Annual report

Period2023-10-01 → 2024-09-30
Filed2024-12-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥7.5bn2023-10-01 → 2024-09-30Cons.Net sales
Revenue¥7.3bn2022-10-01 → 2023-09-30Cons.Net sales
Revenue¥6.1bn2021-10-01 → 2022-09-30dCons.Net sales (5-year summary)
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)
Operating income¥218m2023-10-01 → 2024-09-30Cons.Operating income
Operating income¥139m2022-10-01 → 2023-09-30Cons.Operating income
Ordinary income¥246m2023-10-01 → 2024-09-30Cons.Ordinary income
Ordinary income¥181m2022-10-01 → 2023-09-30Cons.Ordinary income
Ordinary income¥274m2021-10-01 → 2022-09-30dCons.Ordinary income loss (5-year summary)
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)
Profit before tax¥135m2023-10-01 → 2024-09-30Cons.Income before income taxes
Profit before tax¥129m2022-10-01 → 2023-09-30Cons.Income before income taxes
Net income (owners)¥39m2023-10-01 → 2024-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥109m2022-10-01 → 2023-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥122m2021-10-01 → 2022-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
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¥39m2023-10-01 → 2024-09-30Cons.Profit loss
Net income¥109m2022-10-01 → 2023-09-30Cons.Profit loss
Total assets¥4.3bnat 2024-09-30Cons.Assets
Total assets¥4.6bnat 2023-09-30Cons.Assets
Total assets¥4.4bnat 2022-09-30dCons.Total assets (5-year summary)
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 liabilities¥2.7bnat 2024-09-30Cons.Liabilities
Total liabilities¥3.0bnat 2023-09-30Cons.Liabilities
Net assets / equity¥1.6bnat 2024-09-30Cons.Net assets
Net assets / equity¥1.6bnat 2023-09-30Cons.Net assets
Net assets / equity¥1.4bnat 2022-09-30dCons.Net assets
Net assets / equity¥1.3bnat 2021-09-30dCons.Net assets (5-year summary)
Net assets / equity¥1.3bnat 2020-09-30dCons.Net assets (5-year summary)
Cash and deposits¥935mat 2024-09-30Cons.Cash and deposits
Cash and deposits¥1.5bnat 2023-09-30Cons.Cash and deposits
Cash & equivalents¥920mat 2024-09-30Cons.Cash and cash equivalents
Cash & equivalents¥1.4bnat 2023-09-30Cons.Cash and cash equivalents
Cash & equivalents¥1.8bnat 2022-09-30dCons.Cash and cash equivalents
Cash & equivalents¥995mat 2021-09-30dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.3bnat 2020-09-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥10m2023-10-01 → 2024-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥19m2022-10-01 → 2023-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥957m2021-10-01 → 2022-09-30dCons.Net cash provided by used in operating activities (5-year summary)
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)
Investing cash flow−¥273m2023-10-01 → 2024-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥182m2022-10-01 → 2023-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥80m2021-10-01 → 2022-09-30dCons.Net cash provided by used in investing activities (5-year summary)
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)
Financing cash flow−¥223m2023-10-01 → 2024-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥193m2022-10-01 → 2023-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥129m2021-10-01 → 2022-09-30dCons.Net cash provided by used in financing activities (5-year summary)
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)
EPS (basic)¥4.382023-10-01 → 2024-09-30Cons.Basic earnings loss per share (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 → 2022-09-30dCons.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 (diluted)¥4.382023-10-01 → 2024-09-30Cons.Diluted earnings 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 → 2022-09-30dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥1.962020-10-01 → 2021-09-30dCons.Diluted earnings per share (5-year summary)
Net assets per share¥171.14at 2024-09-30Cons.Net assets 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 2022-09-30dCons.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)
Equity ratio35.7%at 2024-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio33.4%at 2023-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio31.0%at 2022-09-30dCons.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)
ROE2.6%2023-10-01 → 2024-09-30Cons.Rate of return on equity (5-year summary)
ROE7.5%2022-10-01 → 2023-09-30Cons.Rate of return on equity (5-year summary)
ROE9.4%2021-10-01 → 2022-09-30dCons.Rate of return on equity (5-year summary)
ROE1.4%2020-10-01 → 2021-09-30dCons.Rate of return on equity (5-year summary)
Employees266at 2024-09-30Cons.Number of employees
Employees269at 2023-09-30Cons.Number of employees
Employees299at 2022-09-30dCons.Number of employees
Employees313at 2021-09-30dCons.Number of employees
Employees333at 2020-09-30dCons.Number of employees
Revenue¥3.2bn2023-10-01 → 2024-09-30StandaloneNet sales
Revenue¥2.9bn2022-10-01 → 2023-09-30StandaloneNet sales
