Annual report

Period2024-10-01 → 2025-09-30
Filed2025-12-25
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 149
MetricValuePeriodScopeSource row
Revenue¥7.3bn2024-10-01 → 2025-09-30Cons.Net sales
Revenue¥7.5bn2023-10-01 → 2024-09-30Cons.Net sales
Revenue¥7.3bn2022-10-01 → 2023-09-30vCons.Net sales (5-year summary)
Revenue¥6.1bn2021-10-01 → 2022-09-30vCons.Net sales (5-year summary)
Revenue¥4.5bn2020-10-01 → 2021-09-30dCons.Net sales (5-year summary)
Operating income¥195m2024-10-01 → 2025-09-30Cons.Operating income
Operating income¥228m2023-10-01 → 2024-09-30Cons.Operating income
Ordinary income¥185m2024-10-01 → 2025-09-30Cons.Ordinary income
Ordinary income¥246m2023-10-01 → 2024-09-30Cons.Ordinary income
Ordinary income¥181m2022-10-01 → 2023-09-30vCons.Ordinary income loss (5-year summary)
Ordinary income¥274m2021-10-01 → 2022-09-30vCons.Ordinary income loss (5-year summary)
Ordinary income¥121m2020-10-01 → 2021-09-30dCons.Ordinary income loss (5-year summary)
Profit before tax¥152m2024-10-01 → 2025-09-30Cons.Income before income taxes
Profit before tax¥135m2023-10-01 → 2024-09-30Cons.Income before income taxes
Net income (owners)¥76m2024-10-01 → 2025-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥39m2023-10-01 → 2024-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥109m2022-10-01 → 2023-09-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥122m2021-10-01 → 2022-09-30vCons.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¥76m2024-10-01 → 2025-09-30Cons.Profit loss
Net income¥39m2023-10-01 → 2024-09-30Cons.Profit loss
Total assets¥5.6bnat 2025-09-30Cons.Assets
Total assets¥4.3bnat 2024-09-30Cons.Assets
Total assets¥4.6bnat 2023-09-30vCons.Total assets (5-year summary)
Total assets¥4.4bnat 2022-09-30vCons.Total assets (5-year summary)
Total assets¥4.2bnat 2021-09-30dCons.Total assets (5-year summary)
Total liabilities¥3.9bnat 2025-09-30Cons.Liabilities
Total liabilities¥2.7bnat 2024-09-30Cons.Liabilities
Net assets / equity¥1.7bnat 2025-09-30Cons.Net assets
Net assets / equity¥1.6bnat 2024-09-30Cons.Net assets
Net assets / equity¥1.6bnat 2023-09-30vCons.Net assets
Net assets / equity¥1.4bnat 2022-09-30vCons.Net assets (5-year summary)
Net assets / equity¥1.3bnat 2021-09-30dCons.Net assets (5-year summary)
Cash and deposits¥813mat 2025-09-30Cons.Cash and deposits
Cash and deposits¥935mat 2024-09-30Cons.Cash and deposits
Cash & equivalents¥748mat 2025-09-30Cons.Cash and cash equivalents
Cash & equivalents¥920mat 2024-09-30Cons.Cash and cash equivalents
Cash & equivalents¥1.4bnat 2023-09-30vCons.Cash and cash equivalents
Cash & equivalents¥1.8bnat 2022-09-30vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥995mat 2021-09-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥133m2024-10-01 → 2025-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥10m2023-10-01 → 2024-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥19m2022-10-01 → 2023-09-30vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥957m2021-10-01 → 2022-09-30vCons.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)
Investing cash flow−¥1.6bn2024-10-01 → 2025-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥273m2023-10-01 → 2024-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥182m2022-10-01 → 2023-09-30vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥80m2021-10-01 → 2022-09-30vCons.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)
Financing cash flow¥1.3bn2024-10-01 → 2025-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥223m2023-10-01 → 2024-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥193m2022-10-01 → 2023-09-30vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥129m2021-10-01 → 2022-09-30vCons.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)
EPS (basic)¥8.512024-10-01 → 2025-09-30Cons.Basic earnings loss per share (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 → 2023-09-30vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥13.732021-10-01 → 2022-09-30vCons.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 (diluted)¥4.382023-10-01 → 2024-09-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥12.222022-10-01 → 2023-09-30vCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥13.72021-10-01 → 2022-09-30vCons.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¥181.64at 2025-09-30Cons.Net assets 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 2023-09-30vCons.Net assets per share (5-year summary)
