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
Total assets (5-year summary)Prior2YearInstant9136267000JPY
Total assets (5-year summary)Prior1YearInstant8366916000JPY
Total assets (5-year summary)CurrentYearInstant8892967000JPY
Net assets per share (5-year summary)Prior4YearInstant313.20
Net assets per share (5-year summary)Prior3YearInstant333.42
Net assets per share (5-year summary)Prior2YearInstant217.76
Net assets per share (5-year summary)Prior1YearInstant245.95
Net assets per share (5-year summary)CurrentYearInstant253.68
Basic earnings loss per share (5-year summary)Prior4YearDuration26.35
Basic earnings loss per share (5-year summary)Prior3YearDuration35.12
Basic earnings loss per share (5-year summary)Prior2YearDuration-106.90
Basic earnings loss per share (5-year summary)Prior1YearDuration41.73
Basic earnings loss per share (5-year summary)CurrentYearDuration14.39
Diluted earnings per share (5-year summary)Prior4YearDuration25.40
Diluted earnings per share (5-year summary)Prior3YearDuration34.02
Diluted earnings per share (5-year summary)Prior2YearDuration-
Diluted earnings per share (5-year summary)Prior1YearDuration40.65
Diluted earnings per share (5-year summary)CurrentYearDuration-
Equity to asset ratio (5-year summary)Prior4YearInstant0.341
Equity to asset ratio (5-year summary)Prior3YearInstant0.327
Equity to asset ratio (5-year summary)Prior2YearInstant0.205
Equity to asset ratio (5-year summary)Prior1YearInstant0.251
Equity to asset ratio (5-year summary)CurrentYearInstant0.253
Rate of return on equity (5-year summary)Prior4YearDuration0.092
Rate of return on equity (5-year summary)Prior3YearDuration0.109
Rate of return on equity (5-year summary)Prior2YearDuration-
Rate of return on equity (5-year summary)Prior1YearDuration0.180
Rate of return on equity (5-year summary)CurrentYearDuration0.057
Price earnings ratio (5-year summary)Prior4YearDuration45.86
Price earnings ratio (5-year summary)Prior3YearDuration31.06
Price earnings ratio (5-year summary)Prior2YearDuration-
Price earnings ratio (5-year summary)Prior1YearDuration26.65
Price earnings ratio (5-year summary)CurrentYearDuration68.59
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration741378000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration1091383000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration-449655000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration-101305000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration1207379000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-1487728000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-1066458000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-615191000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration1829192000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-448816000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration962524000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration194441000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration1216561000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration-1203164000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration-379681000JPY
Cash and cash equivalents (5-year summary)Prior4YearInstant1406205000JPY
Cash and cash equivalents (5-year summary)Prior3YearInstant1624117000JPY

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