Revenue¥2.1bn2021-10-01 → 2022-09-30dStandaloneNet sales (5-year summary)
Revenue¥1.5bn2020-10-01 → 2021-09-30dStandaloneNet sales (5-year summary)
Revenue¥2.4bn2019-10-01 → 2020-09-30dStandaloneNet sales (5-year summary)
Operating income¥90m2023-10-01 → 2024-09-30StandaloneOperating income
Operating income−¥31m2022-10-01 → 2023-09-30StandaloneOperating income
Ordinary income¥6m2023-10-01 → 2024-09-30StandaloneOrdinary income
Ordinary income¥157m2022-10-01 → 2023-09-30StandaloneOrdinary income
Ordinary income−¥80m2021-10-01 → 2022-09-30dStandaloneOrdinary income loss (5-year summary)
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)
Profit before tax−¥69m2023-10-01 → 2024-09-30StandaloneIncome before income taxes
Profit before tax¥148m2022-10-01 → 2023-09-30StandaloneIncome before income taxes
Net income−¥74m2023-10-01 → 2024-09-30StandaloneProfit loss
Net income¥138m2022-10-01 → 2023-09-30StandaloneProfit loss
Net income−¥128m2021-10-01 → 2022-09-30dStandaloneNet income loss (5-year summary)
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)
Total assets¥2.4bnat 2024-09-30StandaloneAssets
Total assets¥2.9bnat 2023-09-30StandaloneAssets
Total assets¥2.9bnat 2022-09-30dStandaloneTotal assets (5-year summary)
Total assets¥3.4bnat 2021-09-30dStandaloneTotal assets (5-year summary)
Total assets¥3.3bnat 2020-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥1.3bnat 2024-09-30StandaloneLiabilities
Total liabilities¥1.7bnat 2023-09-30StandaloneLiabilities
Net assets / equity¥1.1bnat 2024-09-30StandaloneNet assets
Net assets / equity¥1.2bnat 2023-09-30StandaloneNet assets
Net assets / equity¥1.0bnat 2022-09-30dStandaloneNet assets
Net assets / equity¥1.1bnat 2021-09-30dStandaloneNet assets (5-year summary)
Net assets / equity¥1.1bnat 2020-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥566mat 2024-09-30StandaloneCash and deposits
Cash and deposits¥940mat 2023-09-30StandaloneCash and deposits
EPS (basic)¥-8.262023-10-01 → 2024-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥15.482022-10-01 → 2023-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-14.492021-10-01 → 2022-09-30dStandaloneBasic 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 (diluted)¥15.442022-10-01 → 2023-09-30StandaloneDiluted earnings per share (5-year summary)
Dividend per share¥02023-10-01 → 2024-09-30StandaloneDividend paid 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 → 2022-09-30dStandaloneDividend 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)
Net assets per share¥116.4at 2024-09-30StandaloneNet assets 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 2022-09-30dStandaloneNet 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)
Equity ratio42.7%at 2024-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio39.7%at 2023-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio32.7%at 2022-09-30dStandaloneEquity 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)
ROE13.1%2022-10-01 → 2023-09-30StandaloneRate of return on equity (5-year summary)
Shares issued9,030,100at 2024-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued9,030,100at 2023-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued8,978,800at 2022-09-30dStandaloneTotal 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)
Employees139at 2024-09-30StandaloneNumber of employees
Employees140at 2023-09-30StandaloneNumber of employees
Employees149at 2022-09-30dStandaloneNumber of employees
Employees147at 2021-09-30dStandaloneNumber of employees
Employees144at 2020-09-30dStandaloneNumber 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 2024-09-30¥244,000
Reconciling Itemsreconcilingcapex2023-10-01 → 2024-09-30¥144m
Reconciling Itemsreconcilingdepreciation2023-10-01 → 2024-09-30¥13m
Reconciling Itemsreconcilingsegment assetsat 2024-09-30¥903m
Reconciling Itemsreconcilingsegment profit2023-10-01 → 2024-09-30¥194,000
Outside Sale Businessreportable segmentcapex2023-10-01 → 2024-09-30¥21m
Outside Sale Businessreportable segmentdepreciation2023-10-01 → 2024-09-30¥14m
Outside Sale Businessreportable segmentemployeesat 2024-09-3023 pure
Outside Sale Businessreportable segmentrevenue2023-10-01 → 2024-09-30¥734m
Outside Sale Businessreportable segmentrevenue external2023-10-01 → 2024-09-30¥734m
Outside Sale Businessreportable segmentsegment assetsat 2024-09-30¥259m
Outside Sale Businessreportable segmentsegment profit2023-10-01 → 2024-09-30¥2m
Restaurant Businessreportable segmentcapex2023-10-01 → 2024-09-30¥123m
Restaurant Businessreportable segmentdepreciation2023-10-01 → 2024-09-30¥77m
Restaurant Businessreportable segmentemployeesat 2024-09-30228 pure
Restaurant Businessreportable segmentrevenue2023-10-01 → 2024-09-30¥6.7bn
Restaurant Businessreportable segmentrevenue external2023-10-01 → 2024-09-30¥6.7bn
Restaurant Businessreportable segmentsegment assetsat 2024-09-30¥3.1bn
