Annual report

Period2024-01-01 → 2024-12-31
Filed2025-03-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 149
MetricValuePeriodScopeSource row
Revenue¥2.9bn2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥3.6bn2023-01-01 → 2023-12-31Cons.Net sales
Revenue¥6.2bn2022-01-01 → 2022-12-31dCons.Net sales (5-year summary)
Revenue¥4.4bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Revenue¥2.3bn2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Operating income¥52m2024-01-01 → 2024-12-31Cons.Operating income
Operating income¥173m2023-01-01 → 2023-12-31Cons.Operating income
Ordinary income¥64m2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income¥181m2023-01-01 → 2023-12-31Cons.Ordinary income
Ordinary income¥730m2022-01-01 → 2022-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥244m2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥2m2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥63m2024-01-01 → 2024-12-31Cons.Income before income taxes
Profit before tax¥181m2023-01-01 → 2023-12-31Cons.Income before income taxes
Net income (owners)¥48m2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥120m2023-01-01 → 2023-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥500m2022-01-01 → 2022-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥179m2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥271,0002020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥48m2024-01-01 → 2024-12-31Cons.Profit loss
Net income¥120m2023-01-01 → 2023-12-31Cons.Profit loss
Total assets¥3.8bnat 2024-12-31Cons.Assets
Total assets¥3.7bnat 2023-12-31Cons.Assets
Total assets¥3.9bnat 2022-12-31dCons.Total assets (5-year summary)
Total assets¥3.8bnat 2021-12-31dCons.Total assets (5-year summary)
Total assets¥2.6bnat 2020-12-31dCons.Total assets (5-year summary)
Total liabilities¥2.0bnat 2024-12-31Cons.Liabilities
Total liabilities¥2.0bnat 2023-12-31Cons.Liabilities
Net assets / equity¥1.8bnat 2024-12-31Cons.Net assets
Net assets / equity¥1.7bnat 2023-12-31Cons.Net assets
Net assets / equity¥1.6bnat 2022-12-31dCons.Net assets
Net assets / equity¥1.1bnat 2021-12-31dCons.Net assets (5-year summary)
Net assets / equity¥867mat 2020-12-31dCons.Net assets (5-year summary)
Cash and deposits¥2.3bnat 2024-12-31Cons.Cash and deposits
Cash and deposits¥2.3bnat 2023-12-31Cons.Cash and deposits
Cash & equivalents¥2.2bnat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥2.2bnat 2023-12-31Cons.Cash and cash equivalents
Cash & equivalents¥2.3bnat 2022-12-31dCons.Cash and cash equivalents
Cash & equivalents¥1.7bnat 2021-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.6bnat 2020-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥40m2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥5m2023-01-01 → 2023-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥920m2022-01-01 → 2022-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥245m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥405m2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥112m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥43m2023-01-01 → 2023-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥63m2022-01-01 → 2022-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥17m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥2m2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥79m2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥100m2023-01-01 → 2023-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥310m2022-01-01 → 2022-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥353m2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥115m2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥19.062024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥47.632023-01-01 → 2023-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥198.52022-01-01 → 2022-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥712021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-0.112020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥198.422022-01-01 → 2022-12-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥70.962021-01-01 → 2021-12-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥697.06at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥663.3at 2023-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥624.46at 2022-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥419.16at 2021-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥334.16at 2020-12-31dCons.Net assets per share (5-year summary)
Equity ratio46.1%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio45.3%at 2023-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio40.0%at 2022-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio27.8%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio31.8%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
ROE2.8%2024-01-01 → 2024-12-31Cons.Rate of return on equity (5-year summary)
ROE7.4%2023-01-01 → 2023-12-31Cons.Rate of return on equity (5-year summary)
ROE38.0%2022-01-01 → 2022-12-31dCons.Rate of return on equity (5-year summary)
ROE18.9%2021-01-01 → 2021-12-31dCons.Rate of return on equity (5-year summary)
Employees229at 2024-12-31Cons.Number of employees
Employees229at 2023-12-31Cons.Number of employees
Employees234at 2022-12-31dCons.Number of employees
Employees251at 2021-12-31dCons.Number of employees
Employees279at 2020-12-31dCons.Number of employees
Revenue¥2.9bn2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥3.6bn2023-01-01 → 2023-12-31StandaloneNet sales
Revenue¥6.2bn2022-01-01 → 2022-12-31dStandaloneNet sales (5-year summary)
