Annual report

Period2021-08-01 → 2022-07-31
Filed2022-10-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 149
MetricValuePeriodScopeSource row
Revenue¥10.0bn2021-08-01 → 2022-07-31Cons.Net sales
Revenue¥8.0bn2020-08-01 → 2021-07-31Cons.Net sales
Revenue¥9.4bn2019-08-01 → 2020-07-31dCons.Net sales (5-year summary)
Revenue¥11.5bn2018-08-01 → 2019-07-31dCons.Net sales (5-year summary)
Revenue¥11.2bn2017-08-01 → 2018-07-31dCons.Net sales (5-year summary)
Operating income−¥447m2021-08-01 → 2022-07-31Cons.Operating income
Operating income−¥1.2bn2020-08-01 → 2021-07-31Cons.Operating income
Ordinary income¥1.2bn2021-08-01 → 2022-07-31Cons.Ordinary income
Ordinary income−¥622m2020-08-01 → 2021-07-31Cons.Ordinary income
Ordinary income−¥841m2019-08-01 → 2020-07-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥505m2018-08-01 → 2019-07-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥426m2017-08-01 → 2018-07-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥249m2021-08-01 → 2022-07-31Cons.Income before income taxes
Profit before tax¥536m2020-08-01 → 2021-07-31Cons.Income before income taxes
Net income (owners)¥124m2021-08-01 → 2022-07-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥358m2020-08-01 → 2021-07-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥920m2019-08-01 → 2020-07-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥304m2018-08-01 → 2019-07-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥226m2017-08-01 → 2018-07-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥126m2021-08-01 → 2022-07-31Cons.Profit loss
Net income¥359m2020-08-01 → 2021-07-31Cons.Profit loss
Total assets¥8.9bnat 2022-07-31Cons.Assets
Total assets¥8.4bnat 2021-07-31Cons.Assets
Total assets¥9.1bnat 2020-07-31dCons.Total assets (5-year summary)
Total assets¥8.8bnat 2019-07-31dCons.Total assets (5-year summary)
Total assets¥7.9bnat 2018-07-31dCons.Total assets (5-year summary)
Total liabilities¥6.5bnat 2022-07-31Cons.Liabilities
Total liabilities¥6.1bnat 2021-07-31Cons.Liabilities
Net assets / equity¥2.4bnat 2022-07-31Cons.Net assets
Net assets / equity¥2.2bnat 2021-07-31Cons.Net assets
Net assets / equity¥2.0bnat 2020-07-31dCons.Net assets
Net assets / equity¥3.0bnat 2019-07-31dCons.Net assets (5-year summary)
Net assets / equity¥2.7bnat 2018-07-31dCons.Net assets (5-year summary)
Cash and deposits¥2.7bnat 2022-07-31Cons.Cash and deposits
Cash and deposits¥2.3bnat 2021-07-31Cons.Cash and deposits
Cash & equivalents¥2.7bnat 2022-07-31Cons.Cash and cash equivalents
Cash & equivalents¥2.3bnat 2021-07-31Cons.Cash and cash equivalents
Cash & equivalents¥1.8bnat 2020-07-31dCons.Cash and cash equivalents
Cash & equivalents¥1.6bnat 2019-07-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.4bnat 2018-07-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥1.2bn2021-08-01 → 2022-07-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥101m2020-08-01 → 2021-07-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥450m2019-08-01 → 2020-07-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.1bn2018-08-01 → 2019-07-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥741m2017-08-01 → 2018-07-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥449m2021-08-01 → 2022-07-31Cons.Net cash provided by used in investment activities
Investing cash flow¥1.8bn2020-08-01 → 2021-07-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥615m2019-08-01 → 2020-07-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥1.1bn2018-08-01 → 2019-07-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥1.5bn2017-08-01 → 2018-07-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥380m2021-08-01 → 2022-07-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥1.2bn2020-08-01 → 2021-07-31Cons.Net cash provided by used in financing activities
