Data is not available at this time.
StemRIM is a biotechnology company specializing in regenerative medicines targeting intractable diseases. Its core pipeline includes PJ1, a Phase II candidate for epidermolysis bullosa, cerebral infarction, osteoarthritis, and chronic liver disease, alongside other novel peptides and biologic therapies like PJ2, PJ3, and gene therapy candidate PJ5. The company operates in the highly competitive biotech sector, where innovation and clinical success are critical to securing market share. StemRIM's focus on regenerative therapies positions it in a niche but high-growth segment of healthcare, addressing unmet medical needs. Its early-stage pipeline suggests long-term potential, but commercialization risks remain until clinical validation. The absence of revenue reflects its pre-commercial status, typical of developmental biotech firms. The company’s strategic emphasis on HMGB1 peptides and stem cell-based therapies differentiates it from broader biopharma players, though scalability and regulatory hurdles are key challenges.
StemRIM reported no revenue in the period, consistent with its pre-revenue biotech status. Net income stood at -JPY 2.02 billion, reflecting heavy R&D investments. Operating cash flow was negative at -JPY 1.88 billion, with minimal capital expenditures (-JPY 2 million), underscoring its focus on clinical development over infrastructure.
The company’s lack of earnings power is typical for its developmental stage, with diluted EPS at -JPY 32.98. Capital efficiency is constrained by high burn rates for clinical trials, though JPY 8.41 billion in cash reserves provides near-term runway. Zero debt mitigates financial risk, but sustained losses necessitate future funding.
StemRIM maintains a robust cash position of JPY 8.41 billion with no debt, ensuring liquidity for ongoing trials. The balance sheet is clean but reliant on equity financing or partnerships to fund operations beyond the current cash runway, given persistent negative cash flows.
Growth hinges on clinical milestones, particularly PJ1’s Phase II progress. No dividends are paid, aligning with its reinvestment strategy. Shareholder returns depend entirely on pipeline success and future commercialization, with no near-term income or buyback expectations.
The JPY 18.7 billion market cap reflects speculative optimism around its pipeline, despite zero revenue. A beta of 0.982 suggests market-aligned volatility. Investors likely price in potential trial successes, though risks are elevated given the preclinical/early-stage pipeline.
StemRIM’s niche in regenerative medicine offers differentiation, but clinical and regulatory risks dominate. The outlook depends on PJ1’s trial outcomes and funding sustainability. Partnerships or licensing deals could enhance viability, but standalone commercialization remains distant.
Company filings, market data
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |