Note: This document has been translated from the Japanese original for reference purposes only. In the event of any discrepancy between this translated document and the Japanese original, the original shall prevail.
Summary of Financial Statements for the Fiscal Year Ended March 31, 2026 [IFRS] (Consolidated)
May 8, 2026
Company name: JMDC Inc.
Listing: Tokyo Stock Exchange
Stock code: 4483
URL: https://www.jmdc.co.jp/en/ Representative: Ryo Noguchi, President and CEO
Inquiries: Yuzuru Kubota, Executive Officer and CFO TEL: +81-3-5733-5010
Scheduled date to hold an Ordinary General Meeting of Shareholders: June 25, 2026 Scheduled date to commence dividend payments: June 8, 2026
Scheduled date to file a Securities Report: June 24, 2026
Preparation of supplementary material on financial results: Yes
Holding of financial results presentation meeting: Yes (for institutional investors and analysts)
(Yen amounts are rounded down to millions, unless otherwise noted.)
-
Consolidated financial results for the fiscal year ended March 31, 2026 (from April 1, 2025 to March 31, 2026)
Consolidated operating results (Percentages indicate year-on-year changes.)
Revenue
Operating profit
Profit before tax
Profit
Fiscal year ended March 31, 2026
March 31, 2025
Millions of yen
50,462
41,722
%
20.9
36.5
Millions of yen
10,521
8,717
%
20.7
59.0
Millions of yen
9,964
8,510
%
17.1
58.0
Millions of yen
6,812
7,382
%
(7.7)
59.6
Profit attributable to owners of parent
Total comprehensive income
Basic earnings per share
Diluted earnings per share
Fiscal year ended March 31, 2026
March 31, 2025
Millions of yen
6,765
7,275
%
(7.0)
57.9
Millions of yen
6,761
8,490
%
(20.4)
83.3
Yen
103.44
111.34
Yen
102.46
110.23
Equity attributable to owners of parent Profit ratio
Total assets Ratio of profit (loss)
before tax
Revenue Operating profit ratio
Fiscal year ended
%
%
%
March 31, 2026
8.4
6.6
20.9
March 31, 2025
9.8
6.4
20.9
Reference: Equity method profit (loss) Fiscal year ended March 31, 2026 ¥1 million
Fiscal year ended March 31, 2025 ¥1 million
EBITDA Fiscal year ended March 31, 2026 ¥13,178 million [20.5%] Fiscal year ended March 31, 2025 ¥10,932 million [18.6%]
Notes:
EBITDA: Operating profit + Depreciation and amortization ± Other income and/or expenses
For the fiscal year ended March 31, 2025, the dispensing pharmacy support business is classified as discontinued operations and is presented separately from continuing operations due to the transfer of all shares of NOAH MEDICAL SYSTEM CORPORATION. Accordingly, the amount of revenue, operating profit, profit before tax, and EBITDA are presented on the consolidated statement of profit or loss to reflect only continuing operations.
Consolidated financial position
Total assets
Total equity
Equity attributable to owners of parent
Ratio of equity attributable to owners of parent
Owners' equity per share
As of
March 31, 2026
March 31, 2025
Millions of yen
158,538
143,020
Millions of yen
84,183
78,475
Millions of yen
83,677
78,022
%
52.8
54.6
Yen
1,278.09
1,192.97
Consolidated cash flows
Cash flows from (used in) operating activities
Cash flows from (used in) investing activities
Cash flows from (used in) financing activities
Cash and cash equivalents balance at end of period
Fiscal year ended March 31, 2026
March 31, 2025
Millions of yen
8,594
14,685
Millions of yen
(10,556)
(3,467)
Millions of yen
(1,265)
6,484
Millions of yen
28,950
32,176
-
Cash dividends
Annual dividends
Total dividend (Total)
Payout ratio (Consolidated)
Ratio of owners' equity to gross assets (Consolidated)
First quarter-end
Second quarter-end
Third quarter-end
Fiscal year-end
Total
Yen
Yen
Yen
Yen
Yen
Millions of
yen
%
%
Fiscal year ended
March 31, 2025
-
0.00
-
16.00
16.00
1,045
14.4
1.4
Fiscal year ended March 31, 2026
-
0.00
-
18.00
18.00
1,177
17.4
1.5
Fiscal year ending March 31, 2027
(Forecast)
-
-
-
-
-
-
Note: The Company has decided that the year-end dividend per share for the fiscal year ended March 31, 2026 shall be
¥18. For more details, please refer to "Notice Concerning Dividends of Surplus" released on May 8, 2026.
- Consolidated earnings forecasts for the fiscal year ending March 31, 2027 (from April 1, 2026 to March 31, 2027)
(Percentages indicate year-on-year changes.)