Financing cash flow¥1.2bn2019-08-01 → 2020-07-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥194m2018-08-01 → 2019-07-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥963m2017-08-01 → 2018-07-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥14.392021-08-01 → 2022-07-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥41.732020-08-01 → 2021-07-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-106.92019-08-01 → 2020-07-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥35.122018-08-01 → 2019-07-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥26.352017-08-01 → 2018-07-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥40.652020-08-01 → 2021-07-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥34.022018-08-01 → 2019-07-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥25.42017-08-01 → 2018-07-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥253.68at 2022-07-31Cons.Net assets per share (5-year summary)
Net assets per share¥245.95at 2021-07-31Cons.Net assets per share (5-year summary)
Net assets per share¥217.76at 2020-07-31dCons.Net assets per share (5-year summary)
Net assets per share¥333.42at 2019-07-31dCons.Net assets per share (5-year summary)
Net assets per share¥313.2at 2018-07-31dCons.Net assets per share (5-year summary)
Equity ratio25.3%at 2022-07-31Cons.Equity to asset ratio (5-year summary)
Equity ratio25.1%at 2021-07-31Cons.Equity to asset ratio (5-year summary)
Equity ratio20.5%at 2020-07-31dCons.Equity to asset ratio (5-year summary)
Equity ratio32.7%at 2019-07-31dCons.Equity to asset ratio (5-year summary)
Equity ratio34.1%at 2018-07-31dCons.Equity to asset ratio (5-year summary)
ROE5.7%2021-08-01 → 2022-07-31Cons.Rate of return on equity (5-year summary)
ROE18.0%2020-08-01 → 2021-07-31Cons.Rate of return on equity (5-year summary)
ROE10.9%2018-08-01 → 2019-07-31dCons.Rate of return on equity (5-year summary)
ROE9.2%2017-08-01 → 2018-07-31dCons.Rate of return on equity (5-year summary)
Employees569at 2022-07-31Cons.Number of employees
Employees562at 2021-07-31Cons.Number of employees
Employees598at 2020-07-31dCons.Number of employees
Employees632at 2019-07-31dCons.Number of employees
Employees634at 2018-07-31dCons.Number of employees
Revenue¥9.8bn2021-08-01 → 2022-07-31StandaloneNet sales
Revenue¥7.8bn2020-08-01 → 2021-07-31StandaloneNet sales
Revenue¥9.0bn2019-08-01 → 2020-07-31dStandaloneNet sales (5-year summary)
Revenue¥10.9bn2018-08-01 → 2019-07-31dStandaloneNet sales (5-year summary)
Revenue¥10.1bn2017-08-01 → 2018-07-31dStandaloneNet sales (5-year summary)
Operating income−¥187m2021-08-01 → 2022-07-31StandaloneOperating income
Operating income−¥741m2020-08-01 → 2021-07-31StandaloneOperating income
Ordinary income−¥213m2021-08-01 → 2022-07-31StandaloneOrdinary income
Ordinary income−¥769m2020-08-01 → 2021-07-31StandaloneOrdinary income
Ordinary income−¥395m2019-08-01 → 2020-07-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥485m2018-08-01 → 2019-07-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥650m2017-08-01 → 2018-07-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥1.2bn2021-08-01 → 2022-07-31StandaloneIncome before income taxes
Profit before tax¥74m2020-08-01 → 2021-07-31StandaloneIncome before income taxes
Net income−¥846m2021-08-01 → 2022-07-31StandaloneProfit loss
Net income−¥47m2020-08-01 → 2021-07-31StandaloneProfit loss
Net income−¥575m2019-08-01 → 2020-07-31dStandaloneNet income loss (5-year summary)
Net income¥320m2018-08-01 → 2019-07-31dStandaloneNet income loss (5-year summary)
Net income¥450m2017-08-01 → 2018-07-31dStandaloneNet income loss (5-year summary)