Net assets per share¥154.23at 2022-09-30vCons.Net assets per share (5-year summary)
Net assets per share¥136.91at 2021-09-30dCons.Net assets per share (5-year summary)
Equity ratio28.9%at 2025-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio35.7%at 2024-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio33.4%at 2023-09-30vCons.Equity to asset ratio (5-year summary)
Equity ratio31.0%at 2022-09-30vCons.Equity to asset ratio (5-year summary)
Equity ratio28.5%at 2021-09-30dCons.Equity to asset ratio (5-year summary)
ROE4.8%2024-10-01 → 2025-09-30Cons.Rate of return on equity (5-year summary)
ROE2.6%2023-10-01 → 2024-09-30Cons.Rate of return on equity (5-year summary)
ROE7.5%2022-10-01 → 2023-09-30vCons.Rate of return on equity (5-year summary)
ROE9.4%2021-10-01 → 2022-09-30vCons.Rate of return on equity (5-year summary)
ROE1.4%2020-10-01 → 2021-09-30dCons.Rate of return on equity (5-year summary)
Employees241at 2025-09-30Cons.Number of employees
Employees266at 2024-09-30Cons.Number of employees
Employees269at 2023-09-30vCons.Number of employees
Employees299at 2022-09-30vCons.Number of employees
Employees313at 2021-09-30dCons.Number of employees
Revenue¥3.2bn2024-10-01 → 2025-09-30StandaloneNet sales
Revenue¥3.2bn2023-10-01 → 2024-09-30StandaloneNet sales
Revenue¥3.0bn2022-10-01 → 2023-09-30vStandaloneNet sales (5-year summary)
Revenue¥2.1bn2021-10-01 → 2022-09-30vStandaloneNet sales (5-year summary)
Revenue¥1.6bn2020-10-01 → 2021-09-30dStandaloneNet sales (5-year summary)
Operating income¥7m2024-10-01 → 2025-09-30StandaloneOperating income
Operating income¥100m2023-10-01 → 2024-09-30StandaloneOperating income
Ordinary income−¥62m2024-10-01 → 2025-09-30StandaloneOrdinary income
Ordinary income¥6m2023-10-01 → 2024-09-30StandaloneOrdinary income
Ordinary income¥157m2022-10-01 → 2023-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥80m2021-10-01 → 2022-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥48m2020-10-01 → 2021-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥55m2024-10-01 → 2025-09-30StandaloneIncome before income taxes
Profit before tax−¥69m2023-10-01 → 2024-09-30StandaloneIncome before income taxes
Net income−¥79m2024-10-01 → 2025-09-30StandaloneProfit loss
Net income−¥74m2023-10-01 → 2024-09-30StandaloneProfit loss
Net income¥138m2022-10-01 → 2023-09-30vStandaloneNet income loss (5-year summary)
Net income−¥128m2021-10-01 → 2022-09-30vStandaloneNet income loss (5-year summary)
Net income−¥14m2020-10-01 → 2021-09-30dStandaloneNet income loss (5-year summary)
Total assets¥3.6bnat 2025-09-30StandaloneAssets
Total assets¥2.4bnat 2024-09-30StandaloneAssets
Total assets¥2.9bnat 2023-09-30vStandaloneTotal assets (5-year summary)
Total assets¥2.9bnat 2022-09-30vStandaloneTotal assets (5-year summary)
Total assets¥3.4bnat 2021-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥2.6bnat 2025-09-30StandaloneLiabilities
Total liabilities¥1.3bnat 2024-09-30StandaloneLiabilities
Net assets / equity¥1.0bnat 2025-09-30StandaloneNet assets
Net assets / equity¥1.1bnat 2024-09-30StandaloneNet assets
Net assets / equity¥1.2bnat 2023-09-30vStandaloneNet assets
Net assets / equity¥1.0bnat 2022-09-30vStandaloneNet assets (5-year summary)
Net assets / equity¥1.1bnat 2021-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥333mat 2025-09-30StandaloneCash and deposits
Cash and deposits¥566mat 2024-09-30StandaloneCash and deposits
EPS (basic)¥-8.822024-10-01 → 2025-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-8.262023-10-01 → 2024-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥15.482022-10-01 → 2023-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-14.492021-10-01 → 2022-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-1.562020-10-01 → 2021-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥15.442022-10-01 → 2023-09-30vStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥02024-10-01 → 2025-09-30StandaloneDividend paid 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 → 2023-09-30vStandaloneDividend paid per share (5-year summary)
Dividend per share¥02021-10-01 → 2022-09-30vStandaloneDividend paid per share (5-year summary)
