary income¥157m2022-10-01 → 2023-09-30StandaloneOrdinary income
Ordinary income−¥80m2021-10-01 → 2022-09-30StandaloneOrdinary income
Ordinary income¥48m2020-10-01 → 2021-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥247m2019-10-01 → 2020-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥175m2018-10-01 → 2019-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥148m2022-10-01 → 2023-09-30StandaloneIncome before income taxes
Profit before tax−¥118m2021-10-01 → 2022-09-30StandaloneIncome before income taxes
Net income¥138m2022-10-01 → 2023-09-30StandaloneProfit loss
Net income−¥128m2021-10-01 → 2022-09-30StandaloneProfit loss
Net income−¥14m2020-10-01 → 2021-09-30dStandaloneNet income loss (5-year summary)
Net income−¥679m2019-10-01 → 2020-09-30dStandaloneNet income loss (5-year summary)
Net income¥117m2018-10-01 → 2019-09-30dStandaloneNet income loss (5-year summary)
Total assets¥2.9bnat 2023-09-30StandaloneAssets
Total assets¥2.9bnat 2022-09-30StandaloneAssets
Total assets¥3.4bnat 2021-09-30dStandaloneTotal assets (5-year summary)
Total assets¥3.3bnat 2020-09-30dStandaloneTotal assets (5-year summary)
Total assets¥2.6bnat 2019-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥1.7bnat 2023-09-30StandaloneLiabilities
Total liabilities¥1.9bnat 2022-09-30StandaloneLiabilities
Net assets / equity¥1.2bnat 2023-09-30StandaloneNet assets
Net assets / equity¥1.0bnat 2022-09-30StandaloneNet assets
Net assets / equity¥1.1bnat 2021-09-30dStandaloneNet assets
Net assets / equity¥1.1bnat 2020-09-30dStandaloneNet assets (5-year summary)
Net assets / equity¥1.8bnat 2019-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥940mat 2023-09-30StandaloneCash and deposits
Cash and deposits¥1.1bnat 2022-09-30StandaloneCash and deposits
EPS (basic)¥15.482022-10-01 → 2023-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-14.492021-10-01 → 2022-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-1.562020-10-01 → 2021-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-76.872019-10-01 → 2020-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥13.272018-10-01 → 2019-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥15.442022-10-01 → 2023-09-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥13.152018-10-01 → 2019-09-30dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥02022-10-01 → 2023-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥02021-10-01 → 2022-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥02020-10-01 → 2021-09-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥02019-10-01 → 2020-09-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥52018-10-01 → 2019-09-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥127.72at 2023-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥108.44at 2022-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥121.66at 2021-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥123.19at 2020-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥204.98at 2019-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio39.7%at 2023-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio32.7%at 2022-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio31.8%at 2021-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio32.7%at 2020-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio69.1%at 2019-09-30dStandaloneEquity to asset ratio (5-year summary)
ROE13.1%2022-10-01 → 2023-09-30StandaloneRate of return on equity (5-year summary)
ROE6.7%2018-10-01 → 2019-09-30dStandaloneRate of return on equity (5-year summary)
Shares issued9,030,100at 2023-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued8,978,800at 2022-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued8,927,800at 2021-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,926,800at 2020-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,923,800at 2019-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees140at 2023-09-30StandaloneNumber of employees
Employees149at 2022-09-30StandaloneNumber of employees
Employees147at 2021-09-30dStandaloneNumber of employees
Employees144at 2020-09-30dStandaloneNumber of employees
Employees162at 2019-09-30dStandaloneNumber of employees

Periods use the dates stated in the filing. d = earlier-year period dated by calendar; v = that date confirmed by the company's own earlier filing.

