Annual report

Period2025-04-01 → 2026-03-31
Filed2026-06-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 133
MetricValuePeriodScopeSource row
Revenue¥2.2bn2025-04-01 → 2026-03-31Cons.Net sales
Revenue¥3.0bn2024-04-01 → 2025-03-31Cons.Net sales
Revenue¥2.4bn2023-04-01 → 2024-03-31vCons.Net sales (5-year summary)
Revenue¥3.0bn2022-04-01 → 2023-03-31vCons.Net sales (5-year summary)
Revenue¥2.2bn2021-04-01 → 2022-03-31vCons.Net sales (5-year summary)
Operating income−¥860m2025-04-01 → 2026-03-31Cons.Operating income
Operating income−¥130m2024-04-01 → 2025-03-31Cons.Operating income
Ordinary income−¥581m2025-04-01 → 2026-03-31Cons.Ordinary income
Ordinary income¥45m2024-04-01 → 2025-03-31Cons.Ordinary income
Ordinary income¥40m2023-04-01 → 2024-03-31vCons.Ordinary income loss (5-year summary)
Ordinary income−¥120m2022-04-01 → 2023-03-31vCons.Ordinary income loss (5-year summary)
Ordinary income−¥507m2021-04-01 → 2022-03-31vCons.Ordinary income loss (5-year summary)
Profit before tax−¥587m2025-04-01 → 2026-03-31Cons.Income before income taxes
Profit before tax¥45m2024-04-01 → 2025-03-31Cons.Income before income taxes
Net income (owners)−¥592m2025-04-01 → 2026-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥103m2024-04-01 → 2025-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥31m2023-04-01 → 2024-03-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥305m2022-04-01 → 2023-03-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥575m2021-04-01 → 2022-03-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥592m2025-04-01 → 2026-03-31Cons.Profit loss
Net income¥103m2024-04-01 → 2025-03-31Cons.Profit loss
Total assets¥9.7bnat 2026-03-31Cons.Assets
Total assets¥9.7bnat 2025-03-31Cons.Assets
Total assets¥9.1bnat 2024-03-31vCons.Total assets (5-year summary)
Total assets¥8.4bnat 2023-03-31vCons.Total assets (5-year summary)
Total assets¥8.1bnat 2022-03-31vCons.Total assets (5-year summary)
Total liabilities¥806mat 2026-03-31Cons.Liabilities
Total liabilities¥686mat 2025-03-31Cons.Liabilities
Net assets / equity¥8.8bnat 2026-03-31Cons.Net assets
Net assets / equity¥9.0bnat 2025-03-31Cons.Net assets
Net assets / equity¥8.3bnat 2024-03-31vCons.Net assets
Net assets / equity¥7.6bnat 2023-03-31vCons.Net assets (5-year summary)
Net assets / equity¥7.3bnat 2022-03-31vCons.Net assets (5-year summary)
Cash and deposits¥2.6bnat 2026-03-31Cons.Cash and deposits
Cash and deposits¥2.8bnat 2025-03-31Cons.Cash and deposits
Cash & equivalents¥2.6bnat 2026-03-31Cons.Cash and cash equivalents
Cash & equivalents¥2.8bnat 2025-03-31Cons.Cash and cash equivalents
Cash & equivalents¥2.9bnat 2024-03-31vCons.Cash and cash equivalents
Cash & equivalents¥1.9bnat 2023-03-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥2.6bnat 2022-03-31vCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥384m2025-04-01 → 2026-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥6m2024-04-01 → 2025-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥11m2023-04-01 → 2024-03-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥141m2022-04-01 → 2023-03-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥246m2021-04-01 → 2022-03-31vCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥58m2025-04-01 → 2026-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥796m2024-04-01 → 2025-03-31Cons.Net cash provided by used in investment activities
Investing cash flow¥404m2023-04-01 → 2024-03-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥1.1bn2022-04-01 → 2023-03-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥2.1bn2021-04-01 → 2022-03-31vCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥680m2024-04-01 → 2025-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥544m2023-04-01 → 2024-03-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥483m2022-04-01 → 2023-03-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥2.4bn2021-04-01 → 2022-03-31vCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-6.252025-04-01 → 2026-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥1.112024-04-01 → 2025-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-0.372023-04-01 → 2024-03-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-3.622022-04-01 → 2023-03-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-7.572021-04-01 → 2022-03-31vCons.Basic earnings loss per share (5-year summary)
