7776.T
CellSeed Inc.
グロース · 精密機器 · 電機・精密 · JP
JPY 214.00
−2.73%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 70.0M | 83.0M | 193.0M | 190.0M | 126.0M |
| Cost of Revenue | — | 40.9M | 83.2M | 83.0M | 65.4M |
| Gross Profit | — | 42.7M | 110.1M | 107.2M | 61.0M |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | — | 1.1B | 956.5M | 804.9M | 804.2M |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | — | 1.1B | 956.5M | 804.9M | 804.2M |
| Cost and Expenses | 974.0M | 1.1B | 1.0B | 887.0M | 869.0M |
| Operating Income (EBIT) | (904.0M) | (1.0B) | (846.0M) | (697.0M) | (743.0M) |
| Non-Operating | |||||
| Interest Income | — | 2.8M | 232.0K | 13.0K | 10.0K |
| Interest Expense | — | 1.9M | 2.1M | 1.1M | 835.0K |
| Net Interest Income | — | 816.0K | (1.8M) | (1.1M) | (825.0K) |
| Other Non-Op Income/Expense | — | (5.7M) | (1.3M) | (12.5M) | (11.1M) |
| Non-Operating Income (excl Interest) | — | 446.0K | 3.6M | 580.0K | 1.8M |
| EBT (Pre-Tax Income) | — | (1.1B) | (857.5M) | (845.6M) | (758.7M) |
| Income Tax Expense | — | 2.3M | 2.3M | 950.0K | 950.0K |
| Bottom Line | |||||
| Net Income | (983.0M) | (1.1B) | (859.0M) | (846.0M) | (759.0M) |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | (983.0M) | (1.1B) | (859.0M) | (846.0M) | (759.0M) |
| Per Share | |||||
| Basic EPS | (¥28) | (¥32) | (¥26) | (¥29) | (¥36) |
| Diluted EPS | (¥28) | — | — | — | — |
| Revenue Per Share | ¥2 | ¥2 | ¥6 | ¥7 | ¥6 |
| Shares | |||||
| Basic Shares Outstanding | 37.6M | 34.7M | 33.4M | 28.8M | 20.9M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | — | — | (689.1M) | (735.1M) |
| D&A | — | — | — | 7.9M | 7.9M |
| EBIT | (904.0M) | (1.0B) | (846.0M) | (697.0M) | (743.0M) |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Mar 1, 2026