Consolidated Profit and Loss Statement
The fiscal year (FY) ends on March 31 of each year. 'FY20XX' refers to the fiscal year ending March 31, 20XX unless otherwise stated. Amounts less than the indicated unit are rounded down.
Net Sales M
(Net Sales YoY) %
Cost of Goods Sold M Gross Profit M
Gross Profit Margin %
SG&A Expenses M Operating Profit M
(Operating Profit YoY) %
Operating Profit Margin %
FY2018 FY
A 42,298
+13.8
15,722
26,576
62.8
15,904
10,671
+13.8
25.2
FY2019 FY
A 45,525
+7.6
17,703
27,822
61.1
17,295
10,526
(1.4)
23.1
FY2020 FY
A 51,761
+13.7
22,570
29,191
56.4
18,756
10,434
(0.9)
20.2
FY2021 FY
A 51,286
(0.9)
22,622
28,664
55.9
18,296
10,367
(0.6)
20.2
FY2022 FY
A 51,469
+0.4
22,634
28,835
56.0
18,861
9,973
(3.8)
19.4
FY2023 FY
A 51,750
+0.5
21,855
29,895
57.8
19,057
10,837
+8.7
20.9
FY2024 FY
A 51,384
(0.7)
20,397
30,986
60.3
20,094
10,892
+0.5
21.2
FY2025 FY
A 56,610
+10.2
22,419
34,191
60.4
21,864
12,326
+13.2
21.8
Q1 A
14,616
+4.3
5,846
8,769
60.0
5,497
3,272
+2.4
22.4
Q2 A
14,668
+5.0
5,880
8,787
59.9
5,439
3,347
+9.2
22.8
Q3 A
15,120
+2.0
6,164
8,955
59.2
5,750
3,204
(12.1)
21.2
FY2026
YoY %
+294 +2.0
+285 +4.9
+8 +0.1
+450 +8.5
(441) (12.1)
Q3-YTD A 44,405
+3.7
17,892
26,512
59.7
16,687
9,824
(0.8)
22.1
YoY %
+1,593 +3.7
+991 +5.9
+602 +2.3
+684 +4.3
(82) (0.8)
H1
E*1 29,300
+4.7
11,900
17,400
59.4
11,100
6,300
+0.6
21.5
H2 E
30,000
+4.8
12,000
18,000
60.0
11,400
6,600
+8.8
22.0
FY2026 FY
E 59,300
+4.8
23,900
35,400
59.7
22,500
12,900
+4.7
21.8
YoY %
+2,689 +4.8
+1,480 +6.6
+1,208 +3.5
+635 +2.9
+573 +4.7
Non-Operating Income M
Non-Operating Expenses M Ordinary Profit M
Ordinary Profit Margin %
259
200
10,730
25.4
571
289
10,808
23.7
891
900
10,425
20.1
1,031
879
10,519
20.5
316
285
10,005
19.4
293
224
10,905
21.1
390
701
10,581
20.6
336
327
12,335
21.8
28
77
3,223
22.1
66
13
3,400
23.2
74
296
2,983
19.7
(98)
+253
(793)
(56.7)
+585.6
(21.0)
170
387
9,608
21.6
(92)
+162
(336)
(35.1)
+72.3
(3.4)
100
100
6,300
21.5
200
100
6,700
22.3
300
200
13,000
21.9
(36)
(127)
+664
(10.8)
(39.0)
+5.4
Extraordinary Profit M
1 5 3
3 44
100 13 52
ー 0 18
+17 +1,526.3 18
(10)
(36.2)
ー ー ー
(52)
(100.0)
Extraordinary Loss M
Net Profit Before Tax M Tax Expenses M
Net Profit M
Net Profit Margin %
116
10,615
3,137
7,478
17.7
12
10,801
3,077
7,723
17.0
4
10,425
2,676
7,748
15.0
5,982
4,540
2,540
2,000
3.9
8
10,041
2,556
7,484
14.5
1,217
9,789
2,897
6,891
13.3
19
10,575
3,060
7,515
14.6
362