Net assets per share¥93.09at 2026-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥94.89at 2025-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥93.41at 2024-03-31vCons.Net assets per share (5-year summary)
Net assets per share¥89.01at 2023-03-31vCons.Net assets per share (5-year summary)
Net assets per share¥88.11at 2022-03-31vCons.Net assets per share (5-year summary)
Equity ratio91.7%at 2026-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio92.9%at 2025-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio91.8%at 2024-03-31vCons.Equity to asset ratio (5-year summary)
Equity ratio90.7%at 2023-03-31vCons.Equity to asset ratio (5-year summary)
Equity ratio89.5%at 2022-03-31vCons.Equity to asset ratio (5-year summary)
ROE1.2%2024-04-01 → 2025-03-31Cons.Rate of return on equity (5-year summary)
Employees101at 2026-03-31Cons.Number of employees
Employees99at 2025-03-31Cons.Number of employees
Employees96at 2024-03-31vCons.Number of employees
Employees92at 2023-03-31vCons.Number of employees
Employees98at 2022-03-31vCons.Number of employees
Revenue¥624m2025-04-01 → 2026-03-31StandaloneNet sales
Revenue¥960m2024-04-01 → 2025-03-31StandaloneNet sales
Revenue¥941m2023-04-01 → 2024-03-31vStandaloneNet sales (5-year summary)
Revenue¥1.6bn2022-04-01 → 2023-03-31vStandaloneNet sales (5-year summary)
Revenue¥1.3bn2021-04-01 → 2022-03-31vStandaloneNet sales (5-year summary)
Operating income−¥609m2025-04-01 → 2026-03-31StandaloneOperating income
Operating income−¥401m2024-04-01 → 2025-03-31StandaloneOperating income
Ordinary income−¥331m2025-04-01 → 2026-03-31StandaloneOrdinary income
Ordinary income−¥285m2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income−¥62m2023-04-01 → 2024-03-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥112m2022-04-01 → 2023-03-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥382m2021-04-01 → 2022-03-31vStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥339m2025-04-01 → 2026-03-31StandaloneIncome before income taxes
Profit before tax−¥304m2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Net income−¥341m2025-04-01 → 2026-03-31StandaloneProfit loss
Net income−¥306m2024-04-01 → 2025-03-31StandaloneProfit loss
Net income−¥205m2023-04-01 → 2024-03-31vStandaloneNet income loss (5-year summary)
Net income−¥297m2022-04-01 → 2023-03-31vStandaloneNet income loss (5-year summary)
Net income−¥541m2021-04-01 → 2022-03-31vStandaloneNet income loss (5-year summary)
Total assets¥9.2bnat 2026-03-31StandaloneAssets
Total assets¥9.0bnat 2025-03-31StandaloneAssets
Total assets¥8.8bnat 2024-03-31vStandaloneTotal assets (5-year summary)
Total assets¥8.4bnat 2023-03-31vStandaloneTotal assets (5-year summary)
Total assets¥8.2bnat 2022-03-31vStandaloneTotal assets (5-year summary)
Total liabilities¥462mat 2026-03-31StandaloneLiabilities
Total liabilities¥368mat 2025-03-31StandaloneLiabilities
Net assets / equity¥8.7bnat 2026-03-31StandaloneNet assets
Net assets / equity¥8.6bnat 2025-03-31StandaloneNet assets
Net assets / equity¥8.4bnat 2024-03-31vStandaloneNet assets
Net assets / equity¥7.9bnat 2023-03-31vStandaloneNet assets (5-year summary)
Net assets / equity¥7.5bnat 2022-03-31vStandaloneNet assets (5-year summary)
Cash and deposits¥2.1bnat 2026-03-31StandaloneCash and deposits
Cash and deposits¥2.3bnat 2025-03-31StandaloneCash and deposits
