Annual report

Period2023-08-01 → 2024-07-31
Filed2024-10-30
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 145
MetricValuePeriodScopeSource row
Revenue¥13.5bn2023-08-01 → 2024-07-31Cons.Net sales
Revenue¥13.4bn2022-08-01 → 2023-07-31Cons.Net sales
Revenue¥10.0bn2021-08-01 → 2022-07-31dCons.Net sales (5-year summary)
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)
Operating income¥648m2023-08-01 → 2024-07-31Cons.Operating income
Operating income¥1.2bn2022-08-01 → 2023-07-31Cons.Operating income
Ordinary income¥647m2023-08-01 → 2024-07-31Cons.Ordinary income
Ordinary income¥1.1bn2022-08-01 → 2023-07-31Cons.Ordinary income
Ordinary income¥1.2bn2021-08-01 → 2022-07-31dCons.Ordinary income loss (5-year summary)
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)
Profit before tax¥578m2023-08-01 → 2024-07-31Cons.Income before income taxes
Profit before tax¥1.0bn2022-08-01 → 2023-07-31Cons.Income before income taxes
Net income (owners)¥538m2023-08-01 → 2024-07-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥673m2022-08-01 → 2023-07-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥124m2021-08-01 → 2022-07-31dCons.Profit loss attributable to owners of parent (5-year summary)
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¥541m2023-08-01 → 2024-07-31Cons.Profit loss
Net income¥676m2022-08-01 → 2023-07-31Cons.Profit loss
Total assets¥10.2bnat 2024-07-31Cons.Assets
Total assets¥8.8bnat 2023-07-31Cons.Assets
Total assets¥8.9bnat 2022-07-31dCons.Total assets (5-year summary)
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 liabilities¥6.7bnat 2024-07-31Cons.Liabilities
Total liabilities¥5.8bnat 2023-07-31Cons.Liabilities
Net assets / equity¥3.4bnat 2024-07-31Cons.Net assets
Net assets / equity¥3.0bnat 2023-07-31Cons.Net assets
Net assets / equity¥2.4bnat 2022-07-31dCons.Net assets
Net assets / equity¥2.2bnat 2021-07-31dCons.Net assets (5-year summary)
Net assets / equity¥2.0bnat 2020-07-31dCons.Net assets (5-year summary)
Cash and deposits¥1.9bnat 2024-07-31Cons.Cash and deposits
Cash and deposits¥1.6bnat 2023-07-31Cons.Cash and deposits
Cash & equivalents¥1.8bnat 2024-07-31Cons.Cash and cash equivalents
Cash & equivalents¥1.5bnat 2023-07-31Cons.Cash and cash equivalents
Cash & equivalents¥2.7bnat 2022-07-31dCons.Cash and cash equivalents
Cash & equivalents¥2.3bnat 2021-07-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.8bnat 2020-07-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥425m2023-08-01 → 2024-07-31Cons.Net cash provided by used in operating activities
Operating cash flow¥549m2022-08-01 → 2023-07-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.2bn2021-08-01 → 2022-07-31dCons.Net cash provided by used in operating activities (5-year summary)
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)
Investing cash flow−¥784m2023-08-01 → 2024-07-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥952m2022-08-01 → 2023-07-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥449m2021-08-01 → 2022-07-31dCons.Net cash provided by used in investing activities (5-year summary)
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)
Financing cash flow¥633m2023-08-01 → 2024-07-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥743m2022-08-01 → 2023-07-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥380m2021-08-01 → 2022-07-31dCons.Net cash provided by used in financing activities (5-year summary)
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)
