イノバセル
イノバセル株式会社
Company highlights
The largest holder on the register is Peppermint Grove LimitedUnit 804, at 10.8%.
Key figures
Period Jan 2025 to Dec 2025
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Revenue and profit by business segment
Disclosed segments (business divisions used in reporting): one
Revenue and profit
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Directors' compensations | ¥0.2 billion | Consolidated |
| Business consignment expenses | ¥0.1 billion | Consolidated | |
| Payrolls and allowances | ¥89.14 million | Consolidated | |
| Salaries and allowances | ¥89.14 million | Parent only | |
| Traveling and transportation expenses | ¥30.80 million | Consolidated | |
| Taxes and dues | ¥28.01 million | Consolidated | |
| Rents | ¥24.07 million | Consolidated | |
| Commission fees | ¥16.30 million | Consolidated | |
| Profit by stage | Net income | ¥-2.9 billion | Consolidated |
| Ordinary income | ¥-2.9 billion | Consolidated | |
| Operating income | ¥-2.2 billion | Consolidated |
イノバセル
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Directors' compensations ¥0.2 billion
- Business consignment expenses ¥0.1 billion
- Payrolls and allowances ¥0.1 billion
- Salaries and allowances ¥0.1 billion
- Traveling and transportation expenses ¥0.0 billion
- Taxes and dues ¥0.0 billion
Performance, financial position and capital allocation
イノバセル
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Ordinary income (loss) | -¥0.3B | -¥0.5B | -¥2.0B | -¥2.4B | -¥2.9B |
| Change from prior year | Could not be retrieved | 1.76x | comparison basis not confirmed | 1.20x | 1.19x |
イノバセル
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Consolidated indicators (11 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Ordinary income (loss) | Could not be retrieved | Could not be retrieved | ¥-2.0 billion | ¥-2.4 billion | ¥-2.9 billion |
| Net income (loss) attributable to owners of parent | Could not be retrieved | Could not be retrieved | ¥-2.0 billion | ¥-2.4 billion | ¥-2.9 billion |
| Comprehensive income | Could not be retrieved | Could not be retrieved | ¥-2.2 billion | ¥-2.5 billion | ¥-3.2 billion |
| Net assets | Could not be retrieved | Could not be retrieved | ¥-1.7 billion | ¥-2.0 billion | ¥-0.6 billion |
| Total assets | Could not be retrieved | Could not be retrieved | ¥2.4 billion | ¥2.8 billion | ¥5.1 billion |
| Net assets per share | Could not be retrieved | Could not be retrieved | -96.94 yen | -64.57 yen | -78.95 yen |
| Basic earnings (loss) per share | Could not be retrieved | Could not be retrieved | -75.39 yen | -89.42 yen | -89 yen |
| Net cash provided by (used in) operating activities | Could not be retrieved | Could not be retrieved | ¥-1.4 billion | ¥-1.3 billion | ¥-2.0 billion |
| Net cash provided by (used in) investing activities | Could not be retrieved | Could not be retrieved | ¥1.0 billion | ¥-11.09 million | ¥-53.73 million |
| Net cash provided by (used in) financing activities | Could not be retrieved | Could not be retrieved | ¥0.5 billion | ¥2.1 billion | ¥4.1 billion |
| Cash and cash equivalents | Could not be retrieved | Could not be retrieved | ¥1.1 billion | ¥2.0 billion | ¥4.1 billion |
Parent only indicators (9 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Ordinary income (loss) | ¥-0.3 billion | ¥-0.5 billion | ¥-0.5 billion | ¥-0.8 billion | ¥-0.8 billion |
| Net income (loss) | ¥-1.0 billion | ¥-0.5 billion | ¥-0.5 billion | ¥-0.8 billion | ¥-0.8 billion |
| Capital stock | ¥0.6 billion | ¥1.7 billion | ¥1.7 billion | ¥2.9 billion | ¥4.1 billion |
| Total number of issued shares (common stock) | 23,524,183 shares | 26,559,303 shares | 26,559,303 shares | 29,072,442 shares | 33,335,702 shares |