EPS (basic)¥-3.62025-04-01 → 2026-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-3.292024-04-01 → 2025-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-2.42023-04-01 → 2024-03-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-3.522022-04-01 → 2023-03-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-7.132021-04-01 → 2022-03-31vStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥91.6at 2026-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥91.29at 2025-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥94.05at 2024-03-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥92.42at 2023-03-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥91.73at 2022-03-31vStandaloneNet assets per share (5-year summary)
Equity ratio95.0%at 2026-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio95.9%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio95.3%at 2024-03-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio93.8%at 2023-03-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio92.1%at 2022-03-31vStandaloneEquity to asset ratio (5-year summary)
Shares issued95,147,891at 2026-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued94,802,891at 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued89,013,591at 2024-03-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued85,141,191at 2023-03-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued82,270,891at 2022-03-31vStandaloneTotal number of issued shares (5-year summary)
Employees30at 2026-03-31StandaloneNumber of employees
Employees28at 2025-03-31StandaloneNumber of employees
Employees26at 2024-03-31vStandaloneNumber of employees
Employees28at 2023-03-31vStandaloneNumber of employees
Employees31at 2022-03-31vStandaloneNumber of employees

Periods use the dates stated in the filing. d = earlier-year period dated by calendar; v = that date confirmed by the company's own earlier filing.

Segments · 50
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2025-04-01 → 2026-03-31¥7m
Reconciling Itemsreconcilingdepreciation2025-04-01 → 2026-03-31¥4m
Reconciling Itemsreconcilingsegment assetsat 2026-03-31¥8.7bn
Reconciling Itemsreconcilingsegment ordinary income2025-04-01 → 2026-03-31−¥634m
Medical Businessreportable segmentcapex2025-04-01 → 2026-03-31¥55m
Medical Businessreportable segmentdepreciation2025-04-01 → 2026-03-31¥46m
Medical Businessreportable segmentemployeesat 2026-03-317 pure
Medical Businessreportable segmentrevenue2025-04-01 → 2026-03-31¥281m
Medical Businessreportable segmentrevenue external2025-04-01 → 2026-03-31¥281m
Medical Businessreportable segmentsegment assetsat 2026-03-31¥282m
Medical Businessreportable segmentsegment ordinary income2025-04-01 → 2026-03-31−¥44m
Research Support Businessreportable segmentcapex2025-04-01 → 2026-03-31¥37m
Research Support Businessreportable segmentdepreciation2025-04-01 → 2026-03-31¥22m
Research Support Businessreportable segmentemployeesat 2026-03-3170 pure
Research Support Businessreportable segmentrevenue2025-04-01 → 2026-03-31¥2.0bn
Research Support Businessreportable segmentrevenue external2025-04-01 → 2026-03-31¥2.0bn
Research Support Businessreportable segmentsegment assetsat 2026-03-31¥632m
Research Support Businessreportable segmentsegment ordinary income2025-04-01 → 2026-03-31¥97m
—segment totalcapex2025-04-01 → 2026-03-31¥92m
—segment totaldepreciation2025-04-01 → 2026-03-31¥69m
—segment totalemployeesat 2026-03-3177 pure
—segment totalrevenue2025-04-01 → 2026-03-31¥2.2bn
—segment totalrevenue external2025-04-01 → 2026-03-31¥2.2bn
—segment totalsegment assetsat 2026-03-31¥914m
—segment totalsegment ordinary income2025-04-01 → 2026-03-31¥53m
Reconciling Itemsreconcilingcapex2024-04-01 → 2025-03-31¥5m
Reconciling Itemsreconcilingdepreciation2024-04-01 → 2025-03-31¥3m
Reconciling Itemsreconcilingsegment assetsat 2025-03-31¥8.7bn
Reconciling Itemsreconcilingsegment ordinary income2024-04-01 → 2025-03-31−¥735m
Medical Businessreportable segmentcapex2024-04-01 → 2025-03-31¥76m