12,024
2,707
9,317
16.5
26
3,197
894
2,302
15.8
15
3,385
913
2,472
16.9
154
2,847
801
2,046
13.5
+134
(910)
(320)
(589)
+668.9
(24.2)
(28.6)
(22.4)
196
9,430
2,608
6,821
15.4
+160
(507)
(257)
(249)
+445.0
(5.1)
(9.0)
(3.5)
50
6,250
1,750
4,500
15.4
50
6,650
1,800
4,850
16.2
100
12,900
3,550
9,350
15.8
(262)
+875
+842
+32
(72.4)
+7.3
+31.1
+0.3
Basic EPS
98.51
96.05
96.55
24.91
93.13
88.22
98.73
131.43
32.85
35.24
29.17
97.25
64.17
69.13
133.30
Diluted EPS
98.44
95.86
96.55
24.91
93.13
88.22
98.73
131.43
32.85
35.23
29.16
97.24
ー
ー
ー
Proprietary Sales Mix
%
55.4
54.9
50.7
49.9
52.4
54.9
58.8
57.4
55.6
54.7
56.1
55.5
56.9
59.4
58.1
Internatinal Sales Mix
%
ー
ー
ー
ー
ー
ー
1.4
1.9
2.4
2.7
2.5
2.5
2.2
2.0
2.1
R&D Expenses (A)
M
1,121
1,431
1,743
1,667
2,159
2,316
2,366
2,851
662
657
898
+370
+70.1
2,217
+562
+34.0
1,607
1,591
3,198
+347
+12.2
Clinical Trials & Regulatory Expenses (B)
M
126
100
80
69
306
19
70
123
33
28
20
(13)
(39.9)
82
(14)
(15.1)
91
82
174
+51
+41.8
R&D Investments (A)+(B)
M
1,247
1,532
1,823
1,737
2,465
2,335
2,436
2,974
695
685
918
+356
+63.4
2,300
+547
+31.3
1,698
1,674
3,373
+398
+13.4
Capital Expenditure
M
3,630
1,248
2,536
1,382
1,633
976
3,568
1,626
230
225
119
(601)
(83.4)
575
(827)
(59.0)
1,040
1,450
2,490
+864
+53.1
Depreciation Expenses
M
953
1,176
1,264
1,525
1,611
1,566
1,471
1,779
404
410
417
(37)
(8.3)
1,232
(83)
(6.4)
815
847
1,663
(116)
(6.5)
*1 Disclosed on May 7, 2025
Consolidated Balance Sheet
Amounts less than the indicated unit are rounded down.
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
FY2026
FY
A
FY
A
FY
A
FY
A
FY
A
FY
A
FY
A
FY
A
Q1
A
Q2
A
Q3
A
vs. Prev. yr-end
%
Current Assets M
40,821
41,665
44,077
44,522
45,153
47,130
42,871
44,336
41,322
44,824
44,652
+315
+0.7
Tangible Fixed Assets M
9,914
9,920
11,341
13,111
12,911
12,452
13,434
13,285
13,256
13,145
13,709
+423
+3.2
Intangible Fixed Assets M
576
558
493
505
1,470
2,414
2,292
1,910
1,808
1,724
1,630
(279)
(14.6)
Investments and Others M
9,668
15,638
19,089
14,822
13,662
12,643
14,910
15,590
14,782
15,581
16,065
+475
+3.0
Fixed Assets M
20,159
26,117
30,923
28,439
28,044
27,510
30,638
30,786
29,847
30,450
31,405
+619
+2.0
Total Assets M
60,980
67,783
75,000
72,962
73,197
74,641
73,509
75,123
71,169
75,274
76,058
+935
+1.2
Current Liabilities M
15,452
14,580
16,093
16,467
14,211
14,381
14,175
14,334
12,034
13,577
12,147
(2,187)
(15.3)
Long-term Liabilities M
4,438
6,709
7,500
5,190
4,418