Revenue¥4.3bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Revenue¥2.2bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Operating income¥15m2024-01-01 → 2024-12-31StandaloneOperating income
Operating income¥147m2023-01-01 → 2023-12-31StandaloneOperating income
Ordinary income¥22m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥153m2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income¥700m2022-01-01 → 2022-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥219m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥15m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥24m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Profit before tax¥153m2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Net income¥11m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥99m2023-01-01 → 2023-12-31StandaloneProfit loss
Net income¥477m2022-01-01 → 2022-12-31dStandaloneNet income loss (5-year summary)
Net income¥154m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Net income−¥13m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Total assets¥3.3bnat 2024-12-31StandaloneAssets
Total assets¥3.3bnat 2023-12-31StandaloneAssets
Total assets¥3.6bnat 2022-12-31dStandaloneTotal assets (5-year summary)
Total assets¥3.5bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥2.4bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥2.0bnat 2024-12-31StandaloneLiabilities
Total liabilities¥2.0bnat 2023-12-31StandaloneLiabilities
Net assets / equity¥1.3bnat 2024-12-31StandaloneNet assets
Net assets / equity¥1.3bnat 2023-12-31StandaloneNet assets
Net assets / equity¥1.3bnat 2022-12-31dStandaloneNet assets
Net assets / equity¥803mat 2021-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥648mat 2020-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.8bnat 2024-12-31StandaloneCash and deposits
Cash and deposits¥1.8bnat 2023-12-31StandaloneCash and deposits
EPS (basic)¥4.472024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥39.152023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥189.492022-01-01 → 2022-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥61.312021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-5.112020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥189.422022-01-01 → 2022-12-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥61.272021-01-01 → 2021-12-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥82024-01-01 → 2024-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥102023-01-01 → 2023-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥182022-01-01 → 2022-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥102021-01-01 → 2021-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥503.93at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥504.46at 2023-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥488.31at 2022-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥308.82at 2021-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥247.56at 2020-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio38.1%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio38.8%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio34.1%at 2022-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio22.1%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio25.9%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE0.9%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE7.9%2023-01-01 → 2023-12-31StandaloneRate of return on equity (5-year summary)
ROE47.5%2022-01-01 → 2022-12-31dStandaloneRate of return on equity (5-year summary)
ROE22.0%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued2,519,600at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued2,519,600at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued2,519,600at 2022-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued2,519,600at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued2,519,600at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees156at 2024-12-31StandaloneNumber of employees
Employees164at 2023-12-31StandaloneNumber of employees
Employees169at 2022-12-31dStandaloneNumber of employees
Employees179at 2021-12-31dStandaloneNumber of employees
Employees197at 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 · 45
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2024-01-01 → 2024-12-31¥3m
Reconciling Itemsreconcilingsegment assetsat 2024-12-31¥2.0bn
Reconciling Itemsreconcilingsegment profit2024-01-01 → 2024-12-31−¥487m
Life Assitance Departmentreportable segmentdepreciation2024-01-01 → 2024-12-31¥11m
Life Assitance Departmentreportable segmentemployeesat 2024-12-3135 pure
Life Assitance Departmentreportable segmentrevenue2024-01-01 → 2024-12-31¥450m
Life Assitance Departmentreportable segmentrevenue external2024-01-01 → 2024-12-31¥450m
Life Assitance Departmentreportable segmentsegment assetsat 2024-12-31¥19m
Life Assitance Departmentreportable segmentsegment profit2024-01-01 → 2024-12-31¥101m
Medical Assistance Departmentreportable segmentcapex2024-01-01 → 2024-12-31¥44m
Medical Assistance Departmentreportable segmentdepreciation2024-01-01 → 2024-12-31¥33m
Medical Assistance Departmentreportable segmentemployeesat 2024-12-31169 pure
Medical Assistance Departmentreportable segmentrevenue2024-01-01 → 2024-12-31¥2.5bn
Medical Assistance Departmentreportable segmentrevenue external2024-01-01 → 2024-12-31¥2.5bn
Medical Assistance Departmentreportable segmentsegment assetsat 2024-12-31¥1.8bn
Medical Assistance Departmentreportable segmentsegment profit2024-01-01 → 2024-12-31¥439m
—segment totalcapex2024-01-01 → 2024-12-31¥44m
—segment totaldepreciation2024-01-01 → 2024-12-31¥44m
—segment totalrevenue2024-01-01 → 2024-12-31¥2.9bn
—segment totalrevenue external2024-01-01 → 2024-12-31¥2.9bn
