Modalis Therapeutics
Modalis Therapeutics Corporation
Company highlights
The largest holder on the register is 株式会社LSIM, at 3.3%.
Key figures
Period Jan 2025 to Dec 2025
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Breakdown by business: not published
Revenue and profit
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Research and development expenses | ¥2.0 billion | Consolidated |
| Fee expenses | ¥63.68 million | Consolidated | |
| Directors' compensations | ¥49.80 million | Consolidated | |
| Taxes and dues | ¥25.18 million | Consolidated | |
| Salaries and allowances | ¥17.98 million | Consolidated | |
| Profit by stage | Operating income | ¥-2.2 billion | Consolidated |
| Net income | ¥-2.2 billion | Consolidated | |
| Ordinary income | ¥-2.1 billion | Consolidated |
Modalis Therapeutics
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Research and development expenses ¥2.0 billion
- Fee expenses ¥0.1 billion
- Directors' compensations ¥0.0 billion
- Taxes and dues ¥0.0 billion
- Salaries and allowances ¥0.0 billion
Performance, financial position and capital allocation
Modalis Therapeutics
Long-term revenue, profit and asset trends
Period 2016 to 2025Source Annual securities reportsDisclosed
Modalis Therapeutics
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Ordinary income (loss) | -¥1.2B | -¥2.0B | -¥2.4B | -¥1.3B | -¥2.1B |
| Change from prior year | 2.80x | 1.62x | 1.18x | 0.55x | 1.65x |
Fiscal periods marked for changes
- 2019Ordinary income (loss) loss to profit
- 2020Ordinary income (loss) profit to loss
Modalis Therapeutics
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Consolidated indicators (12 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Ordinary income (loss) | ¥-1.2 billion | ¥-2.0 billion | ¥-2.4 billion | ¥-1.3 billion | ¥-2.1 billion |
| Net income (loss) attributable to owners of parent | ¥-0.7 billion | ¥-2.7 billion | ¥-2.4 billion | ¥-1.3 billion | ¥-2.2 billion |
| Comprehensive income | ¥-0.7 billion | ¥-2.7 billion | ¥-2.4 billion | ¥-1.3 billion | ¥-2.1 billion |
| Net assets | ¥5.5 billion | ¥2.9 billion | ¥1.4 billion | ¥3.5 billion | ¥2.8 billion |
| Total assets | ¥6.1 billion | ¥3.1 billion | ¥2.0 billion | ¥3.7 billion | ¥3.0 billion |
| Net assets per share | 191.57 yen | 99.53 yen | 40.59 yen | 50.81 yen | 31.8 yen |
| Basic earnings (loss) per share | -25.7 yen | -92.85 yen | -77.24 yen | -28.57 yen | -27.86 yen |
| Equity-to-asset ratio | 91.4% | 93.4% | 66.8% | 95.5% | 93.0% |
| Net cash provided by (used in) operating activities | ¥-0.7 billion | ¥-1.9 billion | ¥-2.3 billion | ¥-1.4 billion | ¥-2.1 billion |
| Net cash provided by (used in) investing activities | ¥0.2 billion | ¥-0.2 billion | ¥-39.70 million | ¥-0.19 million | ¥-2.57 million |
| Net cash provided by (used in) financing activities | ¥72.63 million | ¥63.68 million | ¥1.2 billion | ¥3.0 billion | ¥1.4 billion |
| Cash and cash equivalents | ¥4.9 billion | ¥2.9 billion | ¥1.9 billion | ¥3.6 billion | ¥2.8 billion |
Parent only indicators (9 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Ordinary income (loss) | ¥-1.3 billion | ¥-2.1 billion | ¥-2.4 billion | ¥-1.4 billion | ¥-2.2 billion |
| Net income (loss) | ¥-0.8 billion | ¥-2.6 billion | ¥-2.4 billion | ¥-1.4 billion | ¥-2.2 billion |
| Capital stock | ¥2.7 billion | ¥2.1 billion | ¥1.2 billion | ¥1.8 billion | ¥1.7 billion |
| Total number of issued shares (common stock) | 28,967,500 shares | 29,362,500 shares | 33,355,272 shares | 69,403,998 shares | 86,674,098 shares |
| Net assets | ¥5.4 billion | ¥2.9 billion | ¥1.4 billion | ¥3.4 billion | ¥2.6 billion |
| Total assets | ¥5.9 billion | ¥3.0 billion | ¥1.8 billion | ¥3.5 billion | ¥2.6 billion |
| Net assets per share | 188.03 yen | 99.59 yen | 40.61 yen | 48.97 yen | 29.17 yen |
| Basic earnings (loss) per share | -27.58 yen | -88.88 yen | -77.59 yen | -31.24 yen | -29.11 yen |
| Equity-to-asset ratio | 92.0% | 98.4% | 74.4% | 98.0% | 96.7% |
Shareholder composition
Share ownership by holder category
Modalis Therapeutics
Unit %Source Annual securities reports
- Financial institutions0.63%
- Securities firms11.35%
- Other corporations4.44%
- Foreign holders (institutions)8.43%
- Foreign holders (individuals)0.81%
- Individuals and others74.33%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社LSIM | 3.27% | 2,831,800 |
| 2 | 楽天証券株式会社共有口 | 3.07% | 2,664,500 |
