Data is not available at this time.
ReproCELL Incorporated is a specialized biotechnology firm focused on stem cell research, operating primarily in Japan. The company generates revenue through the sale of stem cell reagents, labware, and differentiated iPSC-related products, alongside offering preclinical and clinical research services. Its product portfolio includes RNA reprogramming tools, growth factors, antibodies, and 3D cell culture solutions, catering to academic, pharmaceutical, and biotech research sectors. ReproCELL has carved a niche in the stem cell research market by providing high-quality reagents and services that support drug discovery and regenerative medicine. The company’s strategic positioning leverages Japan’s strong biotech ecosystem and global demand for advanced stem cell technologies. Despite competition from larger life science players, ReproCELL maintains relevance through its specialized offerings and collaborations in the rapidly evolving field of iPSC research.
ReproCELL reported revenue of JPY 2.43 billion for FY 2024, reflecting its core business activities in stem cell research tools and services. However, the company recorded a net loss of JPY 31.4 million, indicating ongoing challenges in achieving profitability. Operating cash flow was negative at JPY 11.5 million, while capital expenditures totaled JPY 192.4 million, suggesting continued investment in R&D and infrastructure despite financial pressures.
The company’s diluted EPS stood at -JPY 0.37, underscoring its current lack of earnings power. With no debt and JPY 2.94 billion in cash and equivalents, ReproCELL maintains a strong liquidity position, which supports its ability to fund operations and strategic initiatives. However, negative operating cash flow highlights inefficiencies in converting revenue into sustainable profitability.
ReproCELL’s balance sheet remains robust, with JPY 2.94 billion in cash and no debt, providing a solid foundation for future growth. The absence of leverage reduces financial risk, while the company’s market capitalization of JPY 15.3 billion reflects investor confidence in its long-term potential. Capital expenditures, though significant, are aligned with its focus on advancing stem cell research capabilities.
The company’s growth trajectory is tied to advancements in stem cell research and demand for its specialized reagents and services. ReproCELL does not pay dividends, reinvesting all earnings into R&D and business expansion. This aligns with its stage as a growth-oriented biotech firm, prioritizing innovation over shareholder returns in the near term.
With a market cap of JPY 15.3 billion and a beta of 0.78, ReproCELL is viewed as a moderately stable investment within the volatile biotech sector. The lack of profitability weighs on valuation metrics, but its cash reserves and niche market position offer potential upside if the company can translate R&D efforts into commercial success.
ReproCELL’s strategic advantages lie in its specialized stem cell research offerings and strong liquidity position. The outlook depends on its ability to monetize innovations in iPSC and regenerative medicine, leveraging Japan’s biotech expertise. While near-term profitability remains uncertain, the company’s focus on high-growth research areas positions it for long-term opportunities in global biopharma markets.
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 |