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
Total assets (5-year summary)Prior3YearInstant3932841000JPY
Total assets (5-year summary)Prior2YearInstant3685357000JPY
Total assets (5-year summary)Prior1YearInstant3807673000JPY
Total assets (5-year summary)CurrentYearInstant3813957000JPY
Net assets per share (5-year summary)Prior4YearInstant419.16
Net assets per share (5-year summary)Prior3YearInstant624.46
Net assets per share (5-year summary)Prior2YearInstant663.30
Net assets per share (5-year summary)Prior1YearInstant697.06
Net assets per share (5-year summary)CurrentYearInstant737.90
Basic earnings loss per share (5-year summary)Prior4YearDuration71.00
Basic earnings loss per share (5-year summary)Prior3YearDuration198.50
Basic earnings loss per share (5-year summary)Prior2YearDuration47.63
Basic earnings loss per share (5-year summary)Prior1YearDuration19.06
Basic earnings loss per share (5-year summary)CurrentYearDuration40.44
Diluted earnings per share (5-year summary)Prior4YearDuration70.96
Diluted earnings per share (5-year summary)Prior3YearDuration198.42
Diluted earnings per share (5-year summary)Prior2YearDuration-
Diluted earnings per share (5-year summary)Prior1YearDuration-
Diluted earnings per share (5-year summary)CurrentYearDuration-
Equity to asset ratio (5-year summary)Prior4YearInstant0.278
Equity to asset ratio (5-year summary)Prior3YearInstant0.400
Equity to asset ratio (5-year summary)Prior2YearInstant0.453
Equity to asset ratio (5-year summary)Prior1YearInstant0.461
Equity to asset ratio (5-year summary)CurrentYearInstant0.487
Rate of return on equity (5-year summary)Prior4YearDuration0.189
Rate of return on equity (5-year summary)Prior3YearDuration0.380
Rate of return on equity (5-year summary)Prior2YearDuration0.074
Rate of return on equity (5-year summary)Prior1YearDuration0.028
Rate of return on equity (5-year summary)CurrentYearDuration0.056
Price earnings ratio (5-year summary)Prior4YearDuration14.93
Price earnings ratio (5-year summary)Prior3YearDuration5.36
Price earnings ratio (5-year summary)Prior2YearDuration16.96
Price earnings ratio (5-year summary)Prior1YearDuration46.90
Price earnings ratio (5-year summary)CurrentYearDuration22.77
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration-245045000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration920227000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration-5491000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration-39844000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration295748000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-16833000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-63116000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-43401000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-111943000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-85628000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration353107000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration-309891000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration-99554000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration79459000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration-119479000JPY
Cash and cash equivalents (5-year summary)Prior4YearInstant1708771000JPY

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