Annual report

Period2022-08-01 → 2023-07-31
Filed2023-10-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 147
MetricValuePeriodScopeSource row
Revenue¥13.4bn2022-08-01 → 2023-07-31Cons.Net sales
Revenue¥10.0bn2021-08-01 → 2022-07-31Cons.Net sales
Revenue¥8.0bn2020-08-01 → 2021-07-31dCons.Net sales (5-year summary)
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)
Operating income¥1.2bn2022-08-01 → 2023-07-31Cons.Operating income
Operating income−¥447m2021-08-01 → 2022-07-31Cons.Operating income
Ordinary income¥1.1bn2022-08-01 → 2023-07-31Cons.Ordinary income
Ordinary income¥1.2bn2021-08-01 → 2022-07-31Cons.Ordinary income
Ordinary income−¥622m2020-08-01 → 2021-07-31dCons.Ordinary income loss (5-year summary)
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)
Profit before tax¥1.0bn2022-08-01 → 2023-07-31Cons.Income before income taxes
Profit before tax¥249m2021-08-01 → 2022-07-31Cons.Income before income taxes
Net income (owners)¥673m2022-08-01 → 2023-07-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥124m2021-08-01 → 2022-07-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥358m2020-08-01 → 2021-07-31dCons.Profit loss attributable to owners of parent (5-year summary)
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¥676m2022-08-01 → 2023-07-31Cons.Profit loss
Net income¥126m2021-08-01 → 2022-07-31Cons.Profit loss
Total assets¥8.8bnat 2023-07-31Cons.Assets
Total assets¥8.9bnat 2022-07-31Cons.Assets
Total assets¥8.4bnat 2021-07-31dCons.Total assets (5-year summary)
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 liabilities¥5.8bnat 2023-07-31Cons.Liabilities
Total liabilities¥6.5bnat 2022-07-31Cons.Liabilities
Net assets / equity¥3.0bnat 2023-07-31Cons.Net assets
Net assets / equity¥2.4bnat 2022-07-31Cons.Net assets
Net assets / equity¥2.2bnat 2021-07-31dCons.Net assets
Net assets / equity¥2.0bnat 2020-07-31dCons.Net assets (5-year summary)
Net assets / equity¥3.0bnat 2019-07-31dCons.Net assets (5-year summary)
Cash and deposits¥1.6bnat 2023-07-31Cons.Cash and deposits
Cash and deposits¥2.7bnat 2022-07-31Cons.Cash and deposits
Cash & equivalents¥1.5bnat 2023-07-31Cons.Cash and cash equivalents
Cash & equivalents¥2.7bnat 2022-07-31Cons.Cash and cash equivalents
Cash & equivalents¥2.3bnat 2021-07-31dCons.Cash and cash equivalents
Cash & equivalents¥1.8bnat 2020-07-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.6bnat 2019-07-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥549m2022-08-01 → 2023-07-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.2bn2021-08-01 → 2022-07-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥101m2020-08-01 → 2021-07-31dCons.Net cash provided by used in operating activities (5-year summary)
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)
Investing cash flow−¥952m2022-08-01 → 2023-07-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥449m2021-08-01 → 2022-07-31Cons.Net cash provided by used in investment activities
Investing cash flow¥1.8bn2020-08-01 → 2021-07-31dCons.Net cash provided by used in investing activities (5-year summary)
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)
Financing cash flow−¥743m2022-08-01 → 2023-07-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥380m2021-08-01 → 2022-07-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥1.2bn2020-08-01 → 2021-07-31dCons.Net cash provided by used in financing activities (5-year summary)
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)
