Annual report

Period2024-01-01 → 2024-12-31
Filed2025-03-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 117
MetricValuePeriodScopeSource row
Revenue¥19.8bn2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥18.1bn2023-01-01 → 2023-12-31Cons.Net sales
Revenue¥16.6bn2022-01-01 → 2022-12-31dCons.Net sales (5-year summary)
Operating income¥2.3bn2024-01-01 → 2024-12-31Cons.Operating income
Operating income¥1.9bn2023-01-01 → 2023-12-31Cons.Operating income
Ordinary income¥2.8bn2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income¥1.9bn2023-01-01 → 2023-12-31Cons.Ordinary income
Ordinary income¥784m2022-01-01 → 2022-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥3.1bn2024-01-01 → 2024-12-31Cons.Income before income taxes
Profit before tax¥1.7bn2023-01-01 → 2023-12-31Cons.Income before income taxes
Net income (owners)¥2.0bn2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.1bn2023-01-01 → 2023-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥980m2022-01-01 → 2022-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥2.1bn2024-01-01 → 2024-12-31Cons.Profit loss
Net income¥1.2bn2023-01-01 → 2023-12-31Cons.Profit loss
Total assets¥60.1bnat 2024-12-31Cons.Assets
Total assets¥51.0bnat 2023-12-31Cons.Assets
Total assets¥42.6bnat 2022-12-31dCons.Total assets (5-year summary)
Total liabilities¥41.2bnat 2024-12-31Cons.Liabilities
Total liabilities¥39.2bnat 2023-12-31Cons.Liabilities
Net assets / equity¥19.0bnat 2024-12-31Cons.Net assets
Net assets / equity¥11.8bnat 2023-12-31Cons.Net assets
Net assets / equity¥10.4bnat 2022-12-31dCons.Net assets
Cash and deposits¥11.2bnat 2024-12-31Cons.Cash and deposits
Cash and deposits¥6.7bnat 2023-12-31Cons.Cash and deposits
Cash & equivalents¥11.1bnat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥6.7bnat 2023-12-31Cons.Cash and cash equivalents
Cash & equivalents¥6.1bnat 2022-12-31dCons.Cash and cash equivalents
Operating cash flow¥1.3bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥209m2023-01-01 → 2023-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥2.7bn2022-01-01 → 2022-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥406m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥5.6bn2023-01-01 → 2023-12-31Cons.Net cash provided by used in investment activities
Investing cash flow¥1.4bn2022-01-01 → 2022-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥3.5bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥6.3bn2023-01-01 → 2023-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥5.0bn2022-01-01 → 2022-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥64.42024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥35.182023-01-01 → 2023-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥32.82022-01-01 → 2022-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥63.122024-01-01 → 2024-12-31Cons.Diluted earnings per share (5-year summary)
Net assets per share¥507.67at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥362.04at 2023-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥324.44at 2022-12-31dCons.Net assets per share (5-year summary)
Equity ratio29.9%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio21.3%at 2023-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio22.7%at 2022-12-31dCons.Equity to asset ratio (5-year summary)
ROE14.1%2024-01-01 → 2024-12-31Cons.Rate of return on equity (5-year summary)
ROE10.2%2023-01-01 → 2023-12-31Cons.Rate of return on equity (5-year summary)
ROE10.3%2022-01-01 → 2022-12-31dCons.Rate of return on equity (5-year summary)
Employees833at 2024-12-31Cons.Number of employees
Employees769at 2023-12-31Cons.Number of employees
Employees699at 2022-12-31dCons.Number of employees
Revenue¥5.6bn2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥5.4bn2023-01-01 → 2023-12-31StandaloneNet sales
Revenue¥4.0bn2022-01-01 → 2022-12-31dStandaloneNet sales (5-year summary)
Revenue¥2.9bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Revenue¥2.7bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Operating income¥1.4bn2024-01-01 → 2024-12-31StandaloneOperating income
Operating income¥1.1bn2023-01-01 → 2023-12-31StandaloneOperating income
Ordinary income¥2.1bn2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥1.1bn2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income¥356m2022-01-01 → 2022-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥827m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥771m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥2.4bn2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Profit before tax¥1.1bn2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Net income¥1.8bn2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥709m2023-01-01 → 2023-12-31StandaloneProfit loss
