Annual report

Period2024-08-01 → 2025-07-31
Filed2025-10-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 147
MetricValuePeriodScopeSource row
Revenue¥14.3bn2024-08-01 → 2025-07-31Cons.Net sales
Revenue¥13.5bn2023-08-01 → 2024-07-31Cons.Net sales
Revenue¥13.4bn2022-08-01 → 2023-07-31vCons.Net sales (5-year summary)
Revenue¥10.0bn2021-08-01 → 2022-07-31vCons.Net sales (5-year summary)
Revenue¥8.0bn2020-08-01 → 2021-07-31dCons.Net sales (5-year summary)
Operating income¥639m2024-08-01 → 2025-07-31Cons.Operating income
Operating income¥648m2023-08-01 → 2024-07-31Cons.Operating income
Ordinary income¥622m2024-08-01 → 2025-07-31Cons.Ordinary income
Ordinary income¥647m2023-08-01 → 2024-07-31Cons.Ordinary income
Ordinary income¥1.1bn2022-08-01 → 2023-07-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥1.2bn2021-08-01 → 2022-07-31vCons.Ordinary income loss (5-year summary)
Ordinary income−¥622m2020-08-01 → 2021-07-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥616m2024-08-01 → 2025-07-31Cons.Income before income taxes
Profit before tax¥578m2023-08-01 → 2024-07-31Cons.Income before income taxes
Net income (owners)¥429m2024-08-01 → 2025-07-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥538m2023-08-01 → 2024-07-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥673m2022-08-01 → 2023-07-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥124m2021-08-01 → 2022-07-31vCons.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¥432m2024-08-01 → 2025-07-31Cons.Profit loss
Net income¥541m2023-08-01 → 2024-07-31Cons.Profit loss
Total assets¥13.5bnat 2025-07-31Cons.Assets
Total assets¥10.2bnat 2024-07-31Cons.Assets
Total assets¥8.8bnat 2023-07-31vCons.Total assets (5-year summary)
Total assets¥8.9bnat 2022-07-31vCons.Total assets (5-year summary)
Total assets¥8.4bnat 2021-07-31dCons.Total assets (5-year summary)
Total liabilities¥7.5bnat 2025-07-31Cons.Liabilities
Total liabilities¥6.7bnat 2024-07-31Cons.Liabilities
Net assets / equity¥6.1bnat 2025-07-31Cons.Net assets
Net assets / equity¥3.4bnat 2024-07-31Cons.Net assets
Net assets / equity¥3.0bnat 2023-07-31vCons.Net assets
Net assets / equity¥2.4bnat 2022-07-31vCons.Net assets (5-year summary)
Net assets / equity¥2.2bnat 2021-07-31dCons.Net assets (5-year summary)
Cash and deposits¥3.4bnat 2025-07-31Cons.Cash and deposits
Cash and deposits¥1.9bnat 2024-07-31Cons.Cash and deposits
Cash & equivalents¥3.4bnat 2025-07-31Cons.Cash and cash equivalents
Cash & equivalents¥1.8bnat 2024-07-31Cons.Cash and cash equivalents
Cash & equivalents¥1.5bnat 2023-07-31vCons.Cash and cash equivalents
Cash & equivalents¥2.7bnat 2022-07-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥2.3bnat 2021-07-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥1.1bn2024-08-01 → 2025-07-31Cons.Net cash provided by used in operating activities
Operating cash flow¥425m2023-08-01 → 2024-07-31Cons.Net cash provided by used in operating activities
Operating cash flow¥549m2022-08-01 → 2023-07-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.2bn2021-08-01 → 2022-07-31vCons.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)
Investing cash flow−¥1.8bn2024-08-01 → 2025-07-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥784m2023-08-01 → 2024-07-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥952m2022-08-01 → 2023-07-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥449m2021-08-01 → 2022-07-31vCons.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)
Financing cash flow¥2.2bn2024-08-01 → 2025-07-31Cons.Net cash provided by used in financing activities
Financing cash flow¥633m2023-08-01 → 2024-07-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥743m2022-08-01 → 2023-07-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥380m2021-08-01 → 2022-07-31vCons.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)
EPS (basic)¥41.442024-08-01 → 2025-07-31Cons.Basic earnings loss per share (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 → 2023-07-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥14.392021-08-01 → 2022-07-31vCons.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 (diluted)¥40.652020-08-01 → 2021-07-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥550.56at 2025-07-31Cons.Net assets 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 2023-07-31vCons.Net assets per share (5-year summary)
