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
Accumulated depreciation lease assets ppeCurrentYearInstant-650878000JPY
Lease assets net ppePrior1YearInstant131571000JPY
Lease assets net ppeCurrentYearInstant55652000JPY
Construction in progressPrior1YearInstant125751000JPY
Construction in progressCurrentYearInstant6578000JPY
Property plant and equipmentPrior1YearInstant2787496000JPY
Property plant and equipmentCurrentYearInstant1878914000JPY
Leasehold rightPrior1YearInstant363828000JPY
Leasehold rightCurrentYearInstant346693000JPY
Other iaPrior1YearInstant14429000JPY
Other iaCurrentYearInstant14554000JPY
Intangible assetsPrior1YearInstant378258000JPY
Intangible assetsCurrentYearInstant361247000JPY
Investment securitiesPrior1YearInstant3450000JPY
Investment securitiesCurrentYearInstant3450000JPY
Long term time depositsPrior1YearInstant50000000JPY
Long term time depositsCurrentYearInstant50000000JPY
Guarantee deposits ioaPrior1YearInstant619548000JPY
Guarantee deposits ioaCurrentYearInstant630510000JPY
Deferred tax assetsPrior1YearInstant386852000JPY
Deferred tax assetsCurrentYearInstant669554000JPY
Other ioaPrior1YearInstant43907000JPY
Other ioaCurrentYearInstant62372000JPY
Investments and other assetsPrior1YearInstant1103758000JPY
Investments and other assetsCurrentYearInstant1415887000JPY
Noncurrent assetsPrior1YearInstant4269512000JPY
Noncurrent assetsCurrentYearInstant3656050000JPY
AssetsPrior1YearInstant8366916000JPY
AssetsCurrentYearInstant8892967000JPY
Accounts payable tradePrior1YearInstant194348000JPY
Accounts payable tradeCurrentYearInstant272804000JPY
Short term loans payablePrior1YearInstant1250000000JPY
Short term loans payableCurrentYearInstant1850000000JPY
Current portion of long term loans payablePrior1YearInstant741175000JPY
Current portion of long term loans payableCurrentYearInstant779699000JPY
Lease obligations clPrior1YearInstant84474000JPY
Lease obligations clCurrentYearInstant60701000JPY
Accounts payable otherPrior1YearInstant513979000JPY
Accounts payable otherCurrentYearInstant611767000JPY
Income taxes payablePrior1YearInstant158996000JPY
Income taxes payableCurrentYearInstant399819000JPY
Accrued consumption taxesPrior1YearInstant144620000JPY
Accrued consumption taxesCurrentYearInstant102269000JPY
Contract liabilitiesPrior1YearInstant-JPY
Contract liabilitiesCurrentYearInstant14108000JPY
Advances receivedPrior1YearInstant10124000JPY
Advances receivedCurrentYearInstant-JPY
Provision for bonusesPrior1YearInstant2960000JPY
Provision for bonusesCurrentYearInstant4255000JPY
Other clPrior1YearInstant154149000JPY

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