Net income¥1.3bn2022-01-01 → 2022-12-31dStandaloneNet income loss (5-year summary)
Net income¥565m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Net income¥583m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Total assets¥36.0bnat 2024-12-31StandaloneAssets
Total assets¥29.2bnat 2023-12-31StandaloneAssets
Total assets¥22.3bnat 2022-12-31dStandaloneTotal assets (5-year summary)
Total assets¥23.5bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥24.9bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥19.2bnat 2024-12-31StandaloneLiabilities
Total liabilities¥19.2bnat 2023-12-31StandaloneLiabilities
Net assets / equity¥16.9bnat 2024-12-31StandaloneNet assets
Net assets / equity¥10.0bnat 2023-12-31StandaloneNet assets
Net assets / equity¥9.3bnat 2022-12-31dStandaloneNet assets
Net assets / equity¥7.9bnat 2021-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥7.3bnat 2020-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥6.7bnat 2024-12-31StandaloneCash and deposits
Cash and deposits¥2.9bnat 2023-12-31StandaloneCash and deposits
EPS (basic)¥58.562024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥23.722023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥42.242022-01-01 → 2022-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥18.912021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥19.532020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥57.42024-01-01 → 2024-12-31StandaloneDiluted earnings per share (5-year summary)
Net assets per share¥477.26at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥333.28at 2023-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥310.1at 2022-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥265.41at 2021-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥245.51at 2020-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio46.8%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio34.2%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio41.6%at 2022-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio33.7%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio29.5%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE13.7%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE7.4%2023-01-01 → 2023-12-31StandaloneRate of return on equity (5-year summary)
ROE14.7%2022-01-01 → 2022-12-31dStandaloneRate of return on equity (5-year summary)
ROE7.4%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
ROE8.3%2020-01-01 → 2020-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued37,982,900at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued85,100at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued85,100at 2022-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued85,100at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued85,100at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees167at 2024-12-31StandaloneNumber of employees
Employees130at 2023-12-31StandaloneNumber of employees
Employees117at 2022-12-31dStandaloneNumber of employees
Employees119at 2021-12-31dStandaloneNumber of employees
Employees87at 2020-12-31dStandaloneNumber 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 · 66
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2024-01-01 → 2024-12-31¥380,000
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsemployeesat 2024-12-3111 pure
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2024-01-01 → 2024-12-31¥63m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2024-01-01 → 2024-12-31¥63m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2024-01-01 → 2024-12-31−¥140m
Reconciling Itemsreconcilingdepreciation2024-01-01 → 2024-12-31¥70m
Reconciling Itemsreconcilingrevenue2024-01-01 → 2024-12-31−¥9m
Reconciling Itemsreconcilingrevenue intersegment2024-01-01 → 2024-12-31−¥9m
Reconciling Itemsreconcilingsegment profit2024-01-01 → 2024-12-31−¥1.2bn
Comprehensive Medical Management Support Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥309m
Comprehensive Medical Management Support Businessreportable segmentemployeesat 2024-12-31137 pure
Comprehensive Medical Management Support Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥6.4bn
Comprehensive Medical Management Support Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥6.4bn
Comprehensive Medical Management Support Businessreportable segmentrevenue intersegment2024-01-01 → 2024-12-31¥9m
Comprehensive Medical Management Support Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥2.8bn
Elderly Care Related Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥514m
Elderly Care Related Businessreportable segmentemployeesat 2024-12-31594 pure