Net assets per share¥253.68at 2022-07-31vCons.Net assets per share (5-year summary)
Net assets per share¥245.95at 2021-07-31dCons.Net assets per share (5-year summary)
Equity ratio43.9%at 2025-07-31Cons.Equity to asset ratio (5-year summary)
Equity ratio32.5%at 2024-07-31Cons.Equity to asset ratio (5-year summary)
Equity ratio32.3%at 2023-07-31vCons.Equity to asset ratio (5-year summary)
Equity ratio25.3%at 2022-07-31vCons.Equity to asset ratio (5-year summary)
Equity ratio25.1%at 2021-07-31dCons.Equity to asset ratio (5-year summary)
ROE9.3%2024-08-01 → 2025-07-31Cons.Rate of return on equity (5-year summary)
ROE17.5%2023-08-01 → 2024-07-31Cons.Rate of return on equity (5-year summary)
ROE26.4%2022-08-01 → 2023-07-31vCons.Rate of return on equity (5-year summary)
ROE5.7%2021-08-01 → 2022-07-31vCons.Rate of return on equity (5-year summary)
ROE18.0%2020-08-01 → 2021-07-31dCons.Rate of return on equity (5-year summary)
Employees695at 2025-07-31Cons.Number of employees
Employees653at 2024-07-31Cons.Number of employees
Employees600at 2023-07-31vCons.Number of employees
Employees569at 2022-07-31vCons.Number of employees
Employees562at 2021-07-31dCons.Number of employees
Revenue¥14.3bn2024-08-01 → 2025-07-31StandaloneNet sales
Revenue¥13.5bn2023-08-01 → 2024-07-31StandaloneNet sales
Revenue¥13.3bn2022-08-01 → 2023-07-31vStandaloneNet sales (5-year summary)
Revenue¥9.8bn2021-08-01 → 2022-07-31vStandaloneNet sales (5-year summary)
Revenue¥7.8bn2020-08-01 → 2021-07-31dStandaloneNet sales (5-year summary)
Operating income¥520m2024-08-01 → 2025-07-31StandaloneOperating income
Operating income¥534m2023-08-01 → 2024-07-31StandaloneOperating income
Ordinary income¥517m2024-08-01 → 2025-07-31StandaloneOrdinary income
Ordinary income¥548m2023-08-01 → 2024-07-31StandaloneOrdinary income
Ordinary income¥1.1bn2022-08-01 → 2023-07-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥213m2021-08-01 → 2022-07-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥769m2020-08-01 → 2021-07-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥508m2024-08-01 → 2025-07-31StandaloneIncome before income taxes
Profit before tax¥600m2023-08-01 → 2024-07-31StandaloneIncome before income taxes
Net income¥366m2024-08-01 → 2025-07-31StandaloneProfit loss
Net income¥601m2023-08-01 → 2024-07-31StandaloneProfit loss
Net income¥729m2022-08-01 → 2023-07-31vStandaloneNet income loss (5-year summary)
Net income−¥846m2021-08-01 → 2022-07-31vStandaloneNet income loss (5-year summary)
Net income−¥47m2020-08-01 → 2021-07-31dStandaloneNet income loss (5-year summary)
Total assets¥12.8bnat 2025-07-31StandaloneAssets
Total assets¥9.3bnat 2024-07-31StandaloneAssets
Total assets¥7.9bnat 2023-07-31vStandaloneTotal assets (5-year summary)
Total assets¥7.3bnat 2022-07-31vStandaloneTotal assets (5-year summary)
Total assets¥7.7bnat 2021-07-31dStandaloneTotal assets (5-year summary)
Total liabilities¥7.8bnat 2025-07-31StandaloneLiabilities
Total liabilities¥6.9bnat 2024-07-31StandaloneLiabilities
Net assets / equity¥5.0bnat 2025-07-31StandaloneNet assets
Net assets / equity¥2.4bnat 2024-07-31StandaloneNet assets
Net assets / equity¥1.9bnat 2023-07-31vStandaloneNet assets
Net assets / equity¥1.2bnat 2022-07-31vStandaloneNet assets (5-year summary)
Net assets / equity¥2.1bnat 2021-07-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.5bnat 2025-07-31StandaloneCash and deposits
Cash and deposits¥997mat 2024-07-31StandaloneCash and deposits
EPS (basic)¥35.42024-08-01 → 2025-07-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥67.842023-08-01 → 2024-07-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥82.322022-08-01 → 2023-07-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-98.382021-08-01 → 2022-07-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-5.532020-08-01 → 2021-07-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥7.52024-08-01 → 2025-07-31StandaloneDividend paid 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 → 2023-07-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥7.52021-08-01 → 2022-07-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥7.52020-08-01 → 2021-07-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥460.93at 2025-07-31StandaloneNet assets 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 2023-07-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥138.13at 2022-07-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥239.7at 2021-07-31dStandaloneNet assets per share (5-year summary)