Medical Businessreportable segmentdepreciation2024-04-01 → 2025-03-31¥25m
Medical Businessreportable segmentrevenue2024-04-01 → 2025-03-31¥564m
Medical Businessreportable segmentrevenue external2024-04-01 → 2025-03-31¥564m
Medical Businessreportable segmentsegment assetsat 2025-03-31¥363m
Medical Businessreportable segmentsegment ordinary income2024-04-01 → 2025-03-31¥159m
Research Support Businessreportable segmentcapex2024-04-01 → 2025-03-31¥16m
Research Support Businessreportable segmentdepreciation2024-04-01 → 2025-03-31¥20m
Research Support Businessreportable segmentrevenue2024-04-01 → 2025-03-31¥2.4bn
Research Support Businessreportable segmentrevenue external2024-04-01 → 2025-03-31¥2.4bn
Research Support Businessreportable segmentsegment assetsat 2025-03-31¥646m
Research Support Businessreportable segmentsegment ordinary income2024-04-01 → 2025-03-31¥621m
—segment totalcapex2024-04-01 → 2025-03-31¥91m
—segment totaldepreciation2024-04-01 → 2025-03-31¥45m
—segment totalrevenue2024-04-01 → 2025-03-31¥3.0bn
—segment totalrevenue external2024-04-01 → 2025-03-31¥3.0bn
—segment totalsegment assetsat 2025-03-31¥1.0bn
—segment totalsegment ordinary income2024-04-01 → 2025-03-31¥780m
Medical Businessreportable segmentemployeesat 2026-03-317 pure
Research Support Businessreportable segmentemployeesat 2026-03-3116 pure
—segment totalemployeesat 2026-03-3123 pure

Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.

All source rows · 1,391
ItemContextValueUnit
Net assetsPrior1YearInstant_NonConsolidatedMember_ValuationDifferenceOnAvailableForSaleSecuritiesMember-13677000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_ValuationAndTranslationAdjustmentsMember-13677000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember8643665000JPY
Issuance of new sharesCurrentYearDuration_NonConsolidatedMember62445000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember-340768000JPY
Net changes of items other than shareholders equityCurrentYearDuration_NonConsolidatedMember_ValuationDifferenceOnAvailableForSaleSecuritiesMember339111000JPY
Net changes of items other than shareholders equityCurrentYearDuration_NonConsolidatedMember_ValuationAndTranslationAdjustmentsMember339111000JPY
Net changes of items other than shareholders equityCurrentYearDuration_NonConsolidatedMember339111000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_ValuationDifferenceOnAvailableForSaleSecuritiesMember339111000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_ValuationAndTranslationAdjustmentsMember339111000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember60787000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_ValuationDifferenceOnAvailableForSaleSecuritiesMember325433000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_ValuationAndTranslationAdjustmentsMember325433000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember8704452000JPY
Research and development expenses included in general and administrative expenses and manufacturing cost for current periodPrior1YearDuration_NonConsolidatedMember286675000JPY
Research and development expenses included in general and administrative expenses and manufacturing cost for current periodCurrentYearDuration_NonConsolidatedMember306832000JPY
Directors compensations sgaPrior1YearDuration_NonConsolidatedMember59250000JPY
Directors compensations sgaCurrentYearDuration_NonConsolidatedMember62400000JPY
Salaries and allowances sgaPrior1YearDuration_NonConsolidatedMember156648000JPY
Salaries and allowances sgaCurrentYearDuration_NonConsolidatedMember171863000JPY
Bonuses and allowance sgaPrior1YearDuration_NonConsolidatedMember5833000JPY
Bonuses and allowance sgaCurrentYearDuration_NonConsolidatedMember5539000JPY
Share based compensation expenses sgaPrior1YearDuration_NonConsolidatedMember51413000JPY
Share based compensation expenses sgaCurrentYearDuration_NonConsolidatedMember46326000JPY
