Annual report

Period2025-01-01 → 2025-12-31
Filed2026-03-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 152
MetricValuePeriodScopeSource row
Revenue¥3.7bn2025-01-01 → 2025-12-31Cons.Net sales
Revenue¥2.9bn2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥3.6bn2023-01-01 → 2023-12-31vCons.Net sales (5-year summary)
Revenue¥6.2bn2022-01-01 → 2022-12-31vCons.Net sales (5-year summary)
Revenue¥4.4bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Operating income¥96m2025-01-01 → 2025-12-31Cons.Operating income
Operating income¥52m2024-01-01 → 2024-12-31Cons.Operating income
Ordinary income¥104m2025-01-01 → 2025-12-31Cons.Ordinary income
Ordinary income¥64m2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income¥181m2023-01-01 → 2023-12-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥730m2022-01-01 → 2022-12-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥244m2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥121m2025-01-01 → 2025-12-31Cons.Income before income taxes
Profit before tax¥63m2024-01-01 → 2024-12-31Cons.Income before income taxes
Net income (owners)¥102m2025-01-01 → 2025-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥48m2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥120m2023-01-01 → 2023-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥500m2022-01-01 → 2022-12-31vCons.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¥102m2025-01-01 → 2025-12-31Cons.Profit loss
Net income¥48m2024-01-01 → 2024-12-31Cons.Profit loss
Total assets¥3.8bnat 2025-12-31Cons.Assets
Total assets¥3.8bnat 2024-12-31Cons.Assets
Total assets¥3.7bnat 2023-12-31vCons.Total assets (5-year summary)
Total assets¥3.9bnat 2022-12-31vCons.Total assets (5-year summary)
Total assets¥3.8bnat 2021-12-31dCons.Total assets (5-year summary)
Total liabilities¥1.9bnat 2025-12-31Cons.Liabilities
Total liabilities¥2.0bnat 2024-12-31Cons.Liabilities
Net assets / equity¥1.9bnat 2025-12-31Cons.Net assets
Net assets / equity¥1.8bnat 2024-12-31Cons.Net assets
Net assets / equity¥1.7bnat 2023-12-31vCons.Net assets
Net assets / equity¥1.6bnat 2022-12-31vCons.Net assets (5-year summary)
Net assets / equity¥1.1bnat 2021-12-31dCons.Net assets (5-year summary)
Cash and deposits¥2.5bnat 2025-12-31Cons.Cash and deposits
Cash and deposits¥2.3bnat 2024-12-31Cons.Cash and deposits
Cash & equivalents¥2.3bnat 2025-12-31Cons.Cash and cash equivalents
Cash & equivalents¥2.2bnat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥2.2bnat 2023-12-31vCons.Cash and cash equivalents
Cash & equivalents¥2.3bnat 2022-12-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.7bnat 2021-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥296m2025-01-01 → 2025-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥40m2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥5m2023-01-01 → 2023-12-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥920m2022-01-01 → 2022-12-31vCons.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)
Investing cash flow−¥86m2025-01-01 → 2025-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥112m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥43m2023-01-01 → 2023-12-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥63m2022-01-01 → 2022-12-31vCons.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)
Financing cash flow−¥119m2025-01-01 → 2025-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥79m2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥100m2023-01-01 → 2023-12-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥310m2022-01-01 → 2022-12-31vCons.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)
EPS (basic)¥40.442025-01-01 → 2025-12-31Cons.Basic earnings loss per share (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 → 2023-12-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥198.52022-01-01 → 2022-12-31vCons.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 (diluted)¥198.422022-01-01 → 2022-12-31vCons.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¥737.9at 2025-12-31Cons.Net assets 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 2023-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥624.46at 2022-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥419.16at 2021-12-31dCons.Net assets per share (5-year summary)
Equity ratio48.7%at 2025-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio46.1%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio45.3%at 2023-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio40.0%at 2022-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio27.8%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
ROE5.6%2025-01-01 → 2025-12-31Cons.Rate of return on equity (5-year summary)
ROE2.8%2024-01-01 → 2024-12-31Cons.Rate of return on equity (5-year summary)
ROE7.4%2023-01-01 → 2023-12-31vCons.Rate of return on equity (5-year summary)
ROE38.0%2022-01-01 → 2022-12-31vCons.Rate of return on equity (5-year summary)
ROE18.9%2021-01-01 → 2021-12-31dCons.Rate of return on equity (5-year summary)
Employees247at 2025-12-31Cons.Number of employees
Employees229at 2024-12-31Cons.Number of employees
Employees229at 2023-12-31vCons.Number of employees
Employees234at 2022-12-31vCons.Number of employees
Employees251at 2021-12-31dCons.Number of employees
Revenue¥3.6bn2025-01-01 → 2025-12-31StandaloneNet sales
Revenue¥2.9bn2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥3.6bn2023-01-01 → 2023-12-31vStandaloneNet sales (5-year summary)
