Annual report

Period2025-01-01 → 2025-12-31
Filed2026-03-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 138
MetricValuePeriodScopeSource row
Revenue¥5.5bn2025-01-01 → 2025-12-31Cons.Net sales
Revenue¥5.3bn2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥6.3bn2023-01-01 → 2023-12-31vCons.Net sales (5-year summary)
Revenue¥4.4bn2022-01-01 → 2022-12-31vCons.Net sales (5-year summary)
Operating income¥156m2025-01-01 → 2025-12-31Cons.Operating income
Operating income−¥188m2024-01-01 → 2024-12-31Cons.Operating income
Ordinary income¥145m2025-01-01 → 2025-12-31Cons.Ordinary income
Ordinary income−¥229m2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income¥833m2023-01-01 → 2023-12-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥949m2022-01-01 → 2022-12-31vCons.Ordinary income loss (5-year summary)
Profit before tax¥138m2025-01-01 → 2025-12-31Cons.Income before income taxes
Profit before tax−¥286m2024-01-01 → 2024-12-31Cons.Income before income taxes
Net income (owners)¥127m2025-01-01 → 2025-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥394m2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥589m2023-01-01 → 2023-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥677m2022-01-01 → 2022-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥127m2025-01-01 → 2025-12-31Cons.Profit loss
Net income−¥394m2024-01-01 → 2024-12-31Cons.Profit loss
Total assets¥4.6bnat 2025-12-31Cons.Assets
Total assets¥5.5bnat 2024-12-31Cons.Assets
Total assets¥5.7bnat 2023-12-31vCons.Total assets (5-year summary)
Total assets¥4.3bnat 2022-12-31vCons.Total assets (5-year summary)
Total liabilities¥2.4bnat 2025-12-31Cons.Liabilities
Total liabilities¥3.3bnat 2024-12-31Cons.Liabilities
Net assets / equity¥2.3bnat 2025-12-31Cons.Net assets
Net assets / equity¥2.2bnat 2024-12-31Cons.Net assets
Net assets / equity¥2.7bnat 2023-12-31vCons.Net assets
Net assets / equity¥2.8bnat 2022-12-31vCons.Net assets (5-year summary)
Cash and deposits¥2.1bnat 2025-12-31Cons.Cash and deposits
Cash and deposits¥2.6bnat 2024-12-31Cons.Cash and deposits
Cash & equivalents¥2.1bnat 2025-12-31Cons.Cash and cash equivalents
Cash & equivalents¥2.6bnat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥2.8bnat 2023-12-31vCons.Cash and cash equivalents
Cash & equivalents¥2.2bnat 2022-12-31vCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥570m2025-01-01 → 2025-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥132m2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥453m2023-01-01 → 2023-12-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥783m2022-01-01 → 2022-12-31vCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥36m2025-01-01 → 2025-12-31Cons.Net cash provided by used in investment activities
Investing cash flow¥6m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥707m2023-01-01 → 2023-12-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥1.2bn2022-01-01 → 2022-12-31vCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥1.1bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥22m2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥731m2023-01-01 → 2023-12-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥408m2022-01-01 → 2022-12-31vCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥23.732025-01-01 → 2025-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-72.592024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥102.322023-01-01 → 2023-12-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥119.172022-01-01 → 2022-12-31vCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥23.562025-01-01 → 2025-12-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥99.522023-01-01 → 2023-12-31vCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥113.482022-01-01 → 2022-12-31vCons.Diluted earnings per share (5-year summary)
Net assets per share¥422.91at 2025-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥413.58at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥489.39at 2023-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥489.08at 2022-12-31vCons.Net assets per share (5-year summary)
Equity ratio48.6%at 2025-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio40.5%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio46.4%at 2023-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio65.1%at 2022-12-31vCons.Equity to asset ratio (5-year summary)
ROE5.6%2025-01-01 → 2025-12-31Cons.Rate of return on equity (5-year summary)
ROE21.7%2023-01-01 → 2023-12-31vCons.Rate of return on equity (5-year summary)
ROE27.8%2022-01-01 → 2022-12-31vCons.Rate of return on equity (5-year summary)
Employees350at 2025-12-31Cons.Number of employees
Employees255at 2024-12-31Cons.Number of employees
Employees239at 2023-12-31vCons.Number of employees
Employees167at 2022-12-31vCons.Number of employees
Revenue¥955m2025-01-01 → 2025-12-31StandaloneOperating revenue1
Revenue¥753m2024-01-01 → 2024-12-31StandaloneOperating revenue1
Revenue¥4.1bn2023-01-01 → 2023-12-31vStandaloneNet sales (5-year summary)
Revenue¥3.5bn2022-01-01 → 2022-12-31vStandaloneNet sales (5-year summary)
Revenue¥2.1bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Operating income¥145m2025-01-01 → 2025-12-31StandaloneOperating income
Operating income¥43m2024-01-01 → 2024-12-31StandaloneOperating income
Ordinary income¥129m2025-01-01 → 2025-12-31StandaloneOrdinary income