4,063
1,231
874
789
719
715
(159)
(18.2)
Total Liabilities M
19,890
21,289
23,594
21,657
18,629
18,445
15,406
15,208
12,823
14,297
12,862
(2,346)
(15.4)
Shareholder's Equity M
41,088
46,496
51,618
51,267
54,362
56,265
57,516
58,675
57,289
59,833
61,880
+3,204
+5.5
Accumulated other comprehensiv M
(11)
(16)
(211)
37
205
(69)
585
1,239
1,056
1,131
1,286
+46
+3.8
Share Warrant M
13
13
ー
ー
ー
ー
ー
ー
ー
12
29
+29
ー
Net Assets M
41,090
46,493
51,406
51,304
54,567
56,195
58,102
59,914
58,346
60,977
63,196
+3,281
+5.5
Total Liabilities and Net Assets M
60,980
67,783
75,000
72,962
73,197
74,641
73,509
75,123
71,169
75,274
76,058
+935
+1.2
Cash and Deposits
M
6,732
8,018
9,555
13,708
16,058
18,357
12,669
11,014
7,467
9,630
8,644
(2,370)
(21.5)
Accounts Receivables
M
12,331
12,178
13,762
13,145
12,437
13,223
13,283
13,830
14,170
14,435
15,115
+1,285
+9.3
Inventory
M
13,579
17,071
18,187
15,987
14,850
13,142
15,154
17,961
18,188
19,146
19,287
+1,325
+7.4
Accounts Payables
M
2,278
3,087
4,081
2,872
3,287
3,429
4,254
4,358
3,782
4,455
3,916
(442)
(10.1)
Retained Earnings
M
25,091
30,499
35,912
35,352
38,890
42,741
47,291
53,455
52,035
54,507
56,554
+3,098
+5.8
Interest-Bearing Debt
M
9,396
9,987
11,538
10,396
8,352
6,883
4,634
3,973
3,864
3,812
3,458
(515)
(13.0)
Net Debt
M
2,663
1,968
1,983
(3,311)
(7,705)
(11,473)
(8,034)
(7,041)
(3,602)
(5,818)
(5,185)
+1,855
(26.3)
Invested Capital*1
M
50,484
56,484
63,156
61,663
62,714
63,148
62,151
62,648
61,154
63,645
65,338
+2,689
+4.3
Working Capital*2
M
23,632
26,161
27,868
26,260
24,000
22,937
24,183
27,433
28,577
29,125
30,486
+3,053
+11.1
*1 A sum of interest-bearing debt and shareholder's equity
*2 Accounts receivables + Inventory - Accounts payables
Consolidated Cash Flows
Amounts less than the indicated unit are rounded down.
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
FY2026
FY
A
FY
A
FY
A
FY
A
FY
A
FY
A
FY
A
FY
A
Operating Cash Flows M
4,450
7,037
7,096
11,432
10,246
11,201
6,918
9,113
Investing Cash Flows M
(9,161)
(9,964)
(4,419)
(3,731)
(1,131)
(2,461)
(4,056)
(1,801)
Financing Cash Flows M
11,294
(1,783)
(1,136)
(3,720)
(6,804)
(6,476)
(8,553)
(9,040)
Others M
1
(3)
(4)
172
38
35
4
74
Net change in cash and cash equiva M
6,584
(4,713)
1,536
4,153
2,349
2,298
(5,688)
(1,654)
Cash and cash equivalents at end o M
12,732
8,018
9,555
13,708
16,058
18,357
12,669
11,014
Financial Indicators
Amounts less than the indicated unit are rounded down.