Dividend per share¥02020-10-01 → 2021-09-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥108.44at 2025-09-30StandaloneNet assets 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 2023-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥108.44at 2022-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥121.66at 2021-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio26.9%at 2025-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio42.7%at 2024-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio39.7%at 2023-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio32.7%at 2022-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio31.8%at 2021-09-30dStandaloneEquity to asset ratio (5-year summary)
ROE13.1%2022-10-01 → 2023-09-30vStandaloneRate of return on equity (5-year summary)
Shares issued9,030,100at 2025-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued9,030,100at 2024-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued9,030,100at 2023-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued8,978,800at 2022-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued8,927,800at 2021-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees132at 2025-09-30StandaloneNumber of employees
Employees139at 2024-09-30StandaloneNumber of employees
Employees140at 2023-09-30vStandaloneNumber of employees
Employees149at 2022-09-30vStandaloneNumber of employees
Employees147at 2021-09-30dStandaloneNumber 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 · 57
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2024-10-01 → 2025-09-30¥4m
Reconciling Itemsreconcilingsegment assetsat 2025-09-30¥619m
Reconciling Itemsreconcilingsegment profit2024-10-01 → 2025-09-30−¥3m
Outside Sale Businessreportable segmentcapex2024-10-01 → 2025-09-30¥33m
Outside Sale Businessreportable segmentdepreciation2024-10-01 → 2025-09-30¥16m
Outside Sale Businessreportable segmentemployeesat 2025-09-3023 pure
Outside Sale Businessreportable segmentrevenue2024-10-01 → 2025-09-30¥683m
Outside Sale Businessreportable segmentrevenue external2024-10-01 → 2025-09-30¥683m
Outside Sale Businessreportable segmentsegment assetsat 2025-09-30¥295m
Outside Sale Businessreportable segmentsegment profit2024-10-01 → 2025-09-30−¥55m
Real Estate Rental Businessreportable segmentcapex2024-10-01 → 2025-09-30¥7m
Real Estate Rental Businessreportable segmentdepreciation2024-10-01 → 2025-09-30¥10m
Real Estate Rental Businessreportable segmentrevenue2024-10-01 → 2025-09-30¥33m
Real Estate Rental Businessreportable segmentrevenue external2024-10-01 → 2025-09-30¥33m
Real Estate Rental Businessreportable segmentsegment assetsat 2025-09-30¥598m
Real Estate Rental Businessreportable segmentsegment profit2024-10-01 → 2025-09-30¥16m
Restaurant Businessreportable segmentcapex2024-10-01 → 2025-09-30¥592m
Restaurant Businessreportable segmentdepreciation2024-10-01 → 2025-09-30¥128m
Restaurant Businessreportable segmentemployeesat 2025-09-30203 pure
Restaurant Businessreportable segmentrevenue2024-10-01 → 2025-09-30¥6.5bn
Restaurant Businessreportable segmentrevenue external2024-10-01 → 2025-09-30¥6.5bn
Restaurant Businessreportable segmentsegment assetsat 2025-09-30¥4.1bn
Restaurant Businessreportable segmentsegment profit2024-10-01 → 2025-09-30¥237m
—segment totalcapex2024-10-01 → 2025-09-30¥633m
—segment totaldepreciation2024-10-01 → 2025-09-30¥154m
—segment totalrevenue2024-10-01 → 2025-09-30¥7.3bn
—segment totalrevenue external2024-10-01 → 2025-09-30¥7.3bn
—segment totalsegment assetsat 2025-09-30¥5.0bn
—segment totalsegment profit2024-10-01 → 2025-09-30¥198m
Reconciling Itemsreconcilingdepreciation2023-10-01 → 2024-09-30¥7m
Reconciling Itemsreconcilingsegment assetsat 2024-09-30¥587m
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 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
Real Estate Rental Businessreportable segmentcapex2023-10-01 → 2024-09-30¥144m
Real Estate Rental Businessreportable segmentdepreciation2023-10-01 → 2024-09-30¥3m
Real Estate Rental Businessreportable segmentrevenue2023-10-01 → 2024-09-30¥10m
Real Estate Rental Businessreportable segmentrevenue external2023-10-01 → 2024-09-30¥10m
Real Estate Rental Businessreportable segmentsegment assetsat 2024-09-30¥599m
Real Estate Rental Businessreportable segmentsegment profit2023-10-01 → 2024-09-30¥7m
Restaurant Businessreportable segmentcapex2023-10-01 → 2024-09-30¥123m
Restaurant Businessreportable segmentdepreciation2023-10-01 → 2024-09-30¥80m
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¥2.8bn
Restaurant Businessreportable segmentsegment profit2023-10-01 → 2024-09-30¥219m
—segment totalcapex2023-10-01 → 2024-09-30¥288m
—segment totaldepreciation2023-10-01 → 2024-09-30¥97m
—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¥3.7bn
—segment totalsegment profit2023-10-01 → 2024-09-30¥228m