Ordinary income−¥3m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥688m2023-01-01 → 2023-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥787m2022-01-01 → 2022-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥502m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥122m2025-01-01 → 2025-12-31StandaloneIncome before income taxes
Profit before tax−¥205m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Net income¥104m2025-01-01 → 2025-12-31StandaloneProfit loss
Net income−¥229m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥531m2023-01-01 → 2023-12-31vStandaloneNet income loss (5-year summary)
Net income¥582m2022-01-01 → 2022-12-31vStandaloneNet income loss (5-year summary)
Net income¥360m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Total assets¥3.9bnat 2025-12-31StandaloneAssets
Total assets¥4.9bnat 2024-12-31StandaloneAssets
Total assets¥5.1bnat 2023-12-31vStandaloneTotal assets (5-year summary)
Total assets¥3.9bnat 2022-12-31vStandaloneTotal assets (5-year summary)
Total assets¥2.8bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.7bnat 2025-12-31StandaloneLiabilities
Total liabilities¥2.7bnat 2024-12-31StandaloneLiabilities
Net assets / equity¥2.2bnat 2025-12-31StandaloneNet assets
Net assets / equity¥2.2bnat 2024-12-31StandaloneNet assets
Net assets / equity¥2.5bnat 2023-12-31vStandaloneNet assets
Net assets / equity¥2.7bnat 2022-12-31vStandaloneNet assets (5-year summary)
Net assets / equity¥2.1bnat 2021-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.5bnat 2025-12-31StandaloneCash and deposits
Cash and deposits¥2.0bnat 2024-12-31StandaloneCash and deposits
Cash & equivalents¥2.2bnat 2021-12-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥427m2021-01-01 → 2021-12-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥25m2021-01-01 → 2021-12-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥1.1bn2021-01-01 → 2021-12-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥19.542025-01-01 → 2025-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-42.222024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥92.262023-01-01 → 2023-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥102.542022-01-01 → 2022-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥69.582021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥19.42025-01-01 → 2025-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥89.732023-01-01 → 2023-12-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥97.652022-01-01 → 2022-12-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥64.552021-01-01 → 2021-12-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥418.42at 2025-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥413.31at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥458.69at 2023-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥472.62at 2022-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥370.44at 2021-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio57.3%at 2025-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio45.4%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio48.7%at 2023-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio69.6%at 2022-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio75.0%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE4.7%2025-01-01 → 2025-12-31StandaloneRate of return on equity (5-year summary)
ROE20.5%2023-01-01 → 2023-12-31vStandaloneRate of return on equity (5-year summary)
ROE24.4%2022-01-01 → 2022-12-31vStandaloneRate of return on equity (5-year summary)
ROE28.0%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued5,487,450at 2025-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued5,872,450at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued5,872,450at 2023-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued5,736,950at 2022-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued5,637,150at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees30at 2025-12-31StandaloneNumber of employees
Employees25at 2024-12-31StandaloneNumber of employees
Employees134at 2023-12-31vStandaloneNumber of employees
Employees110at 2022-12-31vStandaloneNumber of employees
Employees64at 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 · 50
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2025-01-01 → 2025-12-31¥58m
Reconciling Itemsreconcilingrevenue2025-01-01 → 2025-12-31−¥3m
Reconciling Itemsreconcilingrevenue intersegment2025-01-01 → 2025-12-31−¥3m
Reconciling Itemsreconcilingsegment profit2025-01-01 → 2025-12-31−¥543m
DX Technology Businessreportable segmentdepreciation2025-01-01 → 2025-12-31¥1m
DX Technology Businessreportable segmentemployeesat 2025-12-31126 pure
DX Technology Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥1.3bn
DX Technology Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥1.3bn
DX Technology Businessreportable segmentrevenue intersegment2025-01-01 → 2025-12-31¥100,000
DX Technology Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥46m
DXHR Businessreportable segmentdepreciation2025-01-01 → 2025-12-31¥52m
DXHR Businessreportable segmentemployeesat 2025-12-3115 pure
DXHR Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥216m
DXHR Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥214m
DXHR Businessreportable segmentrevenue intersegment2025-01-01 → 2025-12-31¥3m
DXHR Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥1m
Digital Transformation Businessreportable segmentdepreciation2025-01-01 → 2025-12-31¥8m
Digital Transformation Businessreportable segmentemployeesat 2025-12-31179 pure