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
FY2026
FY2026
FY
A
FY
A
FY
A
FY
A
FY
A
FY
A
FY
A
FY
A
Q1
A
Q2
A
Q3
A
Q3-YTD
A
H1
E
H2
E
FY
E
No. of Issued Shares at YR-End (incl. treasury shares)
K
90,419
90,419
85,419
85,419
85,419
82,919
75,758
75,758
71,300
71,300
71,300
71,300
ー
ー
ー
No. of Treasury Shares at YR-End*1
K
10,005
10,005
5,165
5,050
5,500
4,999
829
5,661
1,185
1,143
1,144
1,144
ー
ー
ー
Ave No. of O/S Shares at YR-End (excl. treasury shares)*2
K
75,914
80,414
80,251
80,322
80,367
78,116
76,122
70,890
70,102
70,156
70,155
70,138
ー
ー
ー
Basic EPS*3
98.51
96.05
96.55
24.91
93.13
88.22
98.73
131.43
32.85
35.24
29.17
97.25
64.17
ーーーーーーー
ー
69.13
ーーーーーーー
ー
133.30
BPS
510.81
578.01
640.54
638.36
682.79
721.20
775.43
854.74
832.15
868.99
900.37
900.37
928.71
DPS
28.75
29.00
29.00
49.00
38.00
38.00
42.00
53.00
ー
ー
ー
ー
54.00
DOE %
7.3
5.3
4.8
7.7
5.8
5.4
5.6
6.5
ー
ー
ー
ー
6.1
Payout Ratio %
29.2
30.2
30.0
196.7
40.8
43.1
42.5
40.3
ー
ー
ー
ー
40.5
ROE %
24.2
17.6
15.8
3.9
14.1
12.4
13.2
15.8
ー
ー
ー
ー
15.0
ROA %
21.2
16.8
14.6
14.2
13.7
14.8
14.3
16.6
ー
ー
ー
ー
16.8
ROIC*4 %
14.7
13.7
12.1
11.5
11.1
11.9
12.1
13.7
ー
ー
ー
ー
13.8
Capital-to-Asset Ratio %
67.4
68.6
68.5
70.3
74.5
75.3
79.0
79.8
82.0
81.0
83.0
83.0
81.6
Receivabes Turnover Period
Day
101
98
91
96
91
90
94
89
ー
ー
ー
ー
ー
ー
86
Inventory Turnover Period
Day
277
316
285
276
249
234
253
283
ー
ー
ー
ー
ー
ー
280
Payables Turnover Period
Day
48
55
58
56
50
56
69
70
ー
ー
ー
ー
ー
ー
67
Cash Conversion Cycle
Day
330
359
319
315
290
268
279
302
ー
ー
ー
ー
ー
ー
300
Number of Employees (Consolidated) Person
906
932
1,074
1,167
1,205
1,166
1,216
1,250
ー
ー
ー
ー
ー
ー
ー
*1 Company shares held by the BIP Trust for directors and Company shares held by the Trust for the Trust-type Employee Shareholding Incentive Plan (E-Ship) are included in treasury shares. (E-Ship terminated on July 29, 2021)
*2 Values for each Q are for the accounting period
*3 EPS after taking into account the stock split. A 1:2 stock split was carried out in Jan. 2018. In light of this, EPS for FY2018 is calculated assuming that the stock split took place at the beginning of the fiscal year
*4 Denominator profit is operating profit after tax. After-tax operating profit = operating profit *(1 - effective tax rate (30.62%))
Sales by Product
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
FY2026
Amounts less than the indicated unit are rounded down.