Equity ratio39.0%at 2025-07-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio25.8%at 2024-07-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio23.8%at 2023-07-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio16.7%at 2022-07-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio26.7%at 2021-07-31dStandaloneEquity to asset ratio (5-year summary)
ROE9.9%2024-08-01 → 2025-07-31StandaloneRate of return on equity (5-year summary)
ROE28.0%2023-08-01 → 2024-07-31StandaloneRate of return on equity (5-year summary)
ROE46.9%2022-08-01 → 2023-07-31vStandaloneRate of return on equity (5-year summary)
Shares issued10,962,380at 2025-07-31StandaloneTotal number of issued shares (5-year summary)
Shares issued9,023,880at 2024-07-31StandaloneTotal number of issued shares (5-year summary)
Shares issued9,023,880at 2023-07-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued9,023,880at 2022-07-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued8,720,680at 2021-07-31dStandaloneTotal number of issued shares (5-year summary)
Employees85at 2025-07-31StandaloneNumber of employees
Employees83at 2024-07-31StandaloneNumber of employees
Employees63at 2023-07-31vStandaloneNumber of employees
Employees54at 2022-07-31vStandaloneNumber of employees
Employees55at 2021-07-31dStandaloneNumber 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 Itemsreconcilingrevenue2024-08-01 → 2025-07-31−¥309m
Reconciling Itemsreconcilingrevenue intersegment2024-08-01 → 2025-07-31−¥309m
Reconciling Itemsreconcilingsegment assetsat 2025-07-31¥23m
Estate Build Up Projectreportable segmentcapex2024-08-01 → 2025-07-31¥705m
Estate Build Up Projectreportable segmentdepreciation2024-08-01 → 2025-07-31¥149m
Estate Build Up Projectreportable segmentemployeesat 2025-07-3152 pure
Estate Build Up Projectreportable segmentrevenue2024-08-01 → 2025-07-31¥1.6bn
Estate Build Up Projectreportable segmentrevenue external2024-08-01 → 2025-07-31¥1.6bn
Estate Build Up Projectreportable segmentsegment assetsat 2025-07-31¥4.5bn
Estate Build Up Projectreportable segmentsegment profit2024-08-01 → 2025-07-31¥93m
Restaurant Projectreportable segmentcapex2024-08-01 → 2025-07-31¥809m
Restaurant Projectreportable segmentdepreciation2024-08-01 → 2025-07-31¥411m
Restaurant Projectreportable segmentemployeesat 2025-07-31643 pure
Restaurant Projectreportable segmentrevenue2024-08-01 → 2025-07-31¥13.0bn
Restaurant Projectreportable segmentrevenue external2024-08-01 → 2025-07-31¥12.7bn
Restaurant Projectreportable segmentrevenue intersegment2024-08-01 → 2025-07-31¥309m
Restaurant Projectreportable segmentsegment assetsat 2025-07-31¥9.0bn
Restaurant Projectreportable segmentsegment profit2024-08-01 → 2025-07-31¥546m
—segment totalcapex2024-08-01 → 2025-07-31¥1.5bn
—segment totaldepreciation2024-08-01 → 2025-07-31¥561m
—segment totalrevenue2024-08-01 → 2025-07-31¥14.6bn
—segment totalrevenue external2024-08-01 → 2025-07-31¥14.3bn
—segment totalrevenue intersegment2024-08-01 → 2025-07-31¥309m
—segment totalsegment assetsat 2025-07-31¥13.5bn
—segment totalsegment profit2024-08-01 → 2025-07-31¥639m
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 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 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
Restaurant Projectreportable segmentemployeesat 2025-07-3185 pure

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

All source rows · 1,479
ItemContextValueUnit
Loss on reduction of noncurrent assets ope cfCurrentYearDuration-JPY
Interest and dividends income ope cfPrior1YearDuration-404000JPY
Interest and dividends income ope cfCurrentYearDuration-2027000JPY
Loss gain on liquidation of subsidiaries ope cfPrior1YearDuration-24464000JPY
Loss gain on liquidation of subsidiaries ope cfCurrentYearDuration-JPY
Interest expenses ope cfPrior1YearDuration27082000JPY
Interest expenses ope cfCurrentYearDuration51973000JPY
Decrease increase in notes and accounts receivable trade ope cfPrior1YearDuration-64494000JPY
Decrease increase in notes and accounts receivable trade ope cfCurrentYearDuration-122707000JPY
Decrease increase in inventories ope cfPrior1YearDuration-7338000JPY