Digital Transformation Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥4.0bn
Digital Transformation Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥4.0bn
Digital Transformation Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥652m
—segment totaldepreciation2025-01-01 → 2025-12-31¥61m
—segment totalemployeesat 2025-12-31320 pure
—segment totalrevenue2025-01-01 → 2025-12-31¥5.5bn
—segment totalrevenue external2025-01-01 → 2025-12-31¥5.5bn
—segment totalrevenue intersegment2025-01-01 → 2025-12-31¥3m
—segment totalsegment profit2025-01-01 → 2025-12-31¥698m
Reconciling Itemsreconcilingdepreciation2024-01-01 → 2024-12-31¥48m
Reconciling Itemsreconcilingrevenue2024-01-01 → 2024-12-31−¥8m
Reconciling Itemsreconcilingrevenue intersegment2024-01-01 → 2024-12-31−¥8m
Reconciling Itemsreconcilingsegment profit2024-01-01 → 2024-12-31−¥493m
DX Technology Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥86m
DX Technology Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥1.0bn
DX Technology Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥1.0bn
DX Technology Businessreportable segmentrevenue intersegment2024-01-01 → 2024-12-31¥6m
DX Technology Businessreportable segmentsegment profit2024-01-01 → 2024-12-31−¥87m
DXHR Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥65m
DXHR Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥311m
DXHR Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥309m
DXHR Businessreportable segmentrevenue intersegment2024-01-01 → 2024-12-31¥1m
DXHR Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥20m
Digital Transformation Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥13m
Digital Transformation Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥4.0bn
Digital Transformation Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥4.0bn
Digital Transformation Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥372m
—segment totaldepreciation2024-01-01 → 2024-12-31¥164m
—segment totalrevenue2024-01-01 → 2024-12-31¥5.3bn
—segment totalrevenue external2024-01-01 → 2024-12-31¥5.3bn
—segment totalrevenue intersegment2024-01-01 → 2024-12-31¥8m
—segment totalsegment profit2024-01-01 → 2024-12-31¥305m

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

All source rows · 1,422
ItemContextValueUnit
Independent auditors report consolidated (text)FilingDateInstantText · Plus
Audit firm1 consolidatedFilingDateInstant
Original text (Japanese)太陽有限責任監査法人
Cpa1 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)陶江 徹
Cpa2 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)小野 潤
Key audit matters consolidated (text)FilingDateInstantText · Plus
Overview kam consolidated (text)FilingDateInstantText · Plus
Short description kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)コンサルティングサービスにおける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)連結財務諸表の【注記事項】(セグメント情報等)
Reference2 kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)【注記事項】(連結財務諸表作成のための基本となる重要な事項)4.会計方針に関する事項(3)収益及び費用の計上基準
Auditors response kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Short description kam consolidatedFilingDateInstant_Row2Member
Original text (Japanese)株式会社Dr.健康経営に係るのれん及び顧客関連資産の評価の妥当性
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)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)太陽有限責任監査法人
Cpa1 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)陶江 徹
Cpa2 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)小野 潤
Key audit matters non consolidated (text)FilingDateInstantText · Plus
Overview kam non consolidated (text)FilingDateInstantText · Plus
Short description kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)関係会社株式(株式会社Dr.健康経営株式)の評価の妥当性
Description including reason kam non consolidated (text)FilingDateInstant_Row1MemberText · Plus
Reference kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)【注記事項】(重要な会計上の見積り)関係会社株式の評価
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)Prior4YearDuration-JPY
Net sales (5-year summary)Prior3YearDuration4352418000JPY
Net sales (5-year summary)Prior2YearDuration6283785000JPY
Net sales (5-year summary)Prior1YearDuration5279803000JPY
Net sales (5-year summary)CurrentYearDuration5485518000JPY
Ordinary income loss (5-year summary)Prior4YearDuration-JPY
Ordinary income loss (5-year summary)Prior3YearDuration948727000JPY
Ordinary income loss (5-year summary)Prior2YearDuration832522000JPY
Ordinary income loss (5-year summary)Prior1YearDuration-229416000JPY
Ordinary income loss (5-year summary)CurrentYearDuration144874000JPY
Profit loss attributable to owners of parent (5-year summary)Prior4YearDuration-JPY
Profit loss attributable to owners of parent (5-year summary)Prior3YearDuration676809000JPY
Profit loss attributable to owners of parent (5-year summary)Prior2YearDuration588869000JPY
Profit loss attributable to owners of parent (5-year summary)Prior1YearDuration-393640000JPY
Profit loss attributable to owners of parent (5-year summary)CurrentYearDuration126639000JPY
Comprehensive income (5-year summary)Prior4YearDuration-JPY
Comprehensive income (5-year summary)Prior3YearDuration676809000JPY
Comprehensive income (5-year summary)Prior2YearDuration588869000JPY
Comprehensive income (5-year summary)Prior1YearDuration-393640000JPY
Comprehensive income (5-year summary)CurrentYearDuration126639000JPY

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
balance sheet identityconsolidated 2025-12-31pass rounding
balance sheet identitynon_consolidated 2024-12-31pass
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