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
Net assets (5-year summary)CurrentYearInstant2976811000JPY
Total assets (5-year summary)Prior4YearInstant8752459000JPY
Total assets (5-year summary)Prior3YearInstant9136267000JPY
Total assets (5-year summary)Prior2YearInstant8366916000JPY
Total assets (5-year summary)Prior1YearInstant8892967000JPY
Total assets (5-year summary)CurrentYearInstant8826181000JPY
Net assets per share (5-year summary)Prior4YearInstant333.42
Net assets per share (5-year summary)Prior3YearInstant217.76
Net assets per share (5-year summary)Prior2YearInstant245.95
Net assets per share (5-year summary)Prior1YearInstant253.68
Net assets per share (5-year summary)CurrentYearInstant322.22
Basic earnings loss per share (5-year summary)Prior4YearDuration35.12
Basic earnings loss per share (5-year summary)Prior3YearDuration-106.90
Basic earnings loss per share (5-year summary)Prior2YearDuration41.73
Basic earnings loss per share (5-year summary)Prior1YearDuration14.39
Basic earnings loss per share (5-year summary)CurrentYearDuration76.04
Diluted earnings per share (5-year summary)Prior4YearDuration34.02
Diluted earnings per share (5-year summary)Prior3YearDuration-
Diluted earnings per share (5-year summary)Prior2YearDuration40.65
Diluted earnings per share (5-year summary)Prior1YearDuration-
Diluted earnings per share (5-year summary)CurrentYearDuration-
Equity to asset ratio (5-year summary)Prior4YearInstant0.327
Equity to asset ratio (5-year summary)Prior3YearInstant0.205
Equity to asset ratio (5-year summary)Prior2YearInstant0.251
Equity to asset ratio (5-year summary)Prior1YearInstant0.253
Equity to asset ratio (5-year summary)CurrentYearInstant0.323
Rate of return on equity (5-year summary)Prior4YearDuration0.109
Rate of return on equity (5-year summary)Prior3YearDuration-
Rate of return on equity (5-year summary)Prior2YearDuration0.180
Rate of return on equity (5-year summary)Prior1YearDuration0.057
Rate of return on equity (5-year summary)CurrentYearDuration0.264
Price earnings ratio (5-year summary)Prior4YearDuration31.06
Price earnings ratio (5-year summary)Prior3YearDuration-
Price earnings ratio (5-year summary)Prior2YearDuration26.65
Price earnings ratio (5-year summary)Prior1YearDuration68.59
Price earnings ratio (5-year summary)CurrentYearDuration19.63
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration1091383000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration-449655000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration-101305000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration1207379000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration548674000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-1066458000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-615191000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration1829192000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-448816000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-952422000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration194441000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration1216561000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration-1203164000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration-379681000JPY

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