Elderly Care Related Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥6.9bn
Elderly Care Related Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥6.9bn
Elderly Care Related Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥309m
Specially Controlled Medical Device Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥33m
Specially Controlled Medical Device Businessreportable segmentemployeesat 2024-12-3157 pure
Specially Controlled Medical Device Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥6.5bn
Specially Controlled Medical Device Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥6.5bn
Specially Controlled Medical Device Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥485m
—segment totaldepreciation2024-01-01 → 2024-12-31¥857m
—segment totalemployeesat 2024-12-31788 pure
—segment totalrevenue2024-01-01 → 2024-12-31¥19.8bn
—segment totalrevenue external2024-01-01 → 2024-12-31¥19.8bn
—segment totalrevenue intersegment2024-01-01 → 2024-12-31¥9m
—segment totalsegment profit2024-01-01 → 2024-12-31¥3.6bn
Total Of Reportable Segments And Otherssegment totaldepreciation2024-01-01 → 2024-12-31¥857m
Total Of Reportable Segments And Otherssegment totalrevenue2024-01-01 → 2024-12-31¥19.8bn
Total Of Reportable Segments And Otherssegment totalrevenue external2024-01-01 → 2024-12-31¥19.8bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2024-01-01 → 2024-12-31¥9m
Total Of Reportable Segments And Otherssegment totalsegment profit2024-01-01 → 2024-12-31¥3.5bn
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2023-01-01 → 2023-12-31¥551,000
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2023-01-01 → 2023-12-31¥36m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2023-01-01 → 2023-12-31¥36m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2023-01-01 → 2023-12-31−¥215m
Reconciling Itemsreconcilingdepreciation2023-01-01 → 2023-12-31¥55m
Reconciling Itemsreconcilingsegment profit2023-01-01 → 2023-12-31−¥898m
Comprehensive Medical Management Support Businessreportable segmentdepreciation2023-01-01 → 2023-12-31¥305m
Comprehensive Medical Management Support Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥5.4bn
Comprehensive Medical Management Support Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥5.4bn
Comprehensive Medical Management Support Businessreportable segmentsegment profit2023-01-01 → 2023-12-31¥2.0bn
Elderly Care Related Businessreportable segmentdepreciation2023-01-01 → 2023-12-31¥468m
Elderly Care Related Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥6.7bn
Elderly Care Related Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥6.7bn
Elderly Care Related Businessreportable segmentsegment profit2023-01-01 → 2023-12-31¥626m
Specially Controlled Medical Device Businessreportable segmentdepreciation2023-01-01 → 2023-12-31¥10m
Specially Controlled Medical Device Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥6.0bn
Specially Controlled Medical Device Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥6.0bn
Specially Controlled Medical Device Businessreportable segmentsegment profit2023-01-01 → 2023-12-31¥377m
—segment totaldepreciation2023-01-01 → 2023-12-31¥783m
—segment totalrevenue2023-01-01 → 2023-12-31¥18.0bn
—segment totalrevenue external2023-01-01 → 2023-12-31¥18.0bn
—segment totalsegment profit2023-01-01 → 2023-12-31¥3.0bn
Total Of Reportable Segments And Otherssegment totaldepreciation2023-01-01 → 2023-12-31¥784m
Total Of Reportable Segments And Otherssegment totalrevenue2023-01-01 → 2023-12-31¥18.1bn
Total Of Reportable Segments And Otherssegment totalrevenue external2023-01-01 → 2023-12-31¥18.1bn
Total Of Reportable Segments And Otherssegment totalsegment profit2023-01-01 → 2023-12-31¥2.8bn
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsemployeesat 2024-12-3111 pure
Comprehensive Medical Management Support Businessreportable segmentemployeesat 2024-12-31118 pure
Elderly Care Related Businessreportable segmentemployeesat 2024-12-314 pure
—segment totalemployeesat 2024-12-31122 pure

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

All source rows · 1,646
ItemContextValueUnit
Independent auditors report consolidated (text)FilingDateInstantText · Plus
Audit firm1 consolidatedFilingDateInstant
Original text (Japanese)Mooreみらい監査法人
Cpa1 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)浅  井  清  澄
Cpa2 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)丸  山  清  志
Key audit matters consolidated (text)FilingDateInstantText · Plus
Overview kam consolidated (text)FilingDateInstantText · Plus
Short description kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)医療経営総合支援事業の売上高の発生及び期間帰属の適切性