FY2026
Pacemaker*6 M
ICD*6 M
Others M
Cardiac Rhythm Management TTL M (CRM YoY) %
EP Catheter M
ABL Catheter M
Others M
EP/Ablation TTL M
(EP/ABL YoY) %
Artificial Heart Valve M
Vascular Graft M
Blood Purification*1 M
Others*3*5 M
Cardiovascular*ï¼”TTL M (CV YoY) %
FY A
6,463
584
200
7,247
+9.5
15,354
1,161
3,848
20,364
+16.2
1,742
8,482
1,131
106
11,464
+26.0
FY A
5,169
496
196
5,862
(19.1)
17,028
1,369
4,662
23,060
+13.2
1,448
9,133
1,070
77
11,730
+2.3
FY A
5,682
5,960
223
11,866
+102.4
17,915
1,421
5,358
24,696
+7.1
259
8,879
994
32
10,166
(13.3)
FY A
5,996
7,001
250
13,248
+11.7
17,314
1,047
5,501
23,863
(3.4)
ー
9,039
ー
929
9,969
(1.9)
FY A
5,899
6,747
330
12,977
(2.0)
18,412
1,232
5,455
25,099
+5.2
ー
9,368
ー
748
10,117
+1.5
FY A
4,979
7,049
374
12,403
(4.4)
19,654
1,011
5,626
26,292
+4.8
ー
10,353
ー
423
10,776
+6.5
FY A
5,241
7,857
402
13,501
+8.9
21,211
840
2,197
24,249
(7.8)
ー
10,956
ー
449
11,406
+5.9
FY A
4,506
8,296
464
13,267
(1.7)
22,543
647
4,654
27,845
+14.8
ー
11,688
ー
517
12,206
+7.0
Q1 A
1,049
2,136
199
3,386
(2.4)
5,653
87
1,535
7,276
+2.5
ー
2,848
ー
161
3,010
+8.1
Q2 A 960
2,094
225
3,280
+0.8
5,708
73
1,647
7,430
+5.8
ー
2,685
ー
240
2,926
+1.9
Q3 A 972
2,145
210
3,329
(1.9)
5,493
83
1,620
7,197
(0.4)
ー
3,217
ー
186
3,404
+1.9
YoY (142)
(25)
+103
(64)
(272)
(69)
+310
(31)
ー
+13
ー
+50
+64
% (12.8)
(1.2)
+96.2
(1.9)
(4.7)
(45.3)
+23.7
(0.4)
ー
+0.4
ー
+37.3
+1.9
Q3-YTD A 2,982
6,376
636
9,995
(1.2)
16,856
245
4,803
21,904
+2.6
ー
8,751
ー
589
9,341
+3.8
YoY (612)
+191
+297
(123)
(593)
(300)
+1,445
+552
ー
+140
ー
+204
+345
% (17.0)
+3.1
+87.9
(1.2)
(3.4)
(55.0)
+43.0
+2.6
ー
+1.6
ー
+53.0
+3.8
H1 E
2,160
4,320
400
6,880
+2.3
11,680
215
2,705
14,600
+3.4
ー
5,590
ー
280
5,870
+3.8
H2 E
1,980
3,890
480
6,350
(2.9)
11,730
195
2,620
14,545
+6.0
ー
6,540
ー
240
6,780
+3.5
FY E
4,140
8,210
880
13,230
(0.3)
23,410
410
5,325
29,145
+4.7
ー
12,130
ー
520
12,650
+3.6
YoY (366)
(86)
+415
(37)
+866
(237)
+670
+1,299
ー
+441
ー
+2
+443
% (8.1)
(1.0)
+89.6
(0.3)
+3.8
(36.7)
+14.4
+4.7
ー
+3.8
ー
+0.5
+3.6
Neurovascular*5*7 M
Neurovascular TTL M (NV YoY) %
ー ー ー
ー ー ー
ー ー ー
ー 12
ー 12
ー ー
230
230
+1,753.6
912
912
+296.7
1,842
1,842
+101.9
562
562
+61.9
624
624
+38.0
726
726
+47.7
+234 +47.7
+234 +47.7
1,913
1,913
+48.1
+621 +48.1
+621 +48.1
1,045
1,045
+30.6
1,215
1,215
+16.6
2,260
2,260
+22.7
+417 +22.7
+417 +22.7
Gastrointestinal M
28 107
132
247
453
654
925
1,345
352
394
463
+112
+32.1
1,210
+262
+27.6
840
1,055
1,895
+549
+40.9
Others*3 M
Gastrointestinal*2*3TTL M (GI YoY) %
Consolidated Net Sales M (Consolidated Net Sales YoY) %
*1 Included in "Others" since FY2021
3,193
3,221
+15.7
42,298
+13.8
4,765
4,872
+51.2
45,525
+7.6
4,900
5,032
+3.3
51,761
+13.7
3,957
4,204
(16.5)
51,286
(0.9)
2,808
3,261
(22.4)
51,469
+0.4
1,394
2,048
(37.2)
51,750
+0.5
388
1,314
(35.8)