Decrease increase in inventories ope cfCurrentYearDuration-39625000JPY
Decrease increase in real estate for sale ope cfPrior1YearDuration-500858000JPY
Decrease increase in real estate for sale ope cfCurrentYearDuration-66218000JPY
Increase decrease in notes and accounts payable trade ope cfPrior1YearDuration4564000JPY
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration14969000JPY
Increase decrease in accounts payable other ope cfPrior1YearDuration44917000JPY
Increase decrease in accounts payable other ope cfCurrentYearDuration3091000JPY
Increase decrease in accrued expenses ope cfPrior1YearDuration-797000JPY
Increase decrease in accrued expenses ope cfCurrentYearDuration2806000JPY
Increase decrease in deposits received ope cfPrior1YearDuration-9327000JPY
Increase decrease in deposits received ope cfCurrentYearDuration2488000JPY
Increase decrease in accrued consumption taxes ope cfPrior1YearDuration-29799000JPY
Increase decrease in accrued consumption taxes ope cfCurrentYearDuration73478000JPY
Decrease increase in consumption taxes refund receivable ope cfPrior1YearDuration-41791000JPY
Decrease increase in consumption taxes refund receivable ope cfCurrentYearDuration44153000JPY
Increase decrease in provision for shareholder benefit program ope cfPrior1YearDuration34566000JPY
Increase decrease in provision for shareholder benefit program ope cfCurrentYearDuration11008000JPY
Subsidy income ope cfPrior1YearDuration-92040000JPY
Subsidy income ope cfCurrentYearDuration-JPY
Subsidy income2 ope cfPrior1YearDuration-2604000JPY
Subsidy income2 ope cfCurrentYearDuration-400000JPY
Other net ope cfPrior1YearDuration-1859000JPY
Other net ope cfCurrentYearDuration18060000JPY
Subtotal ope cfPrior1YearDuration486663000JPY
Subtotal ope cfCurrentYearDuration1174356000JPY
Interest and dividends income received ope cf inv cfPrior1YearDuration404000JPY
Interest and dividends income received ope cf inv cfCurrentYearDuration2027000JPY
Interest expenses paid ope cf fin cfPrior1YearDuration-27971000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration-53577000JPY
Proceeds from subsidy ope cfPrior1YearDuration92040000JPY
Proceeds from subsidy ope cfCurrentYearDuration-JPY
Proceeds from subsidy income2 ope cfPrior1YearDuration2604000JPY
Proceeds from subsidy income2 ope cfCurrentYearDuration400000JPY
Income taxes refund ope cfPrior1YearDuration194510000JPY
Income taxes refund ope cfCurrentYearDuration47756000JPY
Income taxes paid ope cfPrior1YearDuration-323576000JPY
Income taxes paid ope cfCurrentYearDuration-50590000JPY
Net cash provided by used in operating activitiesPrior1YearDuration424674000JPY
Net cash provided by used in operating activitiesCurrentYearDuration1120373000JPY
Proceeds from withdrawal of time deposits inv cfPrior1YearDuration7425000JPY

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 2024-07-31pass
balance sheet identityconsolidated 2025-07-31pass
balance sheet identitynon_consolidated 2024-07-31pass
balance sheet identitynon_consolidated 2025-07-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2023-07-31pass
statement vs summary · net assetsconsolidated 2024-07-31pass
statement vs summary · net assetsconsolidated 2025-07-31pass
statement vs summary · net assetsnon_consolidated 2023-07-31pass
statement vs summary · net assetsnon_consolidated 2024-07-31pass
statement vs summary · net assetsnon_consolidated 2025-07-31pass
statement vs summary · net income attributable to parentconsolidated 2023-08-01/2024-07-31pass
statement vs summary · net income attributable to parentconsolidated 2024-08-01/2025-07-31pass
statement vs summary · operating cash flowconsolidated 2023-08-01/2024-07-31pass
statement vs summary · operating cash flowconsolidated 2024-08-01/2025-07-31pass
statement vs summary · revenueconsolidated 2023-08-01/2024-07-31pass
statement vs summary · revenueconsolidated 2024-08-01/2025-07-31pass
statement vs summary · revenuenon_consolidated 2023-08-01/2024-07-31pass
statement vs summary · revenuenon_consolidated 2024-08-01/2025-07-31pass
statement vs summary · total assetsconsolidated 2024-07-31pass
statement vs summary · total assetsconsolidated 2025-07-31pass
statement vs summary · total assetsnon_consolidated 2024-07-31pass
statement vs summary · total assetsnon_consolidated 2025-07-31pass