Description including reason kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Reference kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)注記事項(セグメント情報等)
Auditors response kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Short description kam consolidatedFilingDateInstant_Row2Member
Original text (Japanese)株式会社タロスシステムズ株式の取得により生じたのれん及び顧客関連資産の評価
Description including reason kam consolidated (text)FilingDateInstant_Row2MemberText · Plus
Reference kam consolidatedFilingDateInstant_Row2Member
Original text (Japanese)注記事項(重要な会計上の見積り)「2.のれん及び顧客関連資産の評価」
Auditors response kam consolidated (text)FilingDateInstant_Row2MemberText · Plus
Other information consolidated (text)FilingDateInstantText · Plus
Fee related information consolidated (text)FilingDateInstantText · Plus
Independent auditors report non consolidated (text)FilingDateInstantText · Plus
Audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)Mooreみらい監査法人
Cpa1 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)浅  井  清  澄
Cpa2 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)丸  山  清  志
Key audit matters non consolidated (text)FilingDateInstantText · Plus
Overview kam non consolidated (text)FilingDateInstantText · Plus
Short description kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)医療経営総合支援事業の売上高の発生及び期間帰属の適切性
Same as kam for consolidated fskam non consolidated (text)FilingDateInstant_Row1MemberText · Plus
Auditors response kam non consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information non consolidated (text)FilingDateInstantText · Plus
Fee related information non consolidated (text)FilingDateInstantText · Plus
Number of submissionFilingDateInstant1
Net sales (5-year summary)Prior2YearDuration16616000000JPY
Net sales (5-year summary)Prior1YearDuration18054924000JPY
Net sales (5-year summary)CurrentYearDuration19833896000JPY
Ordinary income loss (5-year summary)Prior2YearDuration784201000JPY
Ordinary income loss (5-year summary)Prior1YearDuration1853134000JPY
Ordinary income loss (5-year summary)CurrentYearDuration2801668000JPY
Profit loss attributable to owners of parent (5-year summary)Prior2YearDuration980354000JPY
Profit loss attributable to owners of parent (5-year summary)Prior1YearDuration1051303000JPY
Profit loss attributable to owners of parent (5-year summary)CurrentYearDuration2025848000JPY
Comprehensive income (5-year summary)Prior2YearDuration1036773000JPY
Comprehensive income (5-year summary)Prior1YearDuration1268123000JPY
Comprehensive income (5-year summary)CurrentYearDuration2217275000JPY
Net assets (5-year summary)Prior2YearInstant10406788000JPY
Net assets (5-year summary)Prior1YearInstant11764888000JPY
Net assets (5-year summary)CurrentYearInstant18951212000JPY
Total assets (5-year summary)Prior2YearInstant42630929000JPY
Total assets (5-year summary)Prior1YearInstant50984549000JPY
Total assets (5-year summary)CurrentYearInstant60148369000JPY
Net assets per share (5-year summary)Prior2YearInstant324.44
Net assets per share (5-year summary)Prior1YearInstant362.04
Net assets per share (5-year summary)CurrentYearInstant507.67
Basic earnings loss per share (5-year summary)Prior2YearDuration32.80

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 2023-12-31pass
balance sheet identityconsolidated 2024-12-31pass
balance sheet identitynon_consolidated 2023-12-31pass
balance sheet identitynon_consolidated 2024-12-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2022-12-31pass
statement vs summary · net assetsconsolidated 2023-12-31pass
statement vs summary · net assetsconsolidated 2024-12-31pass
statement vs summary · net assetsnon_consolidated 2022-12-31pass
statement vs summary · net assetsnon_consolidated 2023-12-31pass
statement vs summary · net assetsnon_consolidated 2024-12-31pass
statement vs summary · net income attributable to parentconsolidated 2023-01-01/2023-12-31pass
statement vs summary · net income attributable to parentconsolidated 2024-01-01/2024-12-31pass
statement vs summary · operating cash flowconsolidated 2023-01-01/2023-12-31pass
statement vs summary · operating cash flowconsolidated 2024-01-01/2024-12-31pass
statement vs summary · revenueconsolidated 2023-01-01/2023-12-31pass
statement vs summary · revenueconsolidated 2024-01-01/2024-12-31pass
statement vs summary · revenuenon_consolidated 2023-01-01/2023-12-31pass
statement vs summary · revenuenon_consolidated 2024-01-01/2024-12-31pass
statement vs summary · total assetsconsolidated 2023-12-31pass
statement vs summary · total assetsconsolidated 2024-12-31pass
statement vs summary · total assetsnon_consolidated 2023-12-31pass
statement vs summary · total assetsnon_consolidated 2024-12-31pass