| Net assets | ¥0.1 billion | ¥1.8 billion | ¥2.1 billion | ¥3.6 billion | ¥7.4 billion |
| Total assets | ¥1.2 billion | ¥2.1 billion | ¥2.5 billion | ¥4.1 billion | ¥7.5 billion |
| Net assets per share | 5.92 yen | 68.13 yen | 48.68 yen | 119.89 yen | 163.28 yen |
| Basic earnings (loss) per share | -44.74 yen | -20.64 yen | -19.45 yen | -28.89 yen | -23.5 yen |
| Equity-to-asset ratio | 11.8% | 85.0% | 52.5% | 89.5% | 72.2% |
Shareholder composition
Share ownership by holder category
イノバセル
Unit %Source Annual securities reports
- Other corporations28.60%
- Foreign holders (institutions)28.80%
- Foreign holders (individuals)13.90%
- Individuals and others28.70%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | Peppermint Grove LimitedUnit 804 | 10.83% | 3,609,815 |
| 2 | INSANNA StiftungAustrasse 56 9490 Vaduz Fürstentum Liechtenstein | 10.82% | 3,607,988 |
| 3 | シーズ・インベストメント有限責任事業組合 | 7.39% | 2,464,100 |
| 4 | ノビック・コーリン | 6.87% | 2,291,721 |
| 5 | シーガー・ジェイソン | 6.87% | 2,291,721 |
| 6 | マークシュタイナー・ライナーSchwaz, Austria | 6.42% | 2,140,628 |
| 7 | 坂野 敦Mid-Levels, Central, Hong Kong | 4.93% | 1,643,914 |
| 8 | Glymur Biotech Ventures LPPO Box 282, Oak House, Hirzel Street, St Peter Port, GY1 3RH, Guernsey | 4.02% | 1,339,508 |
| 9 | アルフレッサ株式会社 | 3.53% | 1,176,471 |
| 10 | 山田 敏治 | 2.37% | 791,700 |
Research and development expenses and capital expenditure
Revenue scale in the same industry
Revenue of this company: not retrieved (no comparison)
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 監査法人アヴァンティア |
| Audit fees (this year, total) | ¥27.24 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
Accounts unique to this company (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥-2.2 billion | Consolidated |
| Revenue | ¥1.7 billion | Consolidated |
| Revenue | ¥0.5 billion | Consolidated |
| Revenue | ¥2.2 billion | Consolidated |
| Revenue | ¥32.00 million | Consolidated |
| Revenue | ¥-0.1 billion | Consolidated |
| Revenue | ¥-0.7 billion | Parent only |
| Revenue | ¥0.3 billion | Parent only |
| Revenue | ¥0.4 billion | Parent only |
| Revenue | ¥0.7 billion | Parent only |
Major management indicators (5 years) (20 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥-3.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥-2.0 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-53.73 million | Consolidated |
| Cash and cash equivalents | ¥4.1 billion | Consolidated |
| Net assets | ¥-0.6 billion | Consolidated |
| Ordinary income (loss) | ¥-2.9 billion | Consolidated |
| Total assets | ¥5.1 billion | Consolidated |
| Net income (loss) attributable to owners of parent | ¥-2.9 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥4.1 billion | Consolidated |
| Basic earnings (loss) per share | -89 yen | Consolidated |
| Net assets per share | -78.95 yen | Consolidated |
| Net income (loss) | ¥-0.8 billion | Parent only |
| Total number of issued shares (common stock) | 33,335,702 shares | Parent only |
| Net assets | ¥7.4 billion | Parent only |
| Ordinary income (loss) | ¥-0.8 billion | Parent only |
| Total assets | ¥7.5 billion | Parent only |
| Equity-to-asset ratio | 72.2% | Parent only |
| Capital stock | ¥4.1 billion | Parent only |
| Basic earnings (loss) per share | -23.5 yen | Parent only |
| Net assets per share | 163.28 yen | Parent only |
Employees (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 48 people | Consolidated |
| Number of employees | 48 people | Consolidated |
| Average length of service (years) | 2.38 years | Parent only |
| Average annual salary | ¥12.48 million | Parent only |
| Average age (years) | 47.99 years old | Parent only |