Total assets¥7.3bnat 2022-07-31StandaloneAssets
Total assets¥7.7bnat 2021-07-31StandaloneAssets
Total assets¥8.9bnat 2020-07-31dStandaloneTotal assets (5-year summary)
Total assets¥8.5bnat 2019-07-31dStandaloneTotal assets (5-year summary)
Total assets¥7.8bnat 2018-07-31dStandaloneTotal assets (5-year summary)
Total liabilities¥6.1bnat 2022-07-31StandaloneLiabilities
Total liabilities¥5.6bnat 2021-07-31StandaloneLiabilities
Net assets / equity¥1.2bnat 2022-07-31StandaloneNet assets
Net assets / equity¥2.1bnat 2021-07-31StandaloneNet assets
Net assets / equity¥2.2bnat 2020-07-31dStandaloneNet assets
Net assets / equity¥2.9bnat 2019-07-31dStandaloneNet assets (5-year summary)
Net assets / equity¥2.7bnat 2018-07-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.2bnat 2022-07-31StandaloneCash and deposits
Cash and deposits¥1.7bnat 2021-07-31StandaloneCash and deposits
EPS (basic)¥-98.382021-08-01 → 2022-07-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-5.532020-08-01 → 2021-07-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-66.842019-08-01 → 2020-07-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥37.052018-08-01 → 2019-07-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥52.462017-08-01 → 2018-07-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥35.892018-08-01 → 2019-07-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥50.562017-08-01 → 2018-07-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥7.52021-08-01 → 2022-07-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥7.52020-08-01 → 2021-07-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥7.52019-08-01 → 2020-07-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥102018-08-01 → 2019-07-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥152017-08-01 → 2018-07-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥138.13at 2022-07-31StandaloneNet assets per share (5-year summary)
Net assets per share¥239.7at 2021-07-31StandaloneNet assets per share (5-year summary)
Net assets per share¥259.78at 2020-07-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥334.24at 2019-07-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥312.09at 2018-07-31dStandaloneNet assets per share (5-year summary)
Equity ratio16.7%at 2022-07-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio26.7%at 2021-07-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio25.1%at 2020-07-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio33.7%at 2019-07-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio34.5%at 2018-07-31dStandaloneEquity to asset ratio (5-year summary)
ROE11.5%2018-08-01 → 2019-07-31dStandaloneRate of return on equity (5-year summary)
ROE19.2%2017-08-01 → 2018-07-31dStandaloneRate of return on equity (5-year summary)
Shares issued9,023,880at 2022-07-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,720,680at 2021-07-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,703,480at 2020-07-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,677,480at 2019-07-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued4,323,340at 2018-07-31dStandaloneTotal number of issued shares (5-year summary)
Employees54at 2022-07-31StandaloneNumber of employees
Employees55at 2021-07-31StandaloneNumber of employees
Employees53at 2020-07-31dStandaloneNumber of employees
Employees56at 2019-07-31dStandaloneNumber of employees
Employees55at 2018-07-31dStandaloneNumber 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
Reconciling Itemsreconcilingrevenue2021-08-01 → 2022-07-31−¥112m
Reconciling Itemsreconcilingrevenue intersegment2021-08-01 → 2022-07-31−¥112m
Reconciling Itemsreconcilingsegment assetsat 2022-07-31¥5m
Estate Build Up Projectreportable segmentcapex2021-08-01 → 2022-07-31¥57m