| 3 | 株式会社SBI証券 | 2.86% | 2,474,744 |
| 4 | BNP PARIBAS LONDON BRANCH FOR PRIME BROKERAGE CLEARANCE ACC FOR THIRD PARTY (常任代理人 香港上海銀行 東京支店) | 2.7% | 2,340,000 |
| 5 | 近藤 誠聡 | 2.08% | 1,800,000 |
| 6 | 濡木 理 | 1.82% | 1,581,300 |
| 7 | STATE STREET BANK AND TRUST COMPANY (常任代理人 株式会社みずほ銀行決済営業部) | 1.15% | 1,000,000 |
| 8 | マネックス証券株式会社 | 0.83% | 723,277 |
| 9 | 松井証券株式会社 | 0.75% | 650,300 |
| 10 | 株式会社証券ジャパン | 0.71% | 615,300 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 12/2025 | ¥2.0 billion | ¥2.57 million |
| FY ending 12/2020 | ¥0.5 billion | ¥0.8 billion |
Revenue scale in the same industry
Revenue of this company: not retrieved (no comparison)
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | アルファ監査法人 |
| Audit fees (this year, total) | ¥33.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (21 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥-2.1 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥-2.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-2.57 million | Consolidated |
| Cash and cash equivalents | ¥2.8 billion | Consolidated |
| Net assets | ¥2.8 billion | Consolidated |
| Ordinary income (loss) | ¥-2.1 billion | Consolidated |
| Total assets | ¥3.0 billion | Consolidated |
| Equity-to-asset ratio | 93.0% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥-2.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥1.4 billion | Consolidated |
| Basic earnings (loss) per share | -27.86 yen | Consolidated |
| Net assets per share | 31.8 yen | Consolidated |
| Net income (loss) | ¥-2.2 billion | Parent only |
| Total number of issued shares (common stock) | 86,674,098 shares | Parent only |
| Net assets | ¥2.6 billion | Parent only |
| Ordinary income (loss) | ¥-2.2 billion | Parent only |
| Total assets | ¥2.6 billion | Parent only |
| Equity-to-asset ratio | 96.7% | Parent only |
| Capital stock | ¥1.7 billion | Parent only |
| Basic earnings (loss) per share | -29.11 yen | Parent only |
| Net assets per share | 29.17 yen | Parent only |
Employees (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 17 people | Consolidated |
| Number of employees | 17 people | Consolidated |
| Average length of service (years) | 1.42 years | Parent only |
| Average annual salary | ¥6.14 million | Parent only |
| Average age (years) | 37 years old | Parent only |
| Number of employees | 3 people | Parent only |
| Number of employees | 3 people | Parent only |
| Number of employees | 3 people | Parent only |
Other disclosed items (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 1 people | Consolidated |
| Average number of temporary employees | 1 people | Consolidated |
| Number of consolidated subsidiaries | 1 companies | Consolidated |
| Average number of temporary employees | 1 people | Parent only |
| Average number of temporary employees | 1 people | Parent only |
| Average number of temporary employees | 1 people | Parent only |
| Total return on the share price index | 56.4% | Parent only |
Shares (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 16,681,221 shares | Consolidated |
| Number of shares | 86,674,098 shares | Consolidated |
| Shareholding ratio | 19.2% | Consolidated |
| Number of voting rights | 866,118 units | Consolidated |
| Total shareholder return | 2.5% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥2.0 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥2.57 million | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥33.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥33.00 million | Consolidated |
Balance sheet (57 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥36.00 million | Consolidated |
| Other | ¥1.32 million | Consolidated |
| Other | ¥79.90 million | Consolidated |
| Retained earnings | ¥-2.0 billion | Consolidated |
| Non-current liabilities | ¥36.14 million | Consolidated |
| Non-current assets | ¥71.98 million | Consolidated |
| Investments and other assets | ¥71.98 million | Consolidated |
| Subscription rights to shares | ¥37.39 million | Consolidated |
| Income taxes payable | ¥13.33 million | Consolidated |
| Accrued expenses | ¥25.75 million | Consolidated |
| Accounts payable - other | ¥94.40 million | Consolidated |
| Shareholders' equity | ¥2.7 billion | Consolidated |
| Current liabilities | ¥0.1 billion | Consolidated |
| Current assets | ¥2.9 billion | Consolidated |
| Accumulated depreciation | ¥-0.6 billion | Consolidated |