Segments · 49
SegmentItemPeriodValue
Otherother segmentssegment assetsat 2023-09-30¥244,000
Reconciling Itemsreconcilingcapex2022-10-01 → 2023-09-30¥10m
Reconciling Itemsreconcilingdepreciation2022-10-01 → 2023-09-30¥12m
Reconciling Itemsreconcilingsegment assetsat 2023-09-30¥19m
Reconciling Itemsreconcilingsegment profit2022-10-01 → 2023-09-30¥11m
Outside Sale Businessreportable segmentcapex2022-10-01 → 2023-09-30¥18m
Outside Sale Businessreportable segmentdepreciation2022-10-01 → 2023-09-30¥4m
Outside Sale Businessreportable segmentemployeesat 2023-09-3019 pure
Outside Sale Businessreportable segmentrevenue2022-10-01 → 2023-09-30¥637m
Outside Sale Businessreportable segmentrevenue external2022-10-01 → 2023-09-30¥637m
Outside Sale Businessreportable segmentsegment assetsat 2023-09-30¥237m
Outside Sale Businessreportable segmentsegment profit2022-10-01 → 2023-09-30¥60m
Restaurant Businessreportable segmentcapex2022-10-01 → 2023-09-30¥315m
Restaurant Businessreportable segmentdepreciation2022-10-01 → 2023-09-30¥48m
Restaurant Businessreportable segmentemployeesat 2023-09-30235 pure
Restaurant Businessreportable segmentrevenue2022-10-01 → 2023-09-30¥6.6bn
Restaurant Businessreportable segmentrevenue external2022-10-01 → 2023-09-30¥6.6bn
Restaurant Businessreportable segmentsegment assetsat 2023-09-30¥4.3bn
Restaurant Businessreportable segmentsegment profit2022-10-01 → 2023-09-30¥68m
—segment totalcapex2022-10-01 → 2023-09-30¥333m
—segment totaldepreciation2022-10-01 → 2023-09-30¥52m
—segment totalrevenue2022-10-01 → 2023-09-30¥7.3bn
—segment totalrevenue external2022-10-01 → 2023-09-30¥7.3bn
—segment totalsegment assetsat 2023-09-30¥4.6bn
—segment totalsegment profit2022-10-01 → 2023-09-30¥128m
Otherother segmentssegment assetsat 2022-09-30¥244,000
Reconciling Itemsreconcilingcapex2021-10-01 → 2022-09-30¥16m
Reconciling Itemsreconcilingdepreciation2021-10-01 → 2022-09-30¥9m
Reconciling Itemsreconcilingsegment assetsat 2022-09-30¥22m
Reconciling Itemsreconcilingsegment profit2021-10-01 → 2022-09-30¥11m
Outside Sale Businessreportable segmentcapex2021-10-01 → 2022-09-30¥8m
Outside Sale Businessreportable segmentdepreciation2021-10-01 → 2022-09-30¥5m
Outside Sale Businessreportable segmentrevenue2021-10-01 → 2022-09-30¥719m
Outside Sale Businessreportable segmentrevenue external2021-10-01 → 2022-09-30¥719m
Outside Sale Businessreportable segmentsegment assetsat 2022-09-30¥256m
Outside Sale Businessreportable segmentsegment profit2021-10-01 → 2022-09-30¥87m
Restaurant Businessreportable segmentcapex2021-10-01 → 2022-09-30¥45m
Restaurant Businessreportable segmentdepreciation2021-10-01 → 2022-09-30¥55m
Restaurant Businessreportable segmentrevenue2021-10-01 → 2022-09-30¥5.3bn
Restaurant Businessreportable segmentrevenue external2021-10-01 → 2022-09-30¥5.3bn
Restaurant Businessreportable segmentsegment assetsat 2022-09-30¥4.1bn
Restaurant Businessreportable segmentsegment profit2021-10-01 → 2022-09-30−¥465m
—segment totalcapex2021-10-01 → 2022-09-30¥53m
—segment totaldepreciation2021-10-01 → 2022-09-30¥60m
—segment totalrevenue2021-10-01 → 2022-09-30¥6.1bn
—segment totalrevenue external2021-10-01 → 2022-09-30¥6.1bn
—segment totalsegment assetsat 2022-09-30¥4.4bn
—segment totalsegment profit2021-10-01 → 2022-09-30−¥378m
Restaurant Businessreportable segmentemployeesat 2023-09-30127 pure

Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.

All source rows · 1,460
ItemContextValueUnit
Total assets (5-year summary)CurrentYearInstant4582566000JPY
Net assets per share (5-year summary)Prior4YearInstant211.02
Net assets per share (5-year summary)Prior3YearInstant136.48
Net assets per share (5-year summary)Prior2YearInstant136.91
Net assets per share (5-year summary)Prior1YearInstant154.23
Net assets per share (5-year summary)CurrentYearInstant170.45
Basic earnings loss per share (5-year summary)Prior4YearDuration11.33
Basic earnings loss per share (5-year summary)Prior3YearDuration-69.90
Basic earnings loss per share (5-year summary)Prior2YearDuration1.97
Basic earnings loss per share (5-year summary)Prior1YearDuration13.73
Basic earnings loss per share (5-year summary)CurrentYearDuration12.24
Diluted earnings per share (5-year summary)Prior4YearDuration11.23
Diluted earnings per share (5-year summary)Prior3YearDuration-
Diluted earnings per share (5-year summary)Prior2YearDuration1.96
Diluted earnings per share (5-year summary)Prior1YearDuration13.70
Diluted earnings per share (5-year summary)CurrentYearDuration12.22
Equity to asset ratio (5-year summary)Prior4YearInstant0.639
Equity to asset ratio (5-year summary)Prior3YearInstant0.300
Equity to asset ratio (5-year summary)Prior2YearInstant0.285
Equity to asset ratio (5-year summary)Prior1YearInstant0.310
Equity to asset ratio (5-year summary)CurrentYearInstant0.334
Rate of return on equity (5-year summary)Prior4YearDuration0.055
Rate of return on equity (5-year summary)Prior3YearDuration-
Rate of return on equity (5-year summary)Prior2YearDuration0.014
Rate of return on equity (5-year summary)Prior1YearDuration0.094
Rate of return on equity (5-year summary)CurrentYearDuration0.075
Price earnings ratio (5-year summary)Prior4YearDuration53.66
Price earnings ratio (5-year summary)Prior3YearDuration-
Price earnings ratio (5-year summary)Prior2YearDuration303.28
Price earnings ratio (5-year summary)Prior1YearDuration42.18
Price earnings ratio (5-year summary)CurrentYearDuration43.05
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration43080000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration-487481000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration-329710000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration956890000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration19313000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-594918000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-675679000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-106100000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-79558000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-182162000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration399021000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration1484216000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration180899000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration-129189000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration-192511000JPY
Cash and cash equivalents (5-year summary)Prior4YearInstant939821000JPY
Cash and cash equivalents (5-year summary)Prior3YearInstant1263471000JPY
Cash and cash equivalents (5-year summary)Prior2YearInstant994729000JPY
Cash and cash equivalents (5-year summary)Prior1YearInstant1765706000JPY

Every row of the EDINET CSV. Item names are the XBRL element names; filed text is kept in its original Japanese. Filed text is available on Plus and Pro.

Data checks · 24 of 24 passed
balance sheet identityconsolidated 2022-09-30pass
balance sheet identityconsolidated 2023-09-30pass rounding
balance sheet identitynon_consolidated 2022-09-30pass rounding
balance sheet identitynon_consolidated 2023-09-30pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2021-09-30pass
statement vs summary · net assetsconsolidated 2022-09-30pass
statement vs summary · net assetsconsolidated 2023-09-30pass
statement vs summary · net assetsnon_consolidated 2021-09-30pass
statement vs summary · net assetsnon_consolidated 2022-09-30pass
statement vs summary · net assetsnon_consolidated 2023-09-30pass
statement vs summary · net income attributable to parentconsolidated 2021-10-01/2022-09-30pass
statement vs summary · net income attributable to parentconsolidated 2022-10-01/2023-09-30pass
statement vs summary · operating cash flowconsolidated 2021-10-01/2022-09-30pass
statement vs summary · operating cash flowconsolidated 2022-10-01/2023-09-30pass
statement vs summary · revenueconsolidated 2021-10-01/2022-09-30pass
statement vs summary · revenueconsolidated 2022-10-01/2023-09-30pass
statement vs summary · revenuenon_consolidated 2021-10-01/2022-09-30pass
statement vs summary · revenuenon_consolidated 2022-10-01/2023-09-30pass
statement vs summary · total assetsconsolidated 2022-09-30pass
statement vs summary · total assetsconsolidated 2023-09-30pass
statement vs summary · total assetsnon_consolidated 2022-09-30pass
statement vs summary · total assetsnon_consolidated 2023-09-30pass