Jmdc Inc.TSE: 4483

Summary of Financial Statements for the Fiscal Year Ended March 31, 2026 (Consolidated)

· Issued by JMDC Inc.

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.)

  1. Consolidated financial results for the fiscal year ended March 31, 2026 (from April 1, 2025 to March 31, 2026)
    1. 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:

      1. EBITDA: Operating profit + Depreciation and amortization ± Other income and/or expenses

      2. 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.

    2. 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

    3. 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

  2. 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.

  3. 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%]

* Notes
  1. Significant changes in the scope of consolidation during the period: None

  2. Changes in accounting policies and changes in accounting estimates

    1. Changes in accounting policies required by IFRS: None

    2. Changes in accounting policies due to other reasons: None

    3. Changes in accounting estimates: None

  3. Number of issued shares (ordinary shares)

    1. 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

    2. Number of treasury shares at end of the period

      As of March 31, 2026

      816 shares

      As of March 31, 2025

      731 shares

    3. 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)
  1. 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.

  2. 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

  1. Outline of business performance 2

    1. Outline of business performance for the fiscal year under review 2

    2. Outline of financial position for the fiscal year under review 3

    3. Outline of cash flows for the fiscal year under review 4

    4. Future outlook 5

  2. Basic approach to the selection of accounting principles 5

  3. Consolidated financial statements and significant notes thereto 6

    1. Consolidated statement of financial position. 6

    2. Consolidated statement of profit or loss 7

    3. Consolidated statement of comprehensive income 8

    4. Consolidated statement of changes in equity 9

    5. Consolidated statement of cash flows 11

    6. 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

  1. Outline of business performance
    1. 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

    2. 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."

      Liabilities

      Liabilities 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.

      Equity

      Equity 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.

    3. 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 activities

      Net 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 activities

      Net 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 activities

      Net 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.

    4. Future outlook

    The Group will likely post increased revenue and profit for the fiscal year ending March 31, 2027.

    1. 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.

    2. 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.

  2. 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.

  3. Consolidated financial statements and significant notes thereto
(1) Consolidated statement of financial position

(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

-

  1. 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

  2. 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

  1. Notes to consolidated financial statements Notes on going concern assumption

    Not applicable.

    Segment information, etc.
    1. 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

    2. 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

    3. Information about products and services

      A listing of the products and service categories was omitted, because they are identical to the reportable segments.

    4. 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.

    5. 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 share
      1. Basis 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

        -

      2. 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

-

Notes on discontinued operations
  1. 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.

  2. 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

  3. 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%)

  4. 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 events

Not applicable.

Earlier from Jmdc

All Jmdc news releases