EPS (basic)¥60.772023-08-01 → 2024-07-31Cons.Basic earnings loss per share (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 → 2022-07-31dCons.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 (diluted)¥40.652020-08-01 → 2021-07-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥372.99at 2024-07-31Cons.Net assets 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 2022-07-31dCons.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)
Equity ratio32.5%at 2024-07-31Cons.Equity to asset ratio (5-year summary)
Equity ratio32.3%at 2023-07-31Cons.Equity to asset ratio (5-year summary)
Equity ratio25.3%at 2022-07-31dCons.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)
ROE17.5%2023-08-01 → 2024-07-31Cons.Rate of return on equity (5-year summary)
ROE26.4%2022-08-01 → 2023-07-31Cons.Rate of return on equity (5-year summary)
ROE5.7%2021-08-01 → 2022-07-31dCons.Rate of return on equity (5-year summary)
ROE18.0%2020-08-01 → 2021-07-31dCons.Rate of return on equity (5-year summary)
Employees653at 2024-07-31Cons.Number of employees
Employees600at 2023-07-31Cons.Number of employees
Employees569at 2022-07-31dCons.Number of employees
Employees562at 2021-07-31dCons.Number of employees
Employees598at 2020-07-31dCons.Number of employees
Revenue¥13.5bn2023-08-01 → 2024-07-31StandaloneNet sales
Revenue¥13.3bn2022-08-01 → 2023-07-31StandaloneNet sales
Revenue¥9.8bn2021-08-01 → 2022-07-31dStandaloneNet sales (5-year summary)
Revenue¥7.8bn2020-08-01 → 2021-07-31dStandaloneNet sales (5-year summary)
Revenue¥9.0bn2019-08-01 → 2020-07-31dStandaloneNet sales (5-year summary)
Operating income¥534m2023-08-01 → 2024-07-31StandaloneOperating income
Operating income¥1.2bn2022-08-01 → 2023-07-31StandaloneOperating income
Ordinary income¥548m2023-08-01 → 2024-07-31StandaloneOrdinary income
Ordinary income¥1.1bn2022-08-01 → 2023-07-31StandaloneOrdinary income
Ordinary income−¥213m2021-08-01 → 2022-07-31dStandaloneOrdinary income loss (5-year summary)
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)
Profit before tax¥600m2023-08-01 → 2024-07-31StandaloneIncome before income taxes
Profit before tax¥1.1bn2022-08-01 → 2023-07-31StandaloneIncome before income taxes
Net income¥601m2023-08-01 → 2024-07-31StandaloneProfit loss
Net income¥729m2022-08-01 → 2023-07-31StandaloneProfit loss
Net income−¥846m2021-08-01 → 2022-07-31dStandaloneNet income loss (5-year summary)
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)
Total assets¥9.3bnat 2024-07-31StandaloneAssets
Total assets¥7.9bnat 2023-07-31StandaloneAssets
Total assets¥7.3bnat 2022-07-31dStandaloneTotal assets (5-year summary)
Total assets¥7.7bnat 2021-07-31dStandaloneTotal assets (5-year summary)
Total assets¥8.9bnat 2020-07-31dStandaloneTotal assets (5-year summary)
Total liabilities¥6.9bnat 2024-07-31StandaloneLiabilities
Total liabilities¥6.0bnat 2023-07-31StandaloneLiabilities
Net assets / equity¥2.4bnat 2024-07-31StandaloneNet assets
Net assets / equity¥1.9bnat 2023-07-31StandaloneNet assets
Net assets / equity¥1.2bnat 2022-07-31dStandaloneNet assets
Net assets / equity¥2.1bnat 2021-07-31dStandaloneNet assets (5-year summary)
Net assets / equity¥2.2bnat 2020-07-31dStandaloneNet assets (5-year summary)
Cash and deposits¥997mat 2024-07-31StandaloneCash and deposits
Cash and deposits¥931mat 2023-07-31StandaloneCash and deposits
EPS (basic)¥67.842023-08-01 → 2024-07-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥82.322022-08-01 → 2023-07-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-98.382021-08-01 → 2022-07-31dStandaloneBasic 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)
Dividend per share¥7.52023-08-01 → 2024-07-31StandaloneDividend paid 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 → 2022-07-31dStandaloneDividend 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)
Net assets per share¥270.79at 2024-07-31StandaloneNet assets 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 2022-07-31dStandaloneNet 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)
Equity ratio25.8%at 2024-07-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio23.8%at 2023-07-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio16.7%at 2022-07-31dStandaloneEquity 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)
ROE28.0%2023-08-01 → 2024-07-31StandaloneRate of return on equity (5-year summary)
ROE46.9%2022-08-01 → 2023-07-31StandaloneRate of return on equity (5-year summary)
Shares issued9,023,880at 2024-07-31StandaloneTotal number of issued shares (5-year summary)
Shares issued9,023,880at 2023-07-31StandaloneTotal number of issued shares (5-year summary)
Shares issued9,023,880at 2022-07-31dStandaloneTotal 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)
Employees83at 2024-07-31StandaloneNumber of employees
Employees63at 2023-07-31StandaloneNumber of employees
Employees54at 2022-07-31dStandaloneNumber of employees
Employees55at 2021-07-31dStandaloneNumber of employees
Employees53at 2020-07-31dStandaloneNumber 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 Itemsreconcilingrevenue2023-08-01 → 2024-07-31−¥264m
Reconciling Itemsreconcilingrevenue intersegment2023-08-01 → 2024-07-31−¥264m
Reconciling Itemsreconcilingsegment assetsat 2024-07-31¥19m
Estate Build Up Projectreportable segmentcapex2023-08-01 → 2024-07-31¥1.3bn
Estate Build Up Projectreportable segmentdepreciation2023-08-01 → 2024-07-31¥97m
Estate Build Up Projectreportable segmentemployeesat 2024-07-3157 pure
Estate Build Up Projectreportable segmentrevenue2023-08-01 → 2024-07-31¥1.6bn
Estate Build Up Projectreportable segmentrevenue external2023-08-01 → 2024-07-31¥1.6bn
Estate Build Up Projectreportable segmentsegment assetsat 2024-07-31¥2.9bn
Estate Build Up Projectreportable segmentsegment profit2023-08-01 → 2024-07-31¥212m
Restaurant Projectreportable segmentcapex2023-08-01 → 2024-07-31¥1.1bn
Restaurant Projectreportable segmentdepreciation2023-08-01 → 2024-07-31¥340m
Restaurant Projectreportable segmentemployeesat 2024-07-31596 pure
Restaurant Projectreportable segmentrevenue2023-08-01 → 2024-07-31¥12.1bn
Restaurant Projectreportable segmentrevenue external2023-08-01 → 2024-07-31¥11.8bn
Restaurant Projectreportable segmentrevenue intersegment2023-08-01 → 2024-07-31¥264m
Restaurant Projectreportable segmentsegment assetsat 2024-07-31¥7.3bn
Restaurant Projectreportable segmentsegment profit2023-08-01 → 2024-07-31¥436m
—segment totalcapex2023-08-01 → 2024-07-31¥2.3bn
—segment totaldepreciation2023-08-01 → 2024-07-31¥437m
—segment totalrevenue2023-08-01 → 2024-07-31¥13.7bn
—segment totalrevenue external2023-08-01 → 2024-07-31¥13.5bn
—segment totalrevenue intersegment2023-08-01 → 2024-07-31¥264m
—segment totalsegment assetsat 2024-07-31¥10.2bn
—segment totalsegment profit2023-08-01 → 2024-07-31¥648m
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 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 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
Restaurant Projectreportable segmentemployeesat 2024-07-3183 pure

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

All source rows · 1,402
ItemContextValueUnit
Liabilities and net assetsPrior1YearInstant8826181000JPY
Liabilities and net assetsCurrentYearInstant10171735000JPY
Net salesPrior1YearDuration13363196000JPY
Net salesCurrentYearDuration13452987000JPY
Cost of salesPrior1YearDuration3767187000JPY
Cost of salesCurrentYearDuration3544343000JPY
Gross profitPrior1YearDuration9596009000JPY
Gross profitCurrentYearDuration9908643000JPY
Selling general and administrative expensesPrior1YearDuration8434906000JPY