Revenue | Operating profit | Profit before tax | Profit | Profit attributable to owners of parent | Basic earnings per share | ||||||
Fiscal year ending March 31, 2027 | Millions of yen | % | Millions of yen | % | Millions of yen | % | Millions of yen | % | Millions of yen | % | Yen |
60,500 | 19.9 | 11,500 | 9.3 | 11,000 | 10.4 | 7,200 | 5.7 | 7,100 | 4.9 | 108.19 | |
Reference: EBITDA Fiscal year ending March 31, 2027 ¥15,000 million [13.8%]
* NotesSignificant changes in the scope of consolidation during the period: None
Changes in accounting policies and changes in accounting estimates
Changes in accounting policies required by IFRS: None
Changes in accounting policies due to other reasons: None
Changes in accounting estimates: None
Number of issued shares (ordinary shares)
Total number of issued shares at end of the period (including treasury shares)
As of March 31, 2026
65,439,808 shares
As of March 31, 2025
65,373,808 shares
Number of treasury shares at end of the period
As of March 31, 2026
816 shares
As of March 31, 2025
731 shares
Average number of shares outstanding during the period
Fiscal year ended March 31, 2026 | 65,404,254 shares |
Fiscal year ended March 31, 2025 | 65,348,632 shares |
(Reference) Outline of non-consolidated financial results
1. Non-consolidated financial results for the fiscal year ended March 31, 2026 (from April 1, 2025 to March 31, 2026)Non-consolidated operating results (Percentages indicate year-on-year changes.)
Revenue
Operating profit
Ordinary profit
Profit (loss)
Fiscal year ended March 31, 2026
March 31, 2025
Millions of yen
14,381
12,625
%
13.9
10.0
Millions of yen
1,058
696
%
51.9
(63.1)
Millions of yen
1,965
2,139
%
(8.1)
11.0
Millions of yen
(124)
3,107
%
-
-
Basic earnings per share
Diluted earnings per share
Fiscal year ended
Yen
Yen
March 31, 2026
(1.90)
-
March 31, 2025
47.56
47.08
Note: Information on diluted earnings per share for the fiscal year ended March 31, 2026 is not presented since, although potential shares did exist, the recorded figure was a basic loss per share.
Non-consolidated financial position
Total assets
Net assets
Equity-to-asset ratio
Net assets per share
As of
Millions of yen
Millions of yen
%
Yen
March 31, 2026
103,595
62,375
60.2
952.57
March 31, 2025
103,891
63,625
61.2
972.76
Reference: Equity As of March 31, 2026 ¥61,995 million
As of March 31, 2025 ¥63,100 million
- Financial results reports are exempt from audits conducted by certified public accountants or an audit corporation.
- Proper use of earnings forecasts, and other special items
Notes on forward-looking statements
The forward-looking statements, including earnings forecasts, contained in these materials are based on information currently available to the Company and on certain assumptions deemed to be reasonable by the Company. Actual business and other results may differ substantially due to various factors. For details regarding matters related to earnings forecasts, please refer to page 5 of the attached materials.
How to obtain supplementary documents on financial results
Supplementary documents on financial results are released via TDnet on the same day.
Attached Material Index
Outline of business performance 2
Outline of business performance for the fiscal year under review 2
Outline of financial position for the fiscal year under review 3
Outline of cash flows for the fiscal year under review 4
Future outlook 5
Basic approach to the selection of accounting principles 5
Consolidated financial statements and significant notes thereto 6
Consolidated statement of financial position. 6
Consolidated statement of profit or loss 7
Consolidated statement of comprehensive income 8
Consolidated statement of changes in equity 9
Consolidated statement of cash flows 11
Notes to consolidated financial statements 12
Notes on going concern assumption 12
Segment information, etc. 12
Information per share 14
Notes on discontinued operations 14
Significant subsequent events 15
-
Outline of business performance
-
Outline of business performance for the fiscal year under review
JMDC Inc. (the "Company") is promoting the health of citizens, and delivering increased value of medical service providers and helping optimize their operations through gathering diverse data on the Japanese healthcare industry and thus benefiting society, with the aim of realizing a sustainable healthcare system by leveraging data and ICT.
In the Healthcare-Big Data segment, to promote the health services for payers, centered on health insurance unions, we provide analysis services for data held by payers as well as personal health record (PHR) services developed by the Company. We also provide services such as medical data analysis and medical factoring to medical institutions as well as medicine databases. Furthermore, we have created a database of anonymously processed information in the course of pursuing this business and are promoting scientific and industrial applications of this data.
In the Tele-medicine segment, we provide a matching service that connects medical institutions lacking a sufficient number of radiologists with contracted radiologists using a remote image interpretation system, as well as an ASP service that connects medical institutions with radiologists via the cloud to enable remote diagnostic imaging.