—segment totalsegment assetsat 2024-12-31¥1.8bn
—segment totalsegment profit2024-01-01 → 2024-12-31¥540m
Reconciling Itemsreconcilingcapex2023-01-01 → 2023-12-31¥15m
Reconciling Itemsreconcilingdepreciation2023-01-01 → 2023-12-31¥5m
Reconciling Itemsreconcilingsegment assetsat 2023-12-31¥2.1bn
Reconciling Itemsreconcilingsegment profit2023-01-01 → 2023-12-31−¥470m
Life Assitance Departmentreportable segmentdepreciation2023-01-01 → 2023-12-31¥12m
Life Assitance Departmentreportable segmentrevenue2023-01-01 → 2023-12-31¥414m
Life Assitance Departmentreportable segmentrevenue external2023-01-01 → 2023-12-31¥414m
Life Assitance Departmentreportable segmentsegment assetsat 2023-12-31¥27m
Life Assitance Departmentreportable segmentsegment profit2023-01-01 → 2023-12-31¥79m
Medical Assistance Departmentreportable segmentcapex2023-01-01 → 2023-12-31¥17m
Medical Assistance Departmentreportable segmentdepreciation2023-01-01 → 2023-12-31¥31m
Medical Assistance Departmentreportable segmentrevenue2023-01-01 → 2023-12-31¥3.2bn
Medical Assistance Departmentreportable segmentrevenue external2023-01-01 → 2023-12-31¥3.2bn
Medical Assistance Departmentreportable segmentsegment assetsat 2023-12-31¥1.6bn
Medical Assistance Departmentreportable segmentsegment profit2023-01-01 → 2023-12-31¥565m
—segment totalcapex2023-01-01 → 2023-12-31¥17m
—segment totaldepreciation2023-01-01 → 2023-12-31¥43m
—segment totalrevenue2023-01-01 → 2023-12-31¥3.6bn
—segment totalrevenue external2023-01-01 → 2023-12-31¥3.6bn
—segment totalsegment assetsat 2023-12-31¥1.6bn
—segment totalsegment profit2023-01-01 → 2023-12-31¥644m
Life Assitance Departmentreportable segmentemployeesat 2024-12-3135 pure
Medical Assistance Departmentreportable segmentemployeesat 2024-12-3196 pure

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

All source rows · 1,240
ItemContextValueUnit
Depreciation and amortization ope cfPrior1YearDuration48688000JPY
Depreciation and amortization ope cfCurrentYearDuration47705000JPY
Share based compensation expenses ope cfPrior1YearDuration10258000JPY
Share based compensation expenses ope cfCurrentYearDuration6488000JPY
Increase decrease in allowance for doubtful accounts ope cfPrior1YearDuration-125000JPY
Increase decrease in allowance for doubtful accounts ope cfCurrentYearDuration3101000JPY
Foreign exchange losses gains ope cfPrior1YearDuration-13500000JPY
Foreign exchange losses gains ope cfCurrentYearDuration-17176000JPY
Gain on reversal of subscription rights to shares ope cfPrior1YearDuration-JPY
Gain on reversal of subscription rights to shares ope cfCurrentYearDuration-2241000JPY
Loss on retirement of noncurrent assets ope cfPrior1YearDuration236000JPY
Loss on retirement of noncurrent assets ope cfCurrentYearDuration3154000JPY
Decrease increase in accounts receivable trade and contract assets ope cfPrior1YearDuration484630000JPY
Decrease increase in accounts receivable trade and contract assets ope cfCurrentYearDuration-21605000JPY
Decrease increase work in process ope cfPrior1YearDuration39854000JPY
Decrease increase work in process ope cfCurrentYearDuration-105259000JPY
Decrease increase in advances paid ope cfPrior1YearDuration-273274000JPY
Decrease increase in advances paid ope cfCurrentYearDuration3061000JPY
Increase decrease in notes and accounts payable trade ope cfPrior1YearDuration7321000JPY
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration-6586000JPY
Increase decrease in accounts payable other ope cfPrior1YearDuration-245198000JPY
Increase decrease in accounts payable other ope cfCurrentYearDuration46297000JPY
Decrease increase in consumption taxes receivable payable ope cfPrior1YearDuration-120442000JPY
Decrease increase in consumption taxes receivable payable ope cfCurrentYearDuration-146000JPY
Increase decrease in contract liabilities ope cfPrior1YearDuration133445000JPY
Increase decrease in contract liabilities ope cfCurrentYearDuration-68978000JPY
Increase decrease in deposits received ope cfPrior1YearDuration67638000JPY
Increase decrease in deposits received ope cfCurrentYearDuration-23657000JPY
Interest income ope cfPrior1YearDuration-2091000JPY
Interest income ope cfCurrentYearDuration-3666000JPY
Interest expenses ope cfPrior1YearDuration5080000JPY
Interest expenses ope cfCurrentYearDuration6955000JPY
Other net ope cfPrior1YearDuration-5840000JPY
Other net ope cfCurrentYearDuration-11803000JPY
Subtotal ope cfPrior1YearDuration317720000JPY
Subtotal ope cfCurrentYearDuration-81480000JPY
Interest and dividends income received ope cf inv cfPrior1YearDuration2113000JPY
Interest and dividends income received ope cf inv cfCurrentYearDuration3656000JPY
Interest expenses paid ope cf fin cfPrior1YearDuration-5065000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration-7337000JPY
Income taxes refund ope cfPrior1YearDuration-JPY
Income taxes refund ope cfCurrentYearDuration70703000JPY
Income taxes paid ope cfPrior1YearDuration-320259000JPY
Income taxes paid ope cfCurrentYearDuration-25386000JPY
Net cash provided by used in operating activitiesPrior1YearDuration-5491000JPY
Net cash provided by used in operating activitiesCurrentYearDuration-39844000JPY
Payments into time deposits inv cfPrior1YearDuration-20097000JPY
Payments into time deposits inv cfCurrentYearDuration-66740000JPY
Purchase of property plant and equipment inv cfPrior1YearDuration-12221000JPY
Purchase of property plant and equipment inv cfCurrentYearDuration-12259000JPY

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 rounding
balance sheet identitynon_consolidated 2023-12-31pass rounding
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