Selling general and administrative expensesCurrentYearDuration9260710000JPY
Operating incomePrior1YearDuration1161103000JPY
Operating incomeCurrentYearDuration647933000JPY
Interest income noiPrior1YearDuration478000JPY
Interest income noiCurrentYearDuration404000JPY
Insurance income noiPrior1YearDuration8695000JPY
Insurance income noiCurrentYearDuration24785000JPY
Consumption tax difference noiPrior1YearDuration6679000JPY
Consumption tax difference noiCurrentYearDuration-JPY
Subsidy income noi bountyPrior1YearDuration11440000JPY
Subsidy income noi bountyCurrentYearDuration2604000JPY
Penalty income noiPrior1YearDuration4542000JPY
Penalty income noiCurrentYearDuration8006000JPY
Other noiPrior1YearDuration8882000JPY
Other noiCurrentYearDuration11897000JPY
Non operating incomePrior1YearDuration40719000JPY
Non operating incomeCurrentYearDuration47698000JPY
Interest expenses noePrior1YearDuration15082000JPY
Interest expenses noeCurrentYearDuration27082000JPY
Commission for syndicate loan noePrior1YearDuration57229000JPY
Commission for syndicate loan noeCurrentYearDuration2333000JPY
Commission fee noePrior1YearDuration5333000JPY
Commission fee noeCurrentYearDuration5000000JPY
Equity in losses of affiliates noePrior1YearDuration-JPY
Equity in losses of affiliates noeCurrentYearDuration1441000JPY
Other noePrior1YearDuration25525000JPY
Other noeCurrentYearDuration12810000JPY
Non operating expensesPrior1YearDuration103170000JPY
Non operating expensesCurrentYearDuration48667000JPY
Ordinary incomePrior1YearDuration1098652000JPY
Ordinary incomeCurrentYearDuration646965000JPY
Gain on sales of noncurrent assets eiPrior1YearDuration4560000JPY
Gain on sales of noncurrent assets eiCurrentYearDuration-JPY
Subsidy eiPrior1YearDuration-JPY
Subsidy eiCurrentYearDuration92040000JPY
Gain on liquidation of subsidiaries eiPrior1YearDuration-JPY
Gain on liquidation of subsidiaries eiCurrentYearDuration24464000JPY
Extraordinary incomePrior1YearDuration4560000JPY
Extraordinary incomeCurrentYearDuration116504000JPY
Impairment loss elPrior1YearDuration77754000JPY
Impairment loss elCurrentYearDuration42391000JPY

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 2023-07-31pass
balance sheet identityconsolidated 2024-07-31pass
balance sheet identitynon_consolidated 2023-07-31pass rounding
balance sheet identitynon_consolidated 2024-07-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2022-07-31pass
statement vs summary · net assetsconsolidated 2023-07-31pass
statement vs summary · net assetsconsolidated 2024-07-31pass
statement vs summary · net assetsnon_consolidated 2022-07-31pass
statement vs summary · net assetsnon_consolidated 2023-07-31pass
statement vs summary · net assetsnon_consolidated 2024-07-31pass
statement vs summary · net income attributable to parentconsolidated 2022-08-01/2023-07-31pass
statement vs summary · net income attributable to parentconsolidated 2023-08-01/2024-07-31pass
statement vs summary · operating cash flowconsolidated 2022-08-01/2023-07-31pass
statement vs summary · operating cash flowconsolidated 2023-08-01/2024-07-31pass
statement vs summary · revenueconsolidated 2022-08-01/2023-07-31pass
statement vs summary · revenueconsolidated 2023-08-01/2024-07-31pass
statement vs summary · revenuenon_consolidated 2022-08-01/2023-07-31pass
statement vs summary · revenuenon_consolidated 2023-08-01/2024-07-31pass
statement vs summary · total assetsconsolidated 2023-07-31pass
statement vs summary · total assetsconsolidated 2024-07-31pass
statement vs summary · total assetsnon_consolidated 2023-07-31pass
statement vs summary · total assetsnon_consolidated 2024-07-31pass