As stated in the "Notice of Changes in Subsidiaries (Transfer of Shares) and in Reportable Segments" released on February 20, 2025, the Company transferred all shares of NOAH MEDICAL SYSTEM CORPORATION ("NOAH MEDICAL"), a consolidated subsidiary, to KAKEHASHI Inc. Accordingly, for the fiscal year ended March 31, 2025, the business of dispensing pharmacy support operated by NOAH MEDICAL is classified as discontinued operations, and revenue, operating profit, and EBITDA associated with said business are presented separately as discontinued operations.
Operating results for the fiscal year ended March 31, 2026 are as follows.
(Operating results)
(Millions of yen)
Category
12th fiscal year (From April 1, 2024
to March 31, 2025)
13th fiscal year (From April 1, 2025
to March 31, 2026)
YoY change
Revenue
41,722
50,462
8,739
20.9%
Operating profit
8,717
10,521
1,803
20.7%
EBITDA [margin]
10,932 [26.2%]
13,178 [26.1%]
2,246
20.5%
(Segment results)
(Millions of yen)
Category
12th fiscal year (From April 1, 2024
to March 31, 2025)
13th fiscal year (From April 1, 2025
to March 31, 2026)
YoY change
Healthcare-Big Data
Segment revenue
35,646
44,070
8,423
23.6%
Segment profit [ratio]
9,557
[26.8%]
11,722
[26.6%]
2,165
22.7%
Tele-medicine
Segment revenue
6,117
6,392
274
4.5%
Segment profit [ratio]
2,236
[36.6%]
2,407
[37.7%]
171
7.7%
Adjustment
Segment revenue
(41)
-
41
-
Segment profit
(861)
(952)
(91)
-
Total
Revenue
41,722
50,462
8,739
20.9%
EBITDA [margin]
10,932
[26.2%]
13,178
[26.1%]
2,246
20.5%
(Note) EBITDA is an objective indicator for judging the achievement of the JMDC Group's (the "Group's") management policies and strategies or management objectives. The Group uses EBITDA to measure the performance of each segment and believes that it is a useful and necessary measure to assess the Group's performance more effectively. The formulas for calculating EBITDA and EBITDA margin are as follows.
EBITDA: Operating profit + Depreciation and amortization ± Other income and/or expenses
EBITDA margin: EBITDA / Revenue x 100
Healthcare-Big Data
The Group possesses the largest scale of healthcare big data in Japan that is available for public through data anonymization of receipts (admitted patients, day patients, prescriptions), medical examinations and member records received from health insurance unions, etc. During the fiscal year ended March 31, 2026, the number of contracted health insurance unions, etc. increased year-on-year. The annual
transaction value at pharmaceutical and insurance companies, etc. which use and utilize the healthcare big data, showed robust results. The business is continuing to expand.
Moreover, the Pep Up health information platform developed by the Company is used to generate individualized advice and display risk of diseases for every individual user based on the above healthcare-big data. The number of IDs issued for Pep Up continued to expand during the fiscal year ended March 31, 2026.
In addition to the above-mentioned business expansion, the Company gathered companies and organizations that will work to implement health management that exceeds industry organizations, and commenced full-scale operations for the "Health & Productivity Management Alliance" in June 2023, expanding to 525 companies and organizations as of March 31, 2026. The mission of this alliance is to revitalize Japanese companies through the health of employees and enable the sustainability of the health insurance system, and it is currently promoting three initiatives to hold study sessions and seminars, create health management assessments based on surveys and data analysis, and build information platforms for health management solutions. Going forward, the Company will accelerate the creation of results and business, by further expanding the activities and implementing health management.
As a result, segment revenue for the fiscal year ended March 31, 2026 was ¥44,070 million and segment profit (segment EBITDA) was ¥11,722 million.
Tele-medicine
The Group has the biggest platform for radiologists in Japan. In the fiscal year ended March 31, 2026, revenue increased on a year-on-year basis as a result of the continued increase in the number of medical institutions utilizing remote image interpretation services.
We continue to take measures to expand our business, including adding functions to "AI-RAD," an artificial intelligence engine platform that assists in diagnostic imaging, and preparations for full-scale business development in Asia.
As a result, segment revenue for the fiscal year ended March 31, 2026 was ¥6,392 million and segment profit (segment EBITDA) was ¥2,407 million.
As a result of the above, for the fiscal year ended March 31, 2026, revenue increased to ¥50,462 million, operating profit to ¥10,521 million, and EBITDA to ¥13,178 million. Adjustments to reconcile EBITDA to operating profit are as follows.