Revenue¥6.2bn2022-01-01 → 2022-12-31vStandaloneNet sales (5-year summary)
Revenue¥4.3bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Operating income¥40m2025-01-01 → 2025-12-31StandaloneOperating income
Operating income¥15m2024-01-01 → 2024-12-31StandaloneOperating income
Ordinary income¥94m2025-01-01 → 2025-12-31StandaloneOrdinary income
Ordinary income¥22m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥153m2023-01-01 → 2023-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥700m2022-01-01 → 2022-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥219m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥111m2025-01-01 → 2025-12-31StandaloneIncome before income taxes
Profit before tax¥24m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Net income¥95m2025-01-01 → 2025-12-31StandaloneProfit loss
Net income¥11m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥99m2023-01-01 → 2023-12-31vStandaloneNet income loss (5-year summary)
Net income¥477m2022-01-01 → 2022-12-31vStandaloneNet income loss (5-year summary)
Net income¥154m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Total assets¥3.3bnat 2025-12-31StandaloneAssets
Total assets¥3.3bnat 2024-12-31StandaloneAssets
Total assets¥3.3bnat 2023-12-31vStandaloneTotal assets (5-year summary)
Total assets¥3.6bnat 2022-12-31vStandaloneTotal assets (5-year summary)
Total assets¥3.5bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.9bnat 2025-12-31StandaloneLiabilities
Total liabilities¥2.0bnat 2024-12-31StandaloneLiabilities
Net assets / equity¥1.4bnat 2025-12-31StandaloneNet assets
Net assets / equity¥1.3bnat 2024-12-31StandaloneNet assets
Net assets / equity¥1.3bnat 2023-12-31vStandaloneNet assets
Net assets / equity¥1.3bnat 2022-12-31vStandaloneNet assets (5-year summary)
Net assets / equity¥803mat 2021-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.0bnat 2025-12-31StandaloneCash and deposits
Cash and deposits¥1.8bnat 2024-12-31StandaloneCash and deposits
EPS (basic)¥37.692025-01-01 → 2025-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥4.472024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥39.152023-01-01 → 2023-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥189.492022-01-01 → 2022-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥61.312021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥189.422022-01-01 → 2022-12-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥61.272021-01-01 → 2021-12-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥92025-01-01 → 2025-12-31StandaloneDividend paid 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 → 2023-12-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥182022-01-01 → 2022-12-31vStandaloneDividend 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¥533.61at 2025-12-31StandaloneNet assets 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 2023-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥488.31at 2022-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥308.82at 2021-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio40.8%at 2025-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio38.1%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio38.8%at 2023-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio34.1%at 2022-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio22.1%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE7.3%2025-01-01 → 2025-12-31StandaloneRate of return on equity (5-year summary)
ROE0.9%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE7.9%2023-01-01 → 2023-12-31vStandaloneRate of return on equity (5-year summary)
ROE47.5%2022-01-01 → 2022-12-31vStandaloneRate 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 2025-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued2,519,600at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued2,519,600at 2023-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued2,519,600at 2022-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued2,519,600at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees169at 2025-12-31StandaloneNumber of employees
Employees156at 2024-12-31StandaloneNumber of employees
Employees164at 2023-12-31vStandaloneNumber of employees
Employees169at 2022-12-31vStandaloneNumber of employees
Employees179at 2021-12-31dStandaloneNumber 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 · 46
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2025-01-01 → 2025-12-31¥1m
Reconciling Itemsreconcilingdepreciation2025-01-01 → 2025-12-31¥2m
Reconciling Itemsreconcilingsegment assetsat 2025-12-31¥2.1bn
Reconciling Itemsreconcilingsegment profit2025-01-01 → 2025-12-31−¥535m
Life Assitance Departmentreportable segmentcapex2025-01-01 → 2025-12-31¥2m
Life Assitance Departmentreportable segmentdepreciation2025-01-01 → 2025-12-31¥11m
Life Assitance Departmentreportable segmentemployeesat 2025-12-3137 pure
Life Assitance Departmentreportable segmentrevenue2025-01-01 → 2025-12-31¥484m
Life Assitance Departmentreportable segmentrevenue external2025-01-01 → 2025-12-31¥484m
Life Assitance Departmentreportable segmentsegment assetsat 2025-12-31¥14m
Life Assitance Departmentreportable segmentsegment profit2025-01-01 → 2025-12-31¥114m
Medical Assistance Departmentreportable segmentcapex2025-01-01 → 2025-12-31¥33m
Medical Assistance Departmentreportable segmentdepreciation2025-01-01 → 2025-12-31¥32m