Estate Build Up Projectreportable segmentdepreciation2021-08-01 → 2022-07-31¥38m
Estate Build Up Projectreportable segmentemployeesat 2022-07-3138 pure
Estate Build Up Projectreportable segmentrevenue2021-08-01 → 2022-07-31¥1.4bn
Estate Build Up Projectreportable segmentrevenue external2021-08-01 → 2022-07-31¥1.4bn
Estate Build Up Projectreportable segmentsegment assetsat 2022-07-31¥1.6bn
Estate Build Up Projectreportable segmentsegment profit2021-08-01 → 2022-07-31¥286m
Restaurant Projectreportable segmentcapex2021-08-01 → 2022-07-31¥823m
Restaurant Projectreportable segmentdepreciation2021-08-01 → 2022-07-31¥417m
Restaurant Projectreportable segmentemployeesat 2022-07-31531 pure
Restaurant Projectreportable segmentrevenue2021-08-01 → 2022-07-31¥8.7bn
Restaurant Projectreportable segmentrevenue external2021-08-01 → 2022-07-31¥8.6bn
Restaurant Projectreportable segmentrevenue intersegment2021-08-01 → 2022-07-31¥112m
Restaurant Projectreportable segmentsegment assetsat 2022-07-31¥7.3bn
Restaurant Projectreportable segmentsegment profit2021-08-01 → 2022-07-31−¥733m
—segment totalcapex2021-08-01 → 2022-07-31¥880m
—segment totaldepreciation2021-08-01 → 2022-07-31¥455m
—segment totalrevenue2021-08-01 → 2022-07-31¥10.1bn
—segment totalrevenue external2021-08-01 → 2022-07-31¥10.0bn
—segment totalrevenue intersegment2021-08-01 → 2022-07-31¥112m
—segment totalsegment assetsat 2022-07-31¥8.9bn
—segment totalsegment profit2021-08-01 → 2022-07-31−¥447m
Reconciling Itemsreconcilingrevenue2020-08-01 → 2021-07-31−¥88m
Reconciling Itemsreconcilingrevenue intersegment2020-08-01 → 2021-07-31−¥88m
Reconciling Itemsreconcilingsegment assetsat 2021-07-31¥6m
Estate Build Up Projectreportable segmentcapex2020-08-01 → 2021-07-31¥14m
Estate Build Up Projectreportable segmentdepreciation2020-08-01 → 2021-07-31¥22m
Estate Build Up Projectreportable segmentrevenue2020-08-01 → 2021-07-31¥437m
Estate Build Up Projectreportable segmentrevenue external2020-08-01 → 2021-07-31¥437m
Estate Build Up Projectreportable segmentsegment assetsat 2021-07-31¥1.1bn
Estate Build Up Projectreportable segmentsegment profit2020-08-01 → 2021-07-31¥71m
Restaurant Projectreportable segmentcapex2020-08-01 → 2021-07-31¥477m
Restaurant Projectreportable segmentdepreciation2020-08-01 → 2021-07-31¥547m
Restaurant Projectreportable segmentrevenue2020-08-01 → 2021-07-31¥7.7bn
Restaurant Projectreportable segmentrevenue external2020-08-01 → 2021-07-31¥7.6bn
Restaurant Projectreportable segmentrevenue intersegment2020-08-01 → 2021-07-31¥88m
Restaurant Projectreportable segmentsegment assetsat 2021-07-31¥7.2bn
Restaurant Projectreportable segmentsegment profit2020-08-01 → 2021-07-31−¥1.3bn
—segment totalcapex2020-08-01 → 2021-07-31¥492m
—segment totaldepreciation2020-08-01 → 2021-07-31¥569m
—segment totalrevenue2020-08-01 → 2021-07-31¥8.1bn
—segment totalrevenue external2020-08-01 → 2021-07-31¥8.0bn
—segment totalrevenue intersegment2020-08-01 → 2021-07-31¥88m
—segment totalsegment assetsat 2021-07-31¥8.4bn
—segment totalsegment profit2020-08-01 → 2021-07-31−¥1.2bn
Restaurant Projectreportable segmentemployeesat 2022-07-3154 pure

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

All source rows · 1,423
ItemContextValueUnit
Subsidy income noi bountyCurrentYearDuration1648053000JPY
Penalty income noiPrior1YearDuration13463000JPY
Penalty income noiCurrentYearDuration4380000JPY
Other noiPrior1YearDuration10213000JPY
Other noiCurrentYearDuration7341000JPY
Non operating incomePrior1YearDuration654442000JPY
Non operating incomeCurrentYearDuration1677246000JPY
Interest expenses noePrior1YearDuration17954000JPY
Interest expenses noeCurrentYearDuration17673000JPY
Commission for syndicate loan noePrior1YearDuration34119000JPY