| Number of employees | 13 people | Parent only |
| Number of employees | 13 people | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥1.7 billion | Consolidated |
Shares (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 21,357,566 shares | Consolidated |
| Number of shares | 33,335,702 shares | Consolidated |
| Shareholding ratio | 64.1% | Consolidated |
| Number of voting rights | 333,295 units | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥27.24 million | Consolidated |
| Fees for audit and attestation services - total | ¥27.24 million | Consolidated |
Balance sheet (83 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥31.96 million | Consolidated |
| Other | ¥90.47 million | Consolidated |
| Other | ¥86.96 million | Consolidated |
| Other | ¥0 | Consolidated |
| Software | ¥20.83 million | Consolidated |
| Lease obligations | ¥0.5 billion | Consolidated |
| Lease obligations | ¥16.81 million | Consolidated |
| Right-of-use assets | ¥0.6 billion | Consolidated |
| Right of use assets, net | ¥0.4 billion | Consolidated |
| Retained earnings | ¥-8.4 billion | Consolidated |
| Advance payments trade | ¥8.77 million | Consolidated |
| Raw materials and supplies | ¥38.94 million | Consolidated |
| Non-current liabilities | ¥5.3 billion | Consolidated |
| Non-current assets | ¥0.6 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.2 billion | Consolidated |
| Tools, furniture and fixtures | ¥15.01 million | Consolidated |
| Buildings and structures | ¥0.4 billion | Consolidated |
| Buildings and structures, net | ¥17.83 million | Consolidated |
| Investments and other assets | ¥31.96 million | Consolidated |
| Subscription rights to shares | ¥2.0 billion | Consolidated |
| Property, plant and equipment | ¥0.5 billion | Consolidated |
| Accounts receivable - other | ¥0.3 billion | Consolidated |
| Income taxes payable | ¥8.36 million | Consolidated |
| Accrued expenses | ¥10.07 million | Consolidated |
| Accounts payable - other | ¥0.2 billion | Consolidated |
| Shareholders' equity | ¥-1.9 billion | Consolidated |
| Machinery, equipment and vehicles | ¥0.4 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥79.33 million | Consolidated |
| Current liabilities | ¥0.4 billion | Consolidated |
| Current assets | ¥4.5 billion | Consolidated |
| Accumulated depreciation | ¥-0.1 billion | Consolidated |
| Accumulated depreciation | ¥-0.1 billion | Consolidated |
| Accumulated depreciation | ¥-0.4 billion | Consolidated |
| Accumulated depreciation | ¥-0.3 billion | Consolidated |
| Foreign currency translation adjustment | ¥-0.7 billion | Consolidated |
| Intangible assets | ¥20.83 million | Consolidated |
| Cash and cash equivalents | ¥4.1 billion | Consolidated |
| Cash and deposits | ¥4.1 billion | Consolidated |
| Net assets | ¥-0.6 billion | Consolidated |
| Net assets | ¥-0.6 billion | Consolidated |
| Total assets | ¥5.1 billion | Consolidated |
| Valuation and translation adjustments | ¥-0.7 billion | Consolidated |
| Liabilities | ¥5.7 billion | Consolidated |
| Liabilities and net assets | ¥5.1 billion | Consolidated |
| Capital surplus | ¥2.3 billion | Consolidated |
| Capital stock | ¥4.1 billion | Consolidated |
| Provision for bonuses | ¥2.16 million | Consolidated |
| Long-term loans payable | ¥4.6 billion | Consolidated |
| Long term unearned revenue | ¥0.2 billion | Consolidated |
| Current portion of long-term loans payable | ¥86.95 million | Consolidated |
| Other | ¥19.73 million | Parent only |
| Other | ¥3.13 million | Parent only |
| Retained earnings | ¥-0.8 billion | Parent only |
| Prepaid expenses | ¥10.24 million | Parent only |
| Non-current assets | ¥5.1 billion | Parent only |
| Tools, furniture and fixtures | ¥12.70 million | Parent only |
