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
Payments for retirement of property plant and equipment inv cfCurrentYearDuration-44373000JPY
Purchase of intangible assets inv cfPrior1YearDuration-31603000JPY
Purchase of intangible assets inv cfCurrentYearDuration-JPY
Proceeds from sales of stocks of subsidiaries and affiliates inv cfPrior1YearDuration-JPY
Proceeds from sales of stocks of subsidiaries and affiliates inv cfCurrentYearDuration3400000JPY
Payments of loans receivable inv cfPrior1YearDuration-2841000JPY
Payments of loans receivable inv cfCurrentYearDuration-860000JPY
Collection of loans receivable inv cfPrior1YearDuration2544000JPY
Collection of loans receivable inv cfCurrentYearDuration2090000JPY
Payments for lease deposits inv cfPrior1YearDuration-43078000JPY
Payments for lease deposits inv cfCurrentYearDuration-703000JPY
Collection of lease deposits inv cfPrior1YearDuration22713000JPY
Collection of lease deposits inv cfCurrentYearDuration90509000JPY
Repayments of guarantee deposits received inv cfPrior1YearDuration-JPY
Repayments of guarantee deposits received inv cfCurrentYearDuration-1756000JPY
Proceeds from guarantee deposits received inv cfPrior1YearDuration-JPY
Proceeds from guarantee deposits received inv cfCurrentYearDuration1360000JPY
Payments for asset retirement obligations inv cfPrior1YearDuration-JPY
Payments for asset retirement obligations inv cfCurrentYearDuration-6300000JPY
Purchase of long term prepaid expenses inv cfPrior1YearDuration-8334000JPY
Purchase of long term prepaid expenses inv cfCurrentYearDuration-10417000JPY
Other net inv cfPrior1YearDuration-JPY
Other net inv cfCurrentYearDuration-300000JPY
Net cash provided by used in investment activitiesPrior1YearDuration-182162000JPY
Net cash provided by used in investment activitiesCurrentYearDuration-273132000JPY
Net increase decrease in short term loans payable fin cfPrior1YearDuration-100000000JPY
Net increase decrease in short term loans payable fin cfCurrentYearDuration-JPY
Proceeds from long term loans payable fin cfPrior1YearDuration264800000JPY
Proceeds from long term loans payable fin cfCurrentYearDuration208000000JPY
Repayment of long term loans payable fin cfPrior1YearDuration-383260000JPY
Repayment of long term loans payable fin cfCurrentYearDuration-390863000JPY
Proceeds from issuance of common stock fin cfPrior1YearDuration25949000JPY
Proceeds from issuance of common stock fin cfCurrentYearDuration-JPY
Purchase of treasury stock fin cfPrior1YearDuration-JPY
Purchase of treasury stock fin cfCurrentYearDuration-40035000JPY
Net cash provided by used in financing activitiesPrior1YearDuration-192511000JPY
Net cash provided by used in financing activitiesCurrentYearDuration-222898000JPY
Effect of exchange rate change on cash and cash equivalentsPrior1YearDuration5951000JPY
Effect of exchange rate change on cash and cash equivalentsCurrentYearDuration-9383000JPY
Net increase decrease in cash and cash equivalentsPrior1YearDuration-349407000JPY
Net increase decrease in cash and cash equivalentsCurrentYearDuration-495801000JPY
Cash and cash equivalentsPrior2YearInstant1765706000JPY
Cash and cash equivalentsPrior1YearInstant1416299000JPY
Cash and cash equivalentsPrior1YearInstant1416299000JPY
Cash and cash equivalentsCurrentYearInstant920497000JPY
Number of consolidated subsidiariesCurrentYearInstant4
Revenues from external customersPrior1YearDuration_jpcrp030000-asr_E03485-000RestaurantBusinessReportableSegmentMember6620524000JPY
Revenues from external customersPrior1YearDuration_jpcrp030000-asr_E03485-000OutsideSaleBusinessReportableSegmentMember636550000JPY
Revenues from external customersPrior1YearDuration_ReportableSegmentsMember7257075000JPY
Revenues from external customersPrior1YearDuration_OtherReportableSegmentsMember-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