EPS (basic)¥76.042022-08-01 → 2023-07-31Cons.Basic earnings loss per share (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 → 2021-07-31dCons.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 (diluted)¥40.652020-08-01 → 2021-07-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥34.022018-08-01 → 2019-07-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥322.22at 2023-07-31Cons.Net assets 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 2021-07-31dCons.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)
Equity ratio32.3%at 2023-07-31Cons.Equity to asset ratio (5-year summary)
Equity ratio25.3%at 2022-07-31Cons.Equity to asset ratio (5-year summary)
Equity ratio25.1%at 2021-07-31dCons.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)
ROE26.4%2022-08-01 → 2023-07-31Cons.Rate of return on equity (5-year summary)
ROE5.7%2021-08-01 → 2022-07-31Cons.Rate of return on equity (5-year summary)
ROE18.0%2020-08-01 → 2021-07-31dCons.Rate of return on equity (5-year summary)
ROE10.9%2018-08-01 → 2019-07-31dCons.Rate of return on equity (5-year summary)
Employees600at 2023-07-31Cons.Number of employees
Employees569at 2022-07-31Cons.Number of employees
Employees562at 2021-07-31dCons.Number of employees
Employees598at 2020-07-31dCons.Number of employees
Employees632at 2019-07-31dCons.Number of employees
Revenue¥13.3bn2022-08-01 → 2023-07-31StandaloneNet sales
Revenue¥9.8bn2021-08-01 → 2022-07-31StandaloneNet sales
Revenue¥7.8bn2020-08-01 → 2021-07-31dStandaloneNet sales (5-year summary)
Revenue¥9.0bn2019-08-01 → 2020-07-31dStandaloneNet sales (5-year summary)
Revenue¥10.9bn2018-08-01 → 2019-07-31dStandaloneNet sales (5-year summary)
Operating income¥1.2bn2022-08-01 → 2023-07-31StandaloneOperating income
Operating income−¥187m2021-08-01 → 2022-07-31StandaloneOperating income
Ordinary income¥1.1bn2022-08-01 → 2023-07-31StandaloneOrdinary income
Ordinary income−¥213m2021-08-01 → 2022-07-31StandaloneOrdinary income
Ordinary income−¥769m2020-08-01 → 2021-07-31dStandaloneOrdinary income loss (5-year summary)
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)
Profit before tax¥1.1bn2022-08-01 → 2023-07-31StandaloneIncome before income taxes
Profit before tax−¥1.2bn2021-08-01 → 2022-07-31StandaloneIncome before income taxes
Net income¥729m2022-08-01 → 2023-07-31StandaloneProfit loss
Net income−¥846m2021-08-01 → 2022-07-31StandaloneProfit loss
Net income−¥47m2020-08-01 → 2021-07-31dStandaloneNet income loss (5-year summary)
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)
Total assets¥7.9bnat 2023-07-31StandaloneAssets
Total assets¥7.3bnat 2022-07-31StandaloneAssets
Total assets¥7.7bnat 2021-07-31dStandaloneTotal assets (5-year summary)
Total assets¥8.9bnat 2020-07-31dStandaloneTotal assets (5-year summary)
Total assets¥8.5bnat 2019-07-31dStandaloneTotal assets (5-year summary)
Total liabilities¥6.0bnat 2023-07-31StandaloneLiabilities
Total liabilities¥6.1bnat 2022-07-31StandaloneLiabilities
Net assets / equity¥1.9bnat 2023-07-31StandaloneNet assets
Net assets / equity¥1.2bnat 2022-07-31StandaloneNet assets
Net assets / equity¥2.1bnat 2021-07-31dStandaloneNet assets
Net assets / equity¥2.2bnat 2020-07-31dStandaloneNet assets (5-year summary)
Net assets / equity¥2.9bnat 2019-07-31dStandaloneNet assets (5-year summary)
Cash and deposits¥931mat 2023-07-31StandaloneCash and deposits
Cash and deposits¥1.2bnat 2022-07-31StandaloneCash and deposits
EPS (basic)¥82.322022-08-01 → 2023-07-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-98.382021-08-01 → 2022-07-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-5.532020-08-01 → 2021-07-31dStandaloneBasic 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 (diluted)¥35.892018-08-01 → 2019-07-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥102022-08-01 → 2023-07-31StandaloneDividend paid 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 → 2021-07-31dStandaloneDividend 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)