Commission for syndicate loan noeCurrentYearDuration13706000JPY
Other noePrior1YearDuration11687000JPY
Other noeCurrentYearDuration13211000JPY
Non operating expensesPrior1YearDuration63760000JPY
Non operating expensesCurrentYearDuration44591000JPY
Ordinary incomePrior1YearDuration-622138000JPY
Ordinary incomeCurrentYearDuration1185333000JPY
Gain on sales of noncurrent assets eiPrior1YearDuration1671993000JPY
Gain on sales of noncurrent assets eiCurrentYearDuration235000JPY
Gain on donation of noncurrent assets eiPrior1YearDuration-JPY
Gain on donation of noncurrent assets eiCurrentYearDuration12570000JPY
Gain on insurance cancellation eiPrior1YearDuration4076000JPY
Gain on insurance cancellation eiCurrentYearDuration-JPY
Subsidy eiPrior1YearDuration-JPY
Subsidy eiCurrentYearDuration73396000JPY
Extraordinary incomePrior1YearDuration1676070000JPY
Extraordinary incomeCurrentYearDuration86201000JPY
Impairment loss elPrior1YearDuration385191000JPY
Impairment loss elCurrentYearDuration939935000JPY
Loss on reduction of noncurrent assets elPrior1YearDuration-JPY
Loss on reduction of noncurrent assets elCurrentYearDuration73396000JPY
Loss on closing of stores elPrior1YearDuration49260000JPY
Loss on closing of stores elCurrentYearDuration7849000JPY
Loss on sales of stocks of subsidiaries and affiliates elPrior1YearDuration82479000JPY
Loss on sales of stocks of subsidiaries and affiliates elCurrentYearDuration-JPY
Other elPrior1YearDuration1391000JPY
Other elCurrentYearDuration896000JPY
Extraordinary lossPrior1YearDuration518323000JPY
Extraordinary lossCurrentYearDuration1022077000JPY
Income before income taxesPrior1YearDuration535608000JPY
Income before income taxesCurrentYearDuration249458000JPY
Income taxes currentPrior1YearDuration142339000JPY
Income taxes currentCurrentYearDuration408616000JPY
Income taxes deferredPrior1YearDuration34006000JPY
Income taxes deferredCurrentYearDuration-285110000JPY
Income taxesPrior1YearDuration176346000JPY
Income taxesCurrentYearDuration123505000JPY
Profit lossPrior1YearDuration359262000JPY
Profit lossCurrentYearDuration125952000JPY
Profit loss attributable to non controlling interestsPrior1YearDuration1353000JPY

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 2021-07-31pass rounding
balance sheet identityconsolidated 2022-07-31pass rounding
balance sheet identitynon_consolidated 2021-07-31pass
balance sheet identitynon_consolidated 2022-07-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2020-07-31pass
statement vs summary · net assetsconsolidated 2021-07-31pass
statement vs summary · net assetsconsolidated 2022-07-31pass
statement vs summary · net assetsnon_consolidated 2020-07-31pass
statement vs summary · net assetsnon_consolidated 2021-07-31pass
statement vs summary · net assetsnon_consolidated 2022-07-31pass
statement vs summary · net income attributable to parentconsolidated 2020-08-01/2021-07-31pass
statement vs summary · net income attributable to parentconsolidated 2021-08-01/2022-07-31pass
statement vs summary · operating cash flowconsolidated 2020-08-01/2021-07-31pass
statement vs summary · operating cash flowconsolidated 2021-08-01/2022-07-31pass
statement vs summary · revenueconsolidated 2020-08-01/2021-07-31pass
statement vs summary · revenueconsolidated 2021-08-01/2022-07-31pass
statement vs summary · revenuenon_consolidated 2020-08-01/2021-07-31pass
statement vs summary · revenuenon_consolidated 2021-08-01/2022-07-31pass
statement vs summary · total assetsconsolidated 2021-07-31pass
statement vs summary · total assetsconsolidated 2022-07-31pass
statement vs summary · total assetsnon_consolidated 2021-07-31pass
statement vs summary · total assetsnon_consolidated 2022-07-31pass