CellSeed Inc.

7776・Growth Market・Precision Instruments

Official website

CellSeed Inc.

7776・Growth Market・Precision Instruments

Official website

CellSeed Inc.7776

Reference Indicators

Market Cap

85¥100M

P/E (Forecast)

—

P/B

6.2x

Dividend Yield (Forecast)

0.00%

ROE

-87.9%

EV/EBITDA

—

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	161	126	190	193	83
Cost of Sales	77	65	82	83	40
Gross Profit	84	61	107	110	42
SG&A Expenses	948	804	804	956	1,088
Operating Income	-864	-743	-697	-846	-1,046
Non-operating Income	1	1	0	3	3
Non-operating Expenses	23	12	13	5	8
Ordinary Income	-887	-754	-710	-847	-1,051
Extraordinary Income	1	2	16	8	2
Extraordinary Losses	25	6	151	18	52
Pre-tax Income	-910	-758	-845	-857	-1,101
Income Taxes	3	0	0	2	2
Net Income	-914	-759	-846	-859	-1,104
EBITDA	-862	-735	-689	—	—
Gross Margin	52.0%	48.3%	56.4%	57.0%	51.1%
Operating Margin	-534.8%	-587.9%	-367.0%	-437.9%	-1250.2%
ROA	-65.7%	-49.2%	-34.3%	-35.3%	-66.7%
ROE	-91.2%	-65.8%	-39.5%	-40.0%	-87.9%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
再生医療支援事業	81	-104	-128.4%
細胞シート再生医療事業	1	-722	-72200.0%