Restaurant Businessreportable segmentsegment profit2023-10-01 → 2024-09-30¥215m
—segment totalcapex2023-10-01 → 2024-09-30¥145m
—segment totaldepreciation2023-10-01 → 2024-09-30¥91m
—segment totalrevenue2023-10-01 → 2024-09-30¥7.5bn
—segment totalrevenue external2023-10-01 → 2024-09-30¥7.5bn
—segment totalsegment assetsat 2024-09-30¥3.4bn
—segment totalsegment profit2023-10-01 → 2024-09-30¥218m
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 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 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
Restaurant Businessreportable segmentemployeesat 2024-09-30125 pure

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

All source rows · 1,559
ItemContextValueUnit
Advertising expenses sgaCurrentYearDuration1147000JPY
Promotion expenses sgaPrior1YearDuration107818000JPY
Promotion expenses sgaCurrentYearDuration115218000JPY
Rents sgaPrior1YearDuration824566000JPY
Rents sgaCurrentYearDuration807769000JPY
Depreciation sgaPrior1YearDuration55906000JPY
Depreciation sgaCurrentYearDuration77310000JPY
Other sgaPrior1YearDuration1666457000JPY
Other sgaCurrentYearDuration1716870000JPY
Selling general and administrative expensesPrior1YearDuration4413562000JPY
Selling general and administrative expensesCurrentYearDuration4544336000JPY
Operating incomePrior1YearDuration139134000JPY
Operating incomeCurrentYearDuration217971000JPY
Interest income noiPrior1YearDuration31000JPY
Interest income noiCurrentYearDuration1591000JPY
Co sponsor fee noiPrior1YearDuration12370000JPY
Co sponsor fee noiCurrentYearDuration4005000JPY
Foreign exchange gains noiPrior1YearDuration5016000JPY
Foreign exchange gains noiCurrentYearDuration-JPY
House rent income noiPrior1YearDuration9423000JPY
House rent income noiCurrentYearDuration9857000JPY
Gain on adjustment of account payable noiPrior1YearDuration844000JPY
Gain on adjustment of account payable noiCurrentYearDuration436000JPY
Subsidy income noi bountyPrior1YearDuration23626000JPY
Subsidy income noi bountyCurrentYearDuration-JPY
Reversal of allowance for doubtful accounts noiPrior1YearDuration-JPY
Reversal of allowance for doubtful accounts noiCurrentYearDuration5513000JPY
Reversal of provision for bonuses noiPrior1YearDuration-JPY
Reversal of provision for bonuses noiCurrentYearDuration2760000JPY
InsurancePrior1YearDuration16000JPY
InsuranceCurrentYearDuration2024000JPY
Other noiPrior1YearDuration13748000JPY
Other noiCurrentYearDuration25880000JPY
Non operating incomePrior1YearDuration65077000JPY
Non operating incomeCurrentYearDuration52068000JPY
Interest expenses noePrior1YearDuration17877000JPY
Interest expenses noeCurrentYearDuration15697000JPY
Foreign exchange losses noePrior1YearDuration-JPY
Foreign exchange losses noeCurrentYearDuration3127000JPY
Provision of allowance for doubtful accounts noePrior1YearDuration3150000JPY
Provision of allowance for doubtful accounts noeCurrentYearDuration-JPY
Consumption tax difference noePrior1YearDuration905000JPY
Consumption tax difference noeCurrentYearDuration2838000JPY
Other noePrior1YearDuration1258000JPY
Other noeCurrentYearDuration1940000JPY
Non operating expensesPrior1YearDuration23192000JPY
Non operating expensesCurrentYearDuration23603000JPY
Ordinary incomePrior1YearDuration181019000JPY
Ordinary incomeCurrentYearDuration246436000JPY
Gain on sales of subsidiaries and affiliates stocks eiPrior1YearDuration-JPY

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 2023-09-30pass rounding
balance sheet identityconsolidated 2024-09-30pass rounding
balance sheet identitynon_consolidated 2023-09-30pass rounding
balance sheet identitynon_consolidated 2024-09-30pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2022-09-30pass
statement vs summary · net assetsconsolidated 2023-09-30pass
statement vs summary · net assetsconsolidated 2024-09-30pass
statement vs summary · net assetsnon_consolidated 2022-09-30pass
statement vs summary · net assetsnon_consolidated 2023-09-30pass
statement vs summary · net assetsnon_consolidated 2024-09-30pass
statement vs summary · net income attributable to parentconsolidated 2022-10-01/2023-09-30pass
statement vs summary · net income attributable to parentconsolidated 2023-10-01/2024-09-30pass
statement vs summary · operating cash flowconsolidated 2022-10-01/2023-09-30pass
statement vs summary · operating cash flowconsolidated 2023-10-01/2024-09-30pass
statement vs summary · revenueconsolidated 2022-10-01/2023-09-30pass
statement vs summary · revenueconsolidated 2023-10-01/2024-09-30pass
statement vs summary · revenuenon_consolidated 2022-10-01/2023-09-30pass
statement vs summary · revenuenon_consolidated 2023-10-01/2024-09-30pass
statement vs summary · total assetsconsolidated 2023-09-30pass
statement vs summary · total assetsconsolidated 2024-09-30pass
statement vs summary · total assetsnon_consolidated 2023-09-30pass
statement vs summary · total assetsnon_consolidated 2024-09-30pass