(Reconciliation of EBITDA to operating profit)
(Millions of yen)
12th fiscal year (From April 1, 2024
to March 31, 2025)
13th fiscal year (From April 1, 2025
to March 31, 2026)
EBITDA
10,932
13,178
Depreciation and amortization Other income
Other expenses
(2,711)
607
(110)
(3,200)
715
(171)
Operating profit
8,717
10,521
-
Outline of financial position for the fiscal year under review Assets
Assets at the end of the fiscal year under review were ¥158,538 million, an increase of ¥15,517 million compared with the end of the fiscal year ended March 31, 2025. This was mainly due to increases of
¥7,005 million in property, plant and equipment, ¥4,155 million in goodwill and ¥3,949 million in trade and other receivables. For details regarding the changes in cash and cash equivalents, please refer to "(3) Outline of cash flows for the fiscal year under review."
LiabilitiesLiabilities at the end of the fiscal year under review were ¥74,355 million, an increase of ¥9,810 million compared with the end of the fiscal year ended March 31, 2025. This was mainly due to increases of ¥3,798 million in trade and other payables, ¥2,057 million in borrowings in non-current liabilities, ¥1,606 million in lease liabilities in non-current liabilities and ¥1,161 million in borrowings in current liabilities.
EquityEquity at the end of the fiscal year under review was ¥84,183 million, an increase of ¥5,707 million compared with the end of the fiscal year ended March 31, 2025. This was mainly due to an increase of
¥5,672 million in retained earnings due to the recording of ¥6,765 million in profit attributable to owners of parent and ¥1,045 million in payment of dividends.
-
Outline of cash flows for the fiscal year under review
Cash and cash equivalents ("net cash") at the end of the fiscal year under review was ¥28,950 million, a decrease of ¥3,225 million compared with the end of the fiscal year ended March 31, 2025.
The respective cash flow positions for the fiscal year under review and the factors thereof are as follows.
Cash flows from operating activitiesNet cash provided by operating activities was ¥8,594 million (¥14,685 million provided in the previous fiscal year). This was mainly due to the recording of ¥9,964 million in profit before tax, an increase of
¥3,238 million in trade and other payables and depreciation and amortization of ¥3,200 million, despite recording ¥4,177 million in income taxes paid and an increase of ¥3,064 million in trade and other receivables.
Cash flows from investing activitiesNet cash used in investing activities was ¥10,556 million (¥3,467 million used in the previous fiscal year). This was mainly due to purchase of shares of subsidiaries resulting in change in scope of consolidation of ¥8,883 million and purchase of intangible assets of ¥1,467 million.
Cash flows from financing activitiesNet cash used in financing activities was ¥1,265 million (¥6,484 million provided in the previous fiscal year). This was mainly due to the recording ¥4,772 million in repayments of long-term borrowings,
¥1,253 million in repayments of lease liabilities and ¥1,045 million in dividends paid despite recording
¥5,744 million in proceeds from long-term borrowings.
- Future outlook
The Group will likely post increased revenue and profit for the fiscal year ending March 31, 2027.
Healthcare-Big Data
The Company expects the further expansion of business performance as a result of developing measures for the various players associated with healthcare by creating high value-added data utilization services and expanding data types. On the other hand, the Company will continue to make necessary up-front investments for future growth in order to establish a data environment in the major areas of healthcare in Japan.
Tele-medicine
The business performance will likely continue to expand by further strengthening and increasing the operational efficiency of remote image diagnostic support services, and capturing the remote image interpretation needs at medical institutions. Furthermore, the Company is looking into the expansion of the content of services for medical institutions, such as the utilization of AI, as well as the development of business overseas.
As for the Group's consolidated financial results, we forecast ¥60,500 million in revenue (an increase of ¥10,037 million year on year), ¥11,500 million in operating profit (an increase of ¥978 million year on year), ¥11,000 million in profit before tax (an increase of ¥1,035 million year on year) and ¥ 7,100 million in profit attributable to owners of parent (an increase of ¥334 million year on year). EBITDA, which the Company deems to be an important business indicator, is forecast at ¥15,000 million (an increase of ¥1,821 million year on year).
The above-mentioned outlook is based on judgments and assumptions derived from information that is currently available to the Company, and the actual business performance in the future may differ significantly due to changes in the situation.
-
Outline of business performance for the fiscal year under review
-
Basic approach to the selection of accounting principles
Starting from the fiscal year ended March 31, 2019, the Group began to voluntarily adopt the International Financial Reporting Standards (IFRS) instead of Japanese GAAP in order to make its financial statements more comparable internationally in capital markets and unify the Group's accounting practices.