Net assets per share¥212.95at 2023-07-31StandaloneNet assets 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 2021-07-31dStandaloneNet 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)
Equity ratio23.8%at 2023-07-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio16.7%at 2022-07-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio26.7%at 2021-07-31dStandaloneEquity 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)
ROE46.9%2022-08-01 → 2023-07-31StandaloneRate of return on equity (5-year summary)
ROE11.5%2018-08-01 → 2019-07-31dStandaloneRate of return on equity (5-year summary)
Shares issued9,023,880at 2023-07-31StandaloneTotal number of issued shares (5-year summary)
Shares issued9,023,880at 2022-07-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,720,680at 2021-07-31dStandaloneTotal 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)
Employees63at 2023-07-31StandaloneNumber of employees
Employees54at 2022-07-31StandaloneNumber of employees
Employees55at 2021-07-31dStandaloneNumber of employees
Employees53at 2020-07-31dStandaloneNumber of employees
Employees56at 2019-07-31dStandaloneNumber 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 Itemsreconcilingrevenue2022-08-01 → 2023-07-31−¥176m
Reconciling Itemsreconcilingrevenue intersegment2022-08-01 → 2023-07-31−¥176m
Reconciling Itemsreconcilingsegment assetsat 2023-07-31¥4m
Estate Build Up Projectreportable segmentcapex2022-08-01 → 2023-07-31¥107m
Estate Build Up Projectreportable segmentdepreciation2022-08-01 → 2023-07-31¥60m
Estate Build Up Projectreportable segmentemployeesat 2023-07-3155 pure
Estate Build Up Projectreportable segmentrevenue2022-08-01 → 2023-07-31¥2.6bn
Estate Build Up Projectreportable segmentrevenue external2022-08-01 → 2023-07-31¥2.6bn
Estate Build Up Projectreportable segmentsegment assetsat 2023-07-31¥2.4bn
Estate Build Up Projectreportable segmentsegment profit2022-08-01 → 2023-07-31¥1.1bn
Restaurant Projectreportable segmentcapex2022-08-01 → 2023-07-31¥642m
Restaurant Projectreportable segmentdepreciation2022-08-01 → 2023-07-31¥311m
Restaurant Projectreportable segmentemployeesat 2023-07-31545 pure
Restaurant Projectreportable segmentrevenue2022-08-01 → 2023-07-31¥11.0bn
Restaurant Projectreportable segmentrevenue external2022-08-01 → 2023-07-31¥10.8bn
Restaurant Projectreportable segmentrevenue intersegment2022-08-01 → 2023-07-31¥176m
Restaurant Projectreportable segmentsegment assetsat 2023-07-31¥6.5bn
Restaurant Projectreportable segmentsegment profit2022-08-01 → 2023-07-31¥55m
—segment totalcapex2022-08-01 → 2023-07-31¥750m
—segment totaldepreciation2022-08-01 → 2023-07-31¥372m
—segment totalrevenue2022-08-01 → 2023-07-31¥13.5bn
—segment totalrevenue external2022-08-01 → 2023-07-31¥13.4bn
—segment totalrevenue intersegment2022-08-01 → 2023-07-31¥176m
—segment totalsegment assetsat 2023-07-31¥8.8bn
—segment totalsegment profit2022-08-01 → 2023-07-31¥1.2bn
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 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 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
Restaurant Projectreportable segmentemployeesat 2023-07-3163 pure

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

All source rows · 1,384
ItemContextValueUnit
Insurance income noiCurrentYearDuration8695000JPY
Consumption tax difference noiPrior1YearDuration9029000JPY
Consumption tax difference noiCurrentYearDuration6679000JPY
Subsidy income noi bountyPrior1YearDuration1648053000JPY
Subsidy income noi bountyCurrentYearDuration11440000JPY
Penalty income noiPrior1YearDuration4380000JPY
Penalty income noiCurrentYearDuration4542000JPY
Other noiPrior1YearDuration7341000JPY