| Foreign currency translation adjustment | ¥15.33 million | Consolidated |
| Cash and cash equivalents | ¥2.8 billion | Consolidated |
| Cash and deposits | ¥2.8 billion | Consolidated |
| Net assets | ¥2.8 billion | Consolidated |
| Net assets | ¥2.8 billion | Consolidated |
| Total assets | ¥3.0 billion | Consolidated |
| Treasury stock | ¥-0.10 million | Consolidated |
| Valuation and translation adjustments | ¥15.33 million | Consolidated |
| Liabilities | ¥0.2 billion | Consolidated |
| Liabilities and net assets | ¥3.0 billion | Consolidated |
| Capital surplus | ¥3.0 billion | Consolidated |
| Capital stock | ¥1.7 billion | Consolidated |
| Other | ¥26.79 million | Parent only |
| Other | ¥1.67 million | Parent only |
| Other | ¥17.32 million | Parent only |
| Other capital surplus | ¥0.6 billion | Parent only |
| Retained earnings | ¥-2.2 billion | Parent only |
| Prepaid expenses | ¥45.76 million | Parent only |
| Advance payments trade | ¥0.2 billion | Parent only |
| Non-current liabilities | ¥26.94 million | Parent only |
| Non-current assets | ¥0.5 billion | Parent only |
| Investments and other assets | ¥0.5 billion | Parent only |
| Subscription rights to shares | ¥37.39 million | Parent only |
| Income taxes payable | ¥13.33 million | Parent only |
| Accrued expenses | ¥0.90 million | Parent only |
| Accounts payable - other | ¥7.70 million | Parent only |
| Shareholders' equity | ¥2.5 billion | Parent only |
| Current liabilities | ¥23.26 million | Parent only |
| Current assets | ¥2.2 billion | Parent only |
| Cash and deposits | ¥1.9 billion | Parent only |
| Net assets | ¥2.6 billion | Parent only |
| Net assets | ¥2.6 billion | Parent only |
| Total assets | ¥2.6 billion | Parent only |
| Retained earnings brought forward | ¥-2.2 billion | Parent only |
| Treasury stock | ¥-0.10 million | Parent only |
| Liabilities | ¥50.19 million | Parent only |
| Liabilities and net assets | ¥2.6 billion | Parent only |
| Capital surplus | ¥3.0 billion | Parent only |
| Legal capital surplus | ¥2.5 billion | Parent only |
| Capital stock | ¥1.7 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥0.5 billion | Parent only |
| Deposits received | ¥1.32 million | Parent only |
Accounts unique to this company (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.14 million | Consolidated |
| Revenue | ¥2.2 billion | Consolidated |
| Revenue | ¥-0.82 million | Consolidated |
| Revenue | ¥-3.48 million | Consolidated |
| Revenue | ¥-0.08 million | Consolidated |
| Revenue | ¥0.14 million | Consolidated |
| Revenue | ¥0.14 million | Parent only |
| Revenue | ¥2.3 billion | Parent only |
| Revenue | ¥-0.08 million | Parent only |
| Revenue | ¥0.14 million | Parent only |
Statement of income (59 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other comprehensive income | ¥2.99 million | Consolidated |
| Comprehensive income | ¥-2.1 billion | Consolidated |
| Interest income | ¥3.85 million | Consolidated |
| Operating income | ¥-2.2 billion | Consolidated |
| Non-operating income | ¥81.79 million | Consolidated |
| Non-operating expenses | ¥18.58 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥-2.1 billion | Consolidated |
| Net income | ¥-2.2 billion | Consolidated |
| Net income | ¥-2.2 billion | Consolidated |
| Net income (loss) | ¥-2.2 billion | Consolidated |
| Net income (loss) | ¥-2.2 billion | Consolidated |
| Directors' compensations | ¥49.80 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-2.57 million | Consolidated |
| Interest expenses | ¥2.80 million | Consolidated |
| Fee expenses | ¥63.68 million | Consolidated |
| Issuance of new shares | ¥1.4 billion | Consolidated |
| Traveling expenses and transportation expenses | ¥7.23 million | Consolidated |
| Stock issuance cost | ¥8.52 million | Consolidated |
| Income taxes - current | ¥1.54 million | Consolidated |
| Income taxes | ¥1.54 million | Consolidated |
| Impairment loss | ¥2.57 million | Consolidated |
| Foreign exchange gains | ¥10.49 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥2.99 million | Consolidated |
| Extraordinary loss | ¥2.57 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥7.03 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.8 billion | Consolidated |
| Research and development expenses | ¥2.0 billion | Consolidated |
| Bond issuance cost | ¥7.26 million | Consolidated |