- Consolidated financial statements and significant notes thereto
(Millions of yen)
Assets
Current assets
As of March 31, 2025 As of March 31, 2026
Cash and cash equivalents | 32,176 | 28,950 | |
Trade and other receivables | 20,065 | 24,015 | |
Contract assets | 47 | 50 | |
Other financial assets | 2,063 | 1,880 | |
Inventories | 359 | 505 | |
Other current assets | 1,157 | 1,165 | |
Total current assets | 55,869 | 56,568 | |
Non-current assets | |||
Property, plant and equipment | 13,926 | 20,932 | |
Goodwill | 58,414 | 62,569 | |
Intangible assets | 5,791 | 6,012 | |
Other financial assets | 7,291 | 10,508 | |
Deferred tax assets | 1,459 | 1,712 | |
Other non-current assets | 266 | 235 | |
Total non-current assets | 87,150 | 101,970 | |
Total assets | 143,020 | 158,538 | |
Liabilities and equity Liabilities
Current liabilities Borrowings | 4,395 | 5,557 | |
Trade and other payables | 7,744 | 11,542 | |
Lease liabilities | 1,144 | 1,475 | |
Income taxes payable | 2,403 | 1,635 | |
Contract liabilities | 2,370 | 1,477 | |
Other current liabilities | 2,447 | 3,198 | |
Total current liabilities | 20,505 | 24,887 | |
Non-current liabilities | |||
Borrowings | 33,883 | 35,941 | |
Lease liabilities | 7,466 | 9,073 | |
Retirement benefit liability | 200 | 422 | |
Provisions | 512 | 826 | |
Deferred tax liabilities | 1,193 | 2,357 | |
Contract liabilities | 555 | 586 | |
Other non-current liabilities | 226 | 259 | |
Total non-current liabilities | 44,039 | 49,468 | |
Total liabilities | 64,545 | 74,355 | |
Equity | |||
Share capital | 25,134 | 25,167 | |
Capital surplus | 28,227 | 28,175 | |
Treasury shares | (3) | (3) | |
Other components of equity | 27 | 30 | |
Retained earnings | 24,634 | 30,307 | |
Total equity attributable to owners of parent | 78,022 | 83,677 | |
Non-controlling interests | 453 | 505 | |
Total equity | 78,475 | 84,183 | |
Total liabilities and equity | 143,020 | 158,538 | |
(2) Consolidated statement of profit or loss | |||
(Millions of yen) | |||
Fiscal year ended | Fiscal year ended | ||
March 31, 2025 | March 31, 2026 | ||
Revenue | 41,722 | 50,462 | |
Cost of sales | 17,873 | 22,774 | |
Gross profit | 23,849 | 27,687 | |
Selling, general and administrative expenses | 15,628 | 17,709 | |
Other income | 607 | 715 | |
Other expenses | 110 | 171 | |
Operating profit | 8,717 | 10,521 | |
Finance income | 15 | 88 | |
Finance costs | 223 | 646 | |
Share of profit (loss) of investments accounted for using equity method | 1 | 1 | |
Profit before tax | 8,510 | 9,964 | |
Income tax expense | 2,583 | 3,152 | |
Profit from continuing operations | 5,927 | 6,812 | |
Profit from discontinued operations | 1,454 | - | |
Profit | 7,382 | 6,812 | |
Profit attributable to | |||
Owners of parent | |||
Continuing operations | 5,821 | 6,765 | |
Discontinued operations | 1,454 | - | |
Total | 7,275 | 6,765 | |
Non-controlling interests | |||
Continuing operations | 106 | 47 | |
Discontinued operations | - | - | |
Total | 106 | 47 | |
Profit | 7,382 | 6,812 | |
Earnings per share | |||
Basic earnings per share (Yen) | 111.34 | 103.44 | |
Continuing operations | 89.08 | 103.44 | |
Discontinued operations | 22.26 | - | |
Diluted earnings per share (Yen) | 110.23 | 102.46 | |
Continuing operations | 88.19 | 102.46 | |
Discontinued operations | 22.04 | - | |
-
Consolidated statement of comprehensive income
Fiscal year ended March 31, 2025
(Millions of yen)
Fiscal year ended March 31, 2026
Profit 7,382 6,812
Other comprehensive income
Items that will not be reclassified to profit or loss
Financial assets measured at fair value through other comprehensive income
Total of items that will not be reclassified to profit or loss
Items that may be reclassified to profit or loss
Exchange differences on translation of foreign operations
Total of items that may be reclassified to profit or loss
1,107 (46)
1,107 (46)
0 (4)
0 (4)
Other comprehensive income, net of tax
1,107
(51)
Comprehensive income
8,490
6,761
Comprehensive income attributable to Owners of parent
8,383
6,714
Non-controlling interests
106
47
Comprehensive income
8,490
6,761
- Consolidated statement of changes in equity
Fiscal year ended March 31, 2025 (from April 1, 2024 to March 31, 2025)
Equity attributable to owners of parent
(Millions of yen)
Other components of equity
Share capital Capital surplus Treasury shares
Exchange differences on translation of foreign operations
Financial assets measured at fair value through other comprehensive income