Other noiCurrentYearDuration8882000JPY
Non operating incomePrior1YearDuration1677246000JPY
Non operating incomeCurrentYearDuration40719000JPY
Interest expenses noePrior1YearDuration17673000JPY
Interest expenses noeCurrentYearDuration15082000JPY
Commission for syndicate loan noePrior1YearDuration13706000JPY
Commission for syndicate loan noeCurrentYearDuration57229000JPY
Other noePrior1YearDuration13211000JPY
Other noeCurrentYearDuration30858000JPY
Non operating expensesPrior1YearDuration44591000JPY
Non operating expensesCurrentYearDuration103170000JPY
Ordinary incomePrior1YearDuration1185333000JPY
Ordinary incomeCurrentYearDuration1098652000JPY
Gain on sales of noncurrent assets eiPrior1YearDuration235000JPY
Gain on sales of noncurrent assets eiCurrentYearDuration4560000JPY
Gain on donation of noncurrent assets eiPrior1YearDuration12570000JPY
Gain on donation of noncurrent assets eiCurrentYearDuration-JPY
Subsidy eiPrior1YearDuration73396000JPY
Subsidy eiCurrentYearDuration-JPY
Extraordinary incomePrior1YearDuration86201000JPY
Extraordinary incomeCurrentYearDuration4560000JPY
Impairment loss elPrior1YearDuration939935000JPY
Impairment loss elCurrentYearDuration77754000JPY
Loss on reduction of noncurrent assets elPrior1YearDuration73396000JPY
Loss on reduction of noncurrent assets elCurrentYearDuration-JPY
Loss on closing of stores elPrior1YearDuration7849000JPY
Loss on closing of stores elCurrentYearDuration-JPY
Other elPrior1YearDuration896000JPY
Other elCurrentYearDuration3204000JPY
Extraordinary lossPrior1YearDuration1022077000JPY
Extraordinary lossCurrentYearDuration80959000JPY
Income before income taxesPrior1YearDuration249458000JPY
Income before income taxesCurrentYearDuration1022253000JPY
Income taxes currentPrior1YearDuration408616000JPY
Income taxes currentCurrentYearDuration226909000JPY
Income taxes deferredPrior1YearDuration-285110000JPY
Income taxes deferredCurrentYearDuration119691000JPY
Income taxesPrior1YearDuration123505000JPY
Income taxesCurrentYearDuration346600000JPY
Profit lossPrior1YearDuration125952000JPY
Profit lossCurrentYearDuration675652000JPY
Profit loss attributable to non controlling interestsPrior1YearDuration2168000JPY

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 2022-07-31pass rounding
balance sheet identityconsolidated 2023-07-31pass
balance sheet identitynon_consolidated 2022-07-31pass
balance sheet identitynon_consolidated 2023-07-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2021-07-31pass
statement vs summary · net assetsconsolidated 2022-07-31pass
statement vs summary · net assetsconsolidated 2023-07-31pass
statement vs summary · net assetsnon_consolidated 2021-07-31pass
statement vs summary · net assetsnon_consolidated 2022-07-31pass
statement vs summary · net assetsnon_consolidated 2023-07-31pass
statement vs summary · net income attributable to parentconsolidated 2021-08-01/2022-07-31pass
statement vs summary · net income attributable to parentconsolidated 2022-08-01/2023-07-31pass
statement vs summary · operating cash flowconsolidated 2021-08-01/2022-07-31pass
statement vs summary · operating cash flowconsolidated 2022-08-01/2023-07-31pass
statement vs summary · revenueconsolidated 2021-08-01/2022-07-31pass
statement vs summary · revenueconsolidated 2022-08-01/2023-07-31pass
statement vs summary · revenuenon_consolidated 2021-08-01/2022-07-31pass
statement vs summary · revenuenon_consolidated 2022-08-01/2023-07-31pass
statement vs summary · total assetsconsolidated 2022-07-31pass
statement vs summary · total assetsconsolidated 2023-07-31pass
statement vs summary · total assetsnon_consolidated 2022-07-31pass
statement vs summary · total assetsnon_consolidated 2023-07-31pass