Restaurant Businessreportable segmentemployeesat 2025-09-30118 pure

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

All source rows · 1,514
ItemContextValueUnit
Promotion expenses sgaCurrentYearDuration105946000JPY
Rents sgaPrior1YearDuration807769000JPY
Rents sgaCurrentYearDuration779813000JPY
Depreciation sgaPrior1YearDuration75970000JPY
Depreciation sgaCurrentYearDuration111052000JPY
Other sgaPrior1YearDuration1717236000JPY
Other sgaCurrentYearDuration1656930000JPY
Selling general and administrative expensesPrior1YearDuration4541167000JPY
Selling general and administrative expensesCurrentYearDuration4415533000JPY
Operating incomePrior1YearDuration227828000JPY
Operating incomeCurrentYearDuration195400000JPY
Interest income noiPrior1YearDuration1591000JPY
Interest income noiCurrentYearDuration3886000JPY
Co sponsor fee noiPrior1YearDuration4005000JPY
Co sponsor fee noiCurrentYearDuration4319000JPY
Reversal of allowance for doubtful accounts noiPrior1YearDuration5513000JPY
Reversal of allowance for doubtful accounts noiCurrentYearDuration3799000JPY
Reversal of provision for bonuses noiPrior1YearDuration2760000JPY
Reversal of provision for bonuses noiCurrentYearDuration1048000JPY
Subsidy income noi bountyPrior1YearDuration-JPY
Subsidy income noi bountyCurrentYearDuration43021000JPY
InsurancePrior1YearDuration2024000JPY
InsuranceCurrentYearDuration-JPY
Other noiPrior1YearDuration26316000JPY
Other noiCurrentYearDuration9845000JPY
Non operating incomePrior1YearDuration42211000JPY
Non operating incomeCurrentYearDuration65920000JPY
Interest expenses noePrior1YearDuration15697000JPY
Interest expenses noeCurrentYearDuration29343000JPY
Foreign exchange losses noePrior1YearDuration3127000JPY
Foreign exchange losses noeCurrentYearDuration763000JPY
Commission fee noePrior1YearDuration-JPY
Commission fee noeCurrentYearDuration14550000JPY
Consumption tax difference noePrior1YearDuration2838000JPY
Consumption tax difference noeCurrentYearDuration7963000JPY
Provision of allowance for doubtful accounts noePrior1YearDuration-JPY
Provision of allowance for doubtful accounts noeCurrentYearDuration10231000JPY
Other noePrior1YearDuration1940000JPY
Other noeCurrentYearDuration12983000JPY
Non operating expensesPrior1YearDuration23603000JPY
Non operating expensesCurrentYearDuration75835000JPY
Ordinary incomePrior1YearDuration246436000JPY
Ordinary incomeCurrentYearDuration185485000JPY
Gain on sales of subsidiaries and affiliates stocks eiPrior1YearDuration3400000JPY
Gain on sales of subsidiaries and affiliates stocks eiCurrentYearDuration-JPY
Gain on sales of noncurrent assets eiPrior1YearDuration3636000JPY
Gain on sales of noncurrent assets eiCurrentYearDuration191000JPY
Gain on reversal of subscription rights to shares eiPrior1YearDuration781000JPY
Gain on reversal of subscription rights to shares eiCurrentYearDuration20691000JPY
Extraordinary incomePrior1YearDuration7817000JPY

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 2024-09-30pass rounding
balance sheet identityconsolidated 2025-09-30pass rounding
balance sheet identitynon_consolidated 2024-09-30pass
balance sheet identitynon_consolidated 2025-09-30pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2023-09-30pass
statement vs summary · net assetsconsolidated 2024-09-30pass
statement vs summary · net assetsconsolidated 2025-09-30pass
statement vs summary · net assetsnon_consolidated 2023-09-30pass
statement vs summary · net assetsnon_consolidated 2024-09-30pass
statement vs summary · net assetsnon_consolidated 2025-09-30pass
statement vs summary · net income attributable to parentconsolidated 2023-10-01/2024-09-30pass
statement vs summary · net income attributable to parentconsolidated 2024-10-01/2025-09-30pass
statement vs summary · operating cash flowconsolidated 2023-10-01/2024-09-30pass
statement vs summary · operating cash flowconsolidated 2024-10-01/2025-09-30pass
statement vs summary · revenueconsolidated 2023-10-01/2024-09-30pass
statement vs summary · revenueconsolidated 2024-10-01/2025-09-30pass
statement vs summary · revenuenon_consolidated 2023-10-01/2024-09-30pass
statement vs summary · revenuenon_consolidated 2024-10-01/2025-09-30pass
statement vs summary · total assetsconsolidated 2024-09-30pass
statement vs summary · total assetsconsolidated 2025-09-30pass
statement vs summary · total assetsnon_consolidated 2024-09-30pass
statement vs summary · total assetsnon_consolidated 2025-09-30pass