Share acquisition rights
Balance as of April 1, 2024 | 25,099 | 28,304 | (3) | (6) | - | 30 |
Profit | - | - | - | - | - | - |
Other comprehensive income | - | - | - | 0 | 1,107 | - |
Total comprehensive income | - | - | - | 0 | 1,107 | - |
Issuance of share acquisition rights | - | - | - | - | - | 4 |
Exercise of share acquisition rights | 35 | 35 | - | - | - | (0) |
Forfeiture of share acquisition rights | - | 0 | - | - | - | (0) |
Purchase of treasury shares | - | - | (0) | - | - | - |
Dividends | - | - | - | - | - | - |
Transactions with non-controlling interests | - | (112) | - | - | - | - |
Increase (decrease) by business combination | - | - | - | - | - | - |
Transfer to retained earnings | - | - | - | - | (1,107) | - |
Total transactions with owners | 35 | (76) | (0) | - | (1,107) | 3 |
Balance as of March 31, 2025 | 25,134 | 28,227 | (3) | (5) | - | 33 |
Equity attributable to owners of parent
Other components of
equity Retained
earnings Total
Non-controlling interests
Total
Total
Balance as of April 1, 2024 | 23 | 17,166 | 70,590 | 96 | 70,686 |
Profit | - | 7,275 | 7,275 | 106 | 7,382 |
Other comprehensive income | 1,107 | - | 1,107 | - | 1,107 |
Total comprehensive income | 1,107 | 7,275 | 8,383 | 106 | 8,490 |
Issuance of share acquisition rights | 4 | - | 4 | - | 4 |
Exercise of share acquisition rights | (0) | - | 70 | - | 70 |
Forfeiture of share acquisition rights | (0) | - | - | - | - |
Purchase of treasury shares | - | - | (0) | - | (0) |
Dividends | - | (914) | (914) | - | (914) |
- | - | (112) | 2 | (109) |
- | - | - | 248 | 248 |
Transactions with non-controlling interests
Increase (decrease) by business combination
Transfer to retained earnings | (1,107) | 1,107 | - | - | - |
Total transactions with owners | (1,103) | 192 | (951) | 250 | (701) |
Balance as of March 31, 2025 | 27 | 24,634 | 78,022 | 453 | 78,475 |
Fiscal year ended March 31, 2026 (from April 1, 2025 to March 31, 2026)
Equity attributable to owners of parent
(Millions of yen)
Other components of equity
Share capital Capital surplus Treasury shares
Exchange differences on translation of foreign operations
Financial assets measured at fair value through other comprehensive income
Share acquisition rights
Balance as of April 1, 2025 | 25,134 | 28,227 | (3) | (5) | - | 33 |
Profit | - | - | - | - | - | - |
Other comprehensive income | - | - | - | (4) | (46) | - |
Total comprehensive income | - | - | - | (4) | (46) | - |
Issuance of share acquisition rights | - | - | - | - | - | 7 |
Exercise of share acquisition rights | 32 | 32 | - | - | - | (0) |
Forfeiture of share acquisition rights | - | 0 | - | - | - | (0) |
Purchase of treasury shares | - | - | (0) | - | - | - |
Dividends | - | - | - | - | - | - |
Transactions with non-controlling interests | - | (85) | - | - | - | - |
Increase (decrease) by business combination | - | - | - | - | - | - |
Transfer to retained earnings | - | - | - | - | 46 | - |
Total transactions with owners | 32 | (52) | (0) | - | 46 | 6 |
Balance as of March 31, 2026 | 25,167 | 28,175 | (3) | (10) | - | 40 |
Equity attributable to owners of parent
Other components of
equity Retained
earnings Total
Non-controlling interests
Total
Total
Balance as of April 1, 2025 | 27 | 24,634 | 78,022 | 453 | 78,475 |
Profit | - | 6,765 | 6,765 | 47 | 6,812 |
Other comprehensive income | (51) | - | (51) | - | (51) |
Total comprehensive income | (51) | 6,765 | 6,714 | 47 | 6,761 |
Issuance of share acquisition rights | 7 | - | 7 | - | 7 |
Exercise of share acquisition rights | (0) | - | 65 | - | 65 |
Forfeiture of share acquisition rights | (0) | - | - | - | - |
Purchase of treasury shares | - | - | (0) | - | (0) |
Dividends | - | (1,045) | (1,045) | - | (1,045) |
Transactions with non-controlling interests | - | - | (85) | (41) | (126) |
Increase (decrease) by business combination | - | - | - | 46 | 46 |
Transfer to retained earnings | 46 | (46) | - | - | - |
Total transactions with owners | 53 | (1,092) | (1,058) | 5 | (1,053) |
Balance as of March 31, 2026 | 30 | 30,307 | 83,677 | 505 | 84,183 |
(5) Consolidated statement of cash flows | |||
(Millions of yen) | |||
Fiscal year ended March 31, 2025 | Fiscal year ended March 31, 2026 | ||
Cash flows from operating activities | |||
Profit before tax | 8,510 | 9,964 | |
Profit before tax from discontinued operations | 2,268 | - | |
Depreciation and amortization | 2,796 | 3,200 | |
