ReproCELL Inc.

ReproCELL Inc.

TTSE:4978
121.00
JPY
-3.00
(-2.42%)
16.73BMarket Cap
Nov 12Next Earn
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
2026 Y
TTM
Revenue per Share
10.59
11.3
19.66
21.64
14.62
15.91
16.84
18.01
29.42
35.06
28.58
32.02
23.59
- -
Basic EPS, GAAP
-3.08
-9.01
-36.16
-15.68
-34.28
-8.79
-14.27
-11.38
-7.57
-3.62
-0.37
1.11
-6.25
- -
Free Cash Flow per Basic Share
-0.99
-13.2
-12.24
-14.46
-10.73
-9.53
-11.66
-9.98
-3.87
-3.58
-2.4
-0.97
-5.09
- -
Dividend per Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Book Value per Share
107.34
136.45
126.7
120.87
97.76
99.48
84.76
75.17
88.17
89.01
93.45
94.89
87.46
- -
Tangible Book Value per Share
107.28
95.85
93.5
96.77
97.74
97.9
84.16
74.65
87.82
88.83
93.18
94.61
87.21
- -
Basic Weighted Avg Shares
44
50
54
58
63
68
71
71
76
84
85
93
95
95
Sales/Revenue/Turnover
461
567
1,066
1,258
926
1,089
1,200
1,286
2,235
2,953
2,427
2,979
2,234
- -
Operating Margin (%)
-20.24
-130.63
-96.07
-75.08
-110.75
-71.76
-75.75
-81.48
-28.96
-12.06
-16.87
-4.38
-38.51
- -
Depreciation Expense
10
136
326
255
253
52
66
62
60
49
37
51
75
- -
Net Income, GAAP
-134
-452
-1,961
-912
-2,172
-601
-1,017
-813
-575
-305
-31
103
-592
- -
Effective Tax Rate (%)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Profit Margin (%)
-29.05
-79.68
-183.93
-72.48
-234.5
-55.25
-84.72
-63.17
-25.74
-10.34
-1.29
3.47
-26.49
- -
Working Capital
5,208
5,060
5,405
5,629
5,719
5,872
5,324
4,692
4,552
6,433
6,721
4,256
6,721
- -
LT Debt
80
80
86
83
80
80
80
80
- -
- -
- -
- -
- -
- -
Total Equity
5,195
7,085
7,268
7,369
6,248
7,071
6,058
5,391
7,251
7,575
8,312
8,985
8,312
- -
Return on Invested Capital (%)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Return on Capital (%)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Return on Common Equity (%)
-4.92
-7.36
-27.33
-12.46
-31.9
-9.03
-15.5
-14.21
-9.1
-4.12
-0.4
1.19
-6.84
- -

Capital Structure

JPY

•

in mil. unless spec.
Sep'26
Mar'26
Jun'27
ST Debt
- -
- -
- -
LT Borrowings
- -
- -
- -
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
95
95
98
Market Capitalization
18,369
16,725
12,147

Working Capital

JPY

•

in mil. unless spec.
Sep'26
Mar'26
Jun'27
Total Current Assets
6,553
7,399
- -
Cash, Cash Equivalents & STI
5,751
6,567
- -
Accounts Receivable, Net
329
421
- -
Inventories
304
248
- -
Total Current Liabilities
592
678
- -
Payables & Accruals
- -
- -
- -
ST Debt
- -
- -
- -
Deferred Revenue
- -
- -
- -

Growth Rates

JPY

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
2.33%
9.86%
-7.49%
Free Cash Flow
30.82%
58.31%
436.13%
Net Income, GAAP
-120.62%
-253.52%
-673.1%
Sales/Revenue/Turnover
11.23%
17.15%
-25.02%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
- -
- -
- -
- -
2,979
2026
- -
- -
- -
- -
2,234
2027
- -
- -
- -
- -
- -

Quarterly Earnings Per Share

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
- -
- -
- -
- -
1.11
2026
- -
- -
- -
- -
-6.25
2027
- -
- -
- -
- -
- -

Quarterly Dividends Per Share

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -
2027
- -
- -
- -
- -
- -

Company Description

CEO
Chikafumi Yokoyama
Full Time Employees
101
Sector
Health technology
Industry
Medical specialties
Address
MetLife Shin-Yokohama Building Yokohama Japan 222-0033
IPO Date
Jun 26, 2013
Business
ReproCELL Incorporated engages in the development and provision of stem cell technologies, research reagents, and contract research organization services for drug discovery and regenerative medicine. The company manufactures and sells stem cell reagents including RNA reprogramming kits, small molecules, growth factors and cytokines, antibodies, staining kits, cell substrates, cryopreservation media, dissociation solutions, transfection reagents, and feeder cells; differentiated induced pluripotent stem cell (iPSC) products such as cardiomyocytes, hepatocytes, neurons, and synfire induced neurons; 3D cell culture systems including Alvetex scaffold technology; labware; and GMP-grade iPSC and mesenchymal stem cell (MSC) master cell banks. ReproCELL Incorporated also offers research stem cell services including footprint-free iPSC reprogramming and differentiation; clinical stem cell services; StemEdit clinical gene editing with CRISPR-SNIPER technology; precision medicine; preclinical and drug discovery CRO services using human fresh tissue and bioengineered 3D tissues; clinical laboratory and diagnostic services; human tissue samples from its global biorepository; and genomic services. Founded in 2003 and headquartered in Yokohama, Japan, ReproCELL Incorporated operates globally through subsidiaries in the USA, UK, and India, serving pharmaceutical, biotechnology, and academic customers in stem cell research, drug development, and regenerative medicine. The company maintains clinical networks across the USA and Europe for human tissue testing and conducts clinical trials in Japan for regenerative therapies targeting neurodegenerative diseases such as spinocerebellar ataxia. Recent developments include the June 2024 inauguration of a new GMP bio-manufacturing laboratory by REPROCELL USA for clinical-grade hiPSCs and hMSCs; the October 2025 receipt of funding from the Maryland Stem Cell Research Fund to enhance GMP-grade CDMO and iMSC capabilities; the October 2025 launch of Alvetex Advanced, a next-generation 3D bioengineered tissue system; and the November 2025 commercial launch of StemEdit hypoimmune hiPSC lines using advanced gene-editing technologies. In April 2025, partner Steminent Biotherapeutics reported positive Phase II clinical trial results for Stemchymal in Taiwan and Japan, supporting REPROCELL's exclusive commercialization rights in Japan for spinocerebellar ataxia treatment; the June 2023 launch of Pharmacology-AI by REPROCELL Europe and May 2023 initiation of CDMO services for clinical MSC products further expanded its offerings.