51,384
(0.7)
103
1,448
+10.2
56,610
+10.2
28
380
+23.9
14,616
+4.3
12
406
+9.0
14,668
+5.0
ー
463
+24.6
15,120
+2.0
(20) (100.0)
+91 +24.6
+294 +2.0
40
1,250
+18.9
44,405
+3.7
(63) (61.2)
+198 +18.9
+1,593 +3.7
65
905
+33.0
29,300
+4.7
55
1,110
+44.4
30,000
+4.8
120
2,015
+39.1
59,300
+4.8
+16 +15.7
+566 +39.1
+2,689 +4.8
*2 Renamed from "Transvascular Intervention" to "Gastrointestinal/PI" since FY2023
*3 Renamed from "Gastrointestinal/PI" to "Gastrointestinal" since FY2024 as PI businesses are downsized. Its subcategory "PI-related" is renamed to "Others". Sales of structural heart disease-related is moved to "Cardiovascular, Others" (Reclassifications)
*4 Renamed from "Cardiovascular Surgery" to "Cardiovascular" since FY2024
*5 Sales of neurovascular-related is moved from "Cardiovascular, Others" to an new independent category of "Cardiovascular, Neurovascular" (Reclassifications)
*6 Sales of left ventricular pacing lead is moved from "ICD" to "Pacemaker" since FY2024 (Reclassifications)
*7 Sales of neurovascular in the sub-groupe of CV is moved to a new independent main groupe (Reclassifications)
*8 Reclassifications regarding *3, *5, *6, and *7 are retroactively applied to FY2021 and onward.
Products Included in Product Categories (As of Dec. 2025)
*Listed in descending order of composition ratio. *Red text indicates items defined as "Core Products." *Underlined text indicates proprietary products.
Cardiac Rhythm Management | |
Pacemaker | Pacemaker, CRT-P (Cardiac Resynchronization Therapy Pacemaker) |
ICD | S-ICD (Subcutaneous Implantable Cardioverter Defibrillator), T-ICD (Transvenous Implantable Cardioverter Defibrillator), |
CRT-D (Cardiac Resynchronization Therapy Defibrillator) | |
Others | AED (Automated External Defibrillator), Lead management device |
EP/Ablation | Intracardiac Defibrillation Catheter, Electrophisiology Catheter, Esophageal Temperature Monitoring Catheter |
EP Catheter | |
ABL Catheter | Ablation Catheter, Endoscopic Laser Ablation Catheter |
Others | Hemostatic Device for Femoral Vein, Steerable Sheath, Console, accessory, service fees and others |
Cardiovascular | Abdominal Stent Graft (for EVAR), Frozen Elephant Trunkã€Vascular Graft |
Vascular Graft | |
Others | Atrial Septum Defect Closure Device, Pressure-sensor-equipped Guidewire for TAVI, Delicery Catheter System (for regenerative medicine products) |
Neurovascular | Embolic Coil, Aspiration Catheter, Stent Retriever, Distal Access Catheter, Micro Catheter |
Neurovascuar | |
Gastrointestinal | Bile-duct Tube Stent, Liver Cancer Ablation Needle, Colonic Stent, ERCP Guidewire, Gastro-Duodenal Stent, Bile-duct Dilation Balloon, Constrast Catheter, |
Gastrointestinal | |
Double-Lumen Dilator | |
Others | Coronary Intervention-related (Terminated Business) |