| Taxes and dues | ¥25.18 million | Consolidated |
| Income (loss) before income taxes | ¥-2.2 billion | Consolidated |
| Income (loss) before income taxes | ¥-2.2 billion | Consolidated |
| Ordinary income | ¥-2.1 billion | Consolidated |
| Salaries and allowances | ¥17.98 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥-2.1 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥1.4 billion | Consolidated |
| Selling, general and administrative expenses | ¥0.2 billion | Consolidated |
| Miscellaneous income | ¥67.44 million | Consolidated |
| Interest income | ¥10.66 million | Parent only |
| Operating income | ¥-2.3 billion | Parent only |
| Non-operating income | ¥78.10 million | Parent only |
| Non-operating expenses | ¥23.73 million | Parent only |
| Net income (loss) | ¥-2.2 billion | Parent only |
| Net income (loss) | ¥-2.2 billion | Parent only |
| Directors' compensations | ¥49.80 million | Parent only |
| Fee expenses | ¥63.68 million | Parent only |
| Issuance of new shares | ¥1.4 billion | Parent only |
| Traveling expenses and transportation expenses | ¥7.23 million | Parent only |
| Stock issuance cost | ¥8.52 million | Parent only |
| Income taxes - current | ¥1.54 million | Parent only |
| Income taxes | ¥1.54 million | Parent only |
| Foreign exchange losses | ¥7.95 million | Parent only |
| Research and development expenses | ¥2.1 billion | Parent only |
| Bond issuance cost | ¥7.26 million | Parent only |
| Taxes and dues | ¥25.18 million | Parent only |
| Income (loss) before income taxes | ¥-2.2 billion | Parent only |
| Ordinary income | ¥-2.2 billion | Parent only |
| Salaries and allowances | ¥17.98 million | Parent only |
| Selling, general and administrative expenses | ¥0.2 billion | Parent only |
| Miscellaneous income | ¥67.44 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-0.8 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥18.63 million | Consolidated |
| Total changes during the period | ¥-0.9 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥15.64 million | Parent only |
Statement of cash flows (21 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-20.18 million | Consolidated |
| Interest expenses paid | ¥-2.80 million | Consolidated |
| Interest and dividends income received | ¥3.85 million | Consolidated |
| Repayments of installment payables | ¥-8.93 million | Consolidated |
| Interest and dividend income | ¥-3.85 million | Consolidated |
| Subtotal | ¥-2.1 billion | Consolidated |
| Interest expenses | ¥2.80 million | Consolidated |
| Proceeds from issuance of subscription rights to shares | ¥3.07 million | Consolidated |
| Proceeds from exercise of share acquisition rights | ¥1.4 billion | Consolidated |
| Purchase of property plant and equipment | ¥-2.57 million | Consolidated |
| (Increase)/decrease in consumption tax/value-added tax receivables | ¥0.63 million | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥5.23 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥12.16 million | Consolidated |
| Stock issuance cost | ¥8.52 million | Consolidated |
| Share-based payment expenses | ¥16.79 million | Consolidated |
| Income taxes paid | ¥-0.95 million | Consolidated |
| Impairment loss | ¥2.57 million | Consolidated |
| Foreign exchange loss (gain) | ¥5.03 million | Consolidated |
| Redemption of bonds | ¥-0.5 billion | Consolidated |
| Proceeds from issuance of bonds | ¥0.5 billion | Consolidated |
| Bond issuance cost | ¥7.26 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥-2.1 billion | Consolidated | Disclosed |
| Number of employees | 17 | Consolidated | Disclosed |
| Net assets | ¥2.8 billion | Consolidated | Disclosed |
| Operating income | ¥-2.2 billion | Consolidated | Disclosed |
| Ordinary income | ¥-2.1 billion | Consolidated | Disclosed |
| Net income | ¥-2.2 billion | Consolidated | Disclosed |
| Total assets | ¥3.0 billion | Consolidated | Disclosed |
| Operating margin | Not disclosed | Not applicable | Not calculated (a required value is not disclosed) |
| Net margin | Not disclosed | Not applicable | Not calculated (a required value is not disclosed) |
| Sales per employee | Not disclosed | Not applicable | Not calculated (a required value is not disclosed) |
| Total asset turnover | Not disclosed | Not applicable | Not calculated (a required value is not disclosed) |
| Net assets to total assets | 94.2% | Consolidated | Calculated |