Medical Assistance Departmentreportable segmentemployeesat 2025-12-31186 pure
Medical Assistance Departmentreportable segmentrevenue2025-01-01 → 2025-12-31¥3.2bn
Medical Assistance Departmentreportable segmentrevenue external2025-01-01 → 2025-12-31¥3.2bn
Medical Assistance Departmentreportable segmentsegment assetsat 2025-12-31¥1.7bn
Medical Assistance Departmentreportable segmentsegment profit2025-01-01 → 2025-12-31¥516m
—segment totalcapex2025-01-01 → 2025-12-31¥35m
—segment totaldepreciation2025-01-01 → 2025-12-31¥43m
—segment totalrevenue2025-01-01 → 2025-12-31¥3.7bn
—segment totalrevenue external2025-01-01 → 2025-12-31¥3.7bn
—segment totalsegment assetsat 2025-12-31¥1.7bn
—segment totalsegment profit2025-01-01 → 2025-12-31¥631m
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 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 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
Life Assitance Departmentreportable segmentemployeesat 2025-12-3137 pure
Medical Assistance Departmentreportable segmentemployeesat 2025-12-31108 pure

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

All source rows · 1,262
ItemContextValueUnit
Shareholders equityPrior1YearInstant1582861000JPY
Shareholders equityCurrentYearInstant1664550000JPY
Foreign currency translation adjustmentPrior1YearInstant173155000JPY
Foreign currency translation adjustmentCurrentYearInstant194314000JPY
Valuation and translation adjustmentsPrior1YearInstant173155000JPY
Valuation and translation adjustmentsCurrentYearInstant194314000JPY
Subscription rights to sharesPrior1YearInstant47207000JPY
Subscription rights to sharesCurrentYearInstant28444000JPY
Net assetsPrior1YearInstant1803223000JPY
Net assetsCurrentYearInstant1887310000JPY
Liabilities and net assetsPrior1YearInstant3807673000JPY
Liabilities and net assetsCurrentYearInstant3813957000JPY
Net salesPrior1YearDuration2908717000JPY
Net salesCurrentYearDuration3714674000JPY
Cost of salesPrior1YearDuration2108595000JPY
Cost of salesCurrentYearDuration2842694000JPY
Gross profitPrior1YearDuration800121000JPY
Gross profitCurrentYearDuration871980000JPY
Selling general and administrative expensesPrior1YearDuration747941000JPY
Selling general and administrative expensesCurrentYearDuration775868000JPY
Operating incomePrior1YearDuration52179000JPY
Operating incomeCurrentYearDuration96111000JPY
Interest income noiPrior1YearDuration3666000JPY
Interest income noiCurrentYearDuration4679000JPY
Insurance income noiPrior1YearDuration-JPY
Insurance income noiCurrentYearDuration2242000JPY
Foreign exchange gains noiPrior1YearDuration12616000JPY
Foreign exchange gains noiCurrentYearDuration12120000JPY
Other noiPrior1YearDuration2359000JPY
Other noiCurrentYearDuration840000JPY
Non operating incomePrior1YearDuration18643000JPY
Non operating incomeCurrentYearDuration19882000JPY
Interest expenses noePrior1YearDuration6955000JPY
Interest expenses noeCurrentYearDuration12160000JPY
Other noePrior1YearDuration76000JPY
Other noeCurrentYearDuration258000JPY
Non operating expensesPrior1YearDuration7031000JPY
Non operating expensesCurrentYearDuration12418000JPY
Ordinary incomePrior1YearDuration63791000JPY
Ordinary incomeCurrentYearDuration103575000JPY
Gain on sales of noncurrent assets eiPrior1YearDuration-JPY
Gain on sales of noncurrent assets eiCurrentYearDuration33000JPY
Gain on reversal of subscription rights to shares eiPrior1YearDuration2241000JPY
Gain on reversal of subscription rights to shares eiCurrentYearDuration18762000JPY
Extraordinary incomePrior1YearDuration2241000JPY
Extraordinary incomeCurrentYearDuration18796000JPY
Loss on sales of noncurrent assets elPrior1YearDuration-JPY
Loss on sales of noncurrent assets elCurrentYearDuration3000JPY
Loss on retirement of noncurrent assets elPrior1YearDuration3154000JPY
Loss on retirement of noncurrent assets elCurrentYearDuration1477000JPY

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 2024-12-31pass rounding
balance sheet identityconsolidated 2025-12-31pass
balance sheet identitynon_consolidated 2024-12-31pass rounding
balance sheet identitynon_consolidated 2025-12-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2023-12-31pass
statement vs summary · net assetsconsolidated 2024-12-31pass
statement vs summary · net assetsconsolidated 2025-12-31pass
statement vs summary · net assetsnon_consolidated 2023-12-31pass
statement vs summary · net assetsnon_consolidated 2024-12-31pass
statement vs summary · net assetsnon_consolidated 2025-12-31pass
statement vs summary · net income attributable to parentconsolidated 2024-01-01/2024-12-31pass
statement vs summary · net income attributable to parentconsolidated 2025-01-01/2025-12-31pass
statement vs summary · operating cash flowconsolidated 2024-01-01/2024-12-31pass
statement vs summary · operating cash flowconsolidated 2025-01-01/2025-12-31pass
statement vs summary · revenueconsolidated 2024-01-01/2024-12-31pass
statement vs summary · revenueconsolidated 2025-01-01/2025-12-31pass
statement vs summary · revenuenon_consolidated 2024-01-01/2024-12-31pass
statement vs summary · revenuenon_consolidated 2025-01-01/2025-12-31pass
statement vs summary · total assetsconsolidated 2024-12-31pass
statement vs summary · total assetsconsolidated 2025-12-31pass
statement vs summary · total assetsnon_consolidated 2024-12-31pass
statement vs summary · total assetsnon_consolidated 2025-12-31pass