Transportation and communication expenses sgaPrior1YearDuration_NonConsolidatedMember4406000JPY
Transportation and communication expenses sgaCurrentYearDuration_NonConsolidatedMember3779000JPY
Depreciation sgaPrior1YearDuration_NonConsolidatedMember2958000JPY
Depreciation sgaCurrentYearDuration_NonConsolidatedMember3662000JPY
Compensations sgaPrior1YearDuration_NonConsolidatedMember62653000JPY
Compensations sgaCurrentYearDuration_NonConsolidatedMember55921000JPY
Provision for bonuses sgaPrior1YearDuration_NonConsolidatedMember5070000JPY
Provision for bonuses sgaCurrentYearDuration_NonConsolidatedMember3549000JPY
Taxes and dues sgaPrior1YearDuration_NonConsolidatedMember52478000JPY
Taxes and dues sgaCurrentYearDuration_NonConsolidatedMember49753000JPY
Document title cover pageFilingDateInstant
Original text (Japanese)有価証券報告書
Clause of stipulation cover pageFilingDateInstant
Original text (Japanese)金融商品取引法第24条第1項
Place of filing cover pageFilingDateInstant
Original text (Japanese)関東財務局長
Filing date cover pageFilingDateInstant2026-06-26
Fiscal year cover pageFilingDateInstant
Original text (Japanese)第24期(自 2025年4月1日 至 2026年3月31日)
Company name cover pageFilingDateInstant
Original text (Japanese)株式会社リプロセル
Company name in english cover pageFilingDateInstantReproCELL Incorporated
Title and name of representative cover pageFilingDateInstant
Original text (Japanese)代表取締役社長 横山 周史
Address of registered headquarter cover pageFilingDateInstant
Original text (Japanese)神奈川県横浜市港北区新横浜三丁目8番11号
Telephone number address of registered headquarter cover pageFilingDateInstant
Original text (Japanese)045-475-3887(代表)
Name of contact person address of registered headquarter cover pageFilingDateInstant
Original text (Japanese)経営管理部GM 山根 幸司
Nearest place of contact cover pageFilingDateInstant
Original text (Japanese)神奈川県横浜市港北区新横浜三丁目8番11号
Telephone number nearest place of contact cover pageFilingDateInstant
Original text (Japanese)045-475-3887(代表)
Name of contact person nearest place of contact cover pageFilingDateInstant
Original text (Japanese)経営管理部GM 山根 幸司
Place for public inspection cover page (text)FilingDateInstantText · Plus
Edinet codeFilingDateInstantE27585

Every row of the EDINET CSV. Item names are the XBRL element names; filed text is kept in its original Japanese. Filed text is available on Plus and Pro.

Data checks · 24 of 24 passed
balance sheet identityconsolidated 2025-03-31pass rounding
balance sheet identityconsolidated 2026-03-31pass
balance sheet identitynon_consolidated 2025-03-31pass
balance sheet identitynon_consolidated 2026-03-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2024-03-31pass
statement vs summary · net assetsconsolidated 2025-03-31pass
statement vs summary · net assetsconsolidated 2026-03-31pass
statement vs summary · net assetsnon_consolidated 2024-03-31pass
statement vs summary · net assetsnon_consolidated 2025-03-31pass
statement vs summary · net assetsnon_consolidated 2026-03-31pass
statement vs summary · net income attributable to parentconsolidated 2024-04-01/2025-03-31pass
statement vs summary · net income attributable to parentconsolidated 2025-04-01/2026-03-31pass
statement vs summary · operating cash flowconsolidated 2024-04-01/2025-03-31pass
statement vs summary · operating cash flowconsolidated 2025-04-01/2026-03-31pass
statement vs summary · revenueconsolidated 2024-04-01/2025-03-31pass
statement vs summary · revenueconsolidated 2025-04-01/2026-03-31pass
statement vs summary · revenuenon_consolidated 2024-04-01/2025-03-31pass
statement vs summary · revenuenon_consolidated 2025-04-01/2026-03-31pass
statement vs summary · total assetsconsolidated 2025-03-31pass
statement vs summary · total assetsconsolidated 2026-03-31pass
statement vs summary · total assetsnon_consolidated 2025-03-31pass
statement vs summary · total assetsnon_consolidated 2026-03-31pass