Interest expenses | 212 | 466 | |
Other income | (2,690) | (715) | |
Other expenses | 110 | 171 | |
Decrease (increase) in trade and other receivables | 2,524 | (3,064) | |
Decrease (increase) in contract assets | (26) | (2) | |
Decrease (increase) in inventories | (62) | (96) | |
Increase (decrease) in trade and other payables | 1,644 | 3,238 | |
Increase (decrease) in contract liabilities | 1,583 | (924) | |
Other | 395 | 906 | |
Subtotal | 17,268 | 13,145 | |
Interest and dividends received | 15 | 82 | |
Interest paid | (199) | (455) | |
Income taxes paid | (2,398) | (4,177) | |
Net cash provided by (used in) operating activities | 14,685 | 8,594 | |
Cash flows from investing activities | |||
Purchase of property, plant and equipment | (2,119) | (581) | |
Purchase of intangible assets | (1,574) | (1,467) | |
Payments for loans receivable | (617) | (598) | |
Collection of loans receivable | 2,111 | 1,230 | |
Purchase of investments | (603) | (686) | |
Purchase of shares of subsidiaries resulting in change in scope of consolidation
(3,585) (8,883)
Proceeds from sale of shares of subsidiaries resulting in change in scope of consolidation | 2,410 | - | |
Other | 511 | 431 | |
Net cash provided by (used in) investing activities | (3,467) | (10,556) | |
Cash flows from financing activities | |||
Proceeds from short-term borrowings | 300 | - | |
Repayments of short-term borrowings | (16,003) | (10) | |
Proceeds from long-term borrowings | 32,195 | 5,744 | |
Repayments of long-term borrowings | (7,903) | (4,772) | |
Repayments of lease liabilities | (1,154) | (1,253) | |
Proceeds from exercise of share acquisition rights | 70 | 65 | |
Dividends paid | (914) | (1,045) | |
Other | (105) | 7 | |
Net cash provided by (used in) financing activities | 6,484 | (1,265) | |
Net increase (decrease) in cash and cash equivalents | 17,702 | (3,227) | |
Cash and cash equivalents at beginning of period | 14,473 | 32,176 | |
Effect of exchange rate changes on cash and cash equivalents
(0) 1
Cash and cash equivalents at end of period 32,176 28,950
-
Notes to consolidated financial statements Notes on going concern assumption
Not applicable.
Segment information, etc.Overview of reportable segments
The Group's reportable segments are components of the Group for which discrete financial information is available, and whose operating results are regularly reviewed by the Board of Directors to make decisions about managerial resources to be allocated to the segments and assess their performances.
The Group considers similarities in the nature of the services it provides and has reportable segments: "Healthcare-Big Data" and "Tele-medicine."
For the fiscal year ended March 31, 2025, the business of dispensing pharmacy support operated by NOAH MEDICAL SYSTEM CORPORATION is classified as discontinued operations and removed from segment information. Accordingly, segment information for the fiscal year ended March 31, 2025 has been reclassified to exclude discontinued operations and show only the amount for continuing operations.
The main businesses and main services included in each reportable segment are as follows.
Reportable segments
Main businesses
Main services
Healthcare-Big Data
Business for industry
Business for payers and individuals Business for medical service providers
Development and provision of medical databases (receipts, pharmaceuticals, etc.) and analysis of medical big data
Tele-medicine
Tele-medicine business
Remote image interpretation matching service and ASP service for remote image interpretation system
Information about reportable segments
Revenue and operating results by reportable segments of the Group are as follows.
Intersegment revenues are based on negotiated transaction prices, taking into account market prices and production costs. Segment profits are EBITDA (Operating profit + Depreciation and amortization ± Other income and/or expenses).
Fiscal year ended March 31, 2025 (from April 1, 2024 to March 31, 2025)
(Millions of yen)
Reportable segments
Adjustments (Note)
Consolidated
Healthcare-Big Data
Tele-medicine
Total
Revenue
Revenue from external customers
35,605
6,117
41,722
-
41,722
Intersegment revenue
41
-
41
(41)
-
Total
35,646
6,117
41,764
(41)
41,722
Segment profit
EBITDA
9,557
2,236
11,793
(861)
10,932
Other items
Depreciation and amortization
2,199
512
2,711
0
2,711
Note: Adjustments include elimination of intersegment transactions and corporate expenses.
Fiscal year ended March 31, 2026 (from April 1, 2025 to March 31, 2026)
(Millions of yen)
Reportable segments
Adjustments (Note)
Consolidated
Healthcare-Big Data
Tele-medicine
Total
Revenue
Revenue from external customers
44,070
6,392
50,462
-
50,462
Intersegment revenue
-
-
-
-
-
Total
44,070
6,392
50,462
-
50,462
Segment profit
EBITDA
11,722
2,407
14,130
(952)
13,178
Other items
Depreciation and amortization
2,613
586
3,200
0
3,200
Note: Adjustments include elimination of intersegment transactions and corporate expenses.
A reconciliation of EBITDA to profit before tax is as follows.
(Millions of yen)
Fiscal year ended March 31, 2025
Fiscal year ended March 31, 2026
EBITDA
10,932
13,178
Depreciation and amortization
(2,711)
(3,200)
Other income
607
715
Other expenses
(110)
(171)
Operating profit
8,717
10,521
Finance income
15
88
Finance costs
(223)
(646)
Share of profit (loss) of investments
accounted for using equity method
1
1
Profit before tax
8,510
9,964
Information about products and services
A listing of the products and service categories was omitted, because they are identical to the reportable segments.
Information by region
Information by region was omitted because over 90% of the Group's total revenue was generated in Japan and its non-current assets are nearly entirely located in the country.
Information about major customers
Information about major customers was omitted as there are no parties accounting for 10% or more of revenue in the consolidated statement of profit or loss out of revenue from external customers.
Information per shareBasis for calculating the basic earnings per share
Fiscal year ended March 31, 2025
Fiscal year ended March 31, 2026
Profit attributable to owners of parent (Millions of yen)
7,275
6,765
Profit not attributable to ordinary shareholders of parent
(Millions of yen)
-
-
Profit used to calculate the basic earnings per share (Millions of
yen)
7,275
6,765
Continuing operations
5,821
6,765
Discontinued operations
1,454
-
Weighted average of the number of ordinary shares (Thousands of shares)
65,349
65,404
Basic earnings per share (Yen)
111.34
103.44
Continuing operations
89.08
103.44
Discontinued operations
22.26
-
Basis for calculating the diluted earnings per share
Fiscal year ended March 31, 2025 | Fiscal year ended March 31, 2026 | |
Profit used to calculate the basic earnings per share (Millions of yen) | 7,275 | 6,765 |
Profit adjustment (Millions of yen) | - | - |
Profit used to calculate the diluted earnings per share (Millions of yen) | 7,275 | 6,765 |
Continuing operations | 5,821 | 6,765 |
Discontinued operations | 1,454 | - |
Weighted average of the number of ordinary shares (Thousands of shares) Increase in the number of ordinary shares Share acquisition rights (Thousands of shares) Weighted average of the number of ordinary shares after dilution (Thousands of shares) | 65,349 656 66,005 | 65,404 625 66,029 |
Diluted earnings per share (Yen) | 110.23 | 102.46 |
Continuing operations | 88.19 | 102.46 |
Discontinued operations | 22.04 | - |
Overview of discontinued operations
The Company resolved to transfer all shares of NOAH MEDICAL SYSTEM CORPORATION ("NOAH MEDICAL"), a consolidated subsidiary, to KAKEHASHI Inc. at the meeting of its Board of Directors held on February 20, 2025, and the transfer of shares was completed on February 21, 2025.
As a result, for the fiscal year ended March 31, 2025, business related to dispensing pharmacy support operated by NOAH MEDICAL is classified as discontinued operations.
Name of the subsidiary, business lines and name of the segment in which the said subsidiary was included
Name
NOAH MEDICAL SYSTEM CORPORATION
Business lines
Development and sales of business systems for pharmacies
Name of the segment
Dispensing Pharmacy Support
Number of shares transferred and status of shares held before and after the transfer
Number of shares held before transfer
500 shares (ownership ratio of voting rights: 100%)
Number of shares transferred
500 shares
Number of shares held after transfer
0 shares (ownership ratio of voting rights: 0%)
Profit or loss from discontinued operations
Profit or loss from discontinued operations is as follows.
(Millions of yen)
Fiscal year ended March 31, 2025 | Fiscal year ended March 31, 2026 | |
Revenue | 1,199 | - |
Gain on sale of the business | 2,075 | - |
Other income (loss) | (1,006) | - |
Profit before tax from discontinued operations | 2,268 | - |
Income tax expense (Note) | (813) | - |
Profit from discontinued operations | 1,454 | - |
Note: Income tax expense for the fiscal year ended March 31, 2025 includes income tax imposed upon gain on sale of the business of ¥761 million.
Significant subsequent eventsNot applicable.