| Tools, furniture and fixtures | ¥4.08 million | Parent only |
| Buildings and accompanying facilities | ¥19.02 million | Parent only |
| Buildings and accompanying facilities net | ¥16.11 million | Parent only |
| Investments and other assets | ¥5.1 billion | Parent only |
| Subscription rights to shares | ¥2.0 billion | Parent only |
| Property, plant and equipment | ¥20.19 million | Parent only |
| Consumption taxes receivable | ¥29.07 million | Parent only |
| Income taxes payable | ¥8.36 million | Parent only |
| Accounts payable - other | ¥80.23 million | Parent only |
| Shareholders' equity | ¥5.4 billion | Parent only |
| Current liabilities | ¥94.83 million | Parent only |
| Current assets | ¥2.4 billion | Parent only |
| Accumulated depreciation | ¥-8.62 million | Parent only |
| Accumulated depreciation | ¥-2.90 million | Parent only |
| Cash and deposits | ¥2.4 billion | Parent only |
| Net assets | ¥7.4 billion | Parent only |
| Net assets | ¥7.4 billion | Parent only |
| Total assets | ¥7.5 billion | Parent only |
| Retained earnings brought forward | ¥-0.8 billion | Parent only |
| Liabilities | ¥94.83 million | Parent only |
| Liabilities and net assets | ¥7.5 billion | Parent only |
| Capital surplus | ¥2.1 billion | Parent only |
| Legal capital surplus | ¥2.1 billion | Parent only |
| Capital stock | ¥4.1 billion | Parent only |
| Provision for bonuses | ¥2.16 million | Parent only |
| Shares of subsidiaries and associates | ¥5.1 billion | Parent only |
| Deposits received | ¥4.08 million | Parent only |
Statement of income (59 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥5.84 million | Consolidated |
| Other | ¥0.11 million | Consolidated |
| Other comprehensive income | ¥-0.4 billion | Consolidated |
| Subsidy income | ¥0.3 billion | Consolidated |
| Comprehensive income | ¥-3.2 billion | Consolidated |
| Interest income | ¥1.97 million | Consolidated |
| Operating income | ¥-2.2 billion | Consolidated |
| Non-operating income | ¥0.3 billion | Consolidated |
| Non-operating expenses | ¥0.9 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥-2.0 billion | Consolidated |
| Rents | ¥24.07 million | Consolidated |
| Net income | ¥-2.9 billion | Consolidated |
| Net income | ¥-2.9 billion | Consolidated |
| Net income (loss) | ¥-2.9 billion | Consolidated |
| Net income (loss) | ¥-2.9 billion | Consolidated |
| Directors' compensations | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-53.73 million | Consolidated |
| Interest expenses | ¥0.9 billion | Consolidated |
| Commission fees | ¥16.30 million | Consolidated |
| Issuance of new shares | ¥2.6 billion | Consolidated |
| Traveling and transportation expenses | ¥30.80 million | Consolidated |
| Business consignment expenses | ¥0.1 billion | Consolidated |
| Income taxes - current | ¥1.29 million | Consolidated |
| Income taxes | ¥1.29 million | Consolidated |
| Foreign exchange losses | ¥11.46 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥-0.4 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥99.57 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥2.1 billion | Consolidated |
| Taxes and dues | ¥28.01 million | Consolidated |
| Income (loss) before income taxes | ¥-2.9 billion | Consolidated |
| Income (loss) before income taxes | ¥-2.9 billion | Consolidated |
| Ordinary income | ¥-2.9 billion | Consolidated |
| Payrolls and allowances-SGA | ¥89.14 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥-3.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥4.1 billion | Consolidated |
| Financing expenses | ¥32.00 million | Consolidated |
| Guarantee commission received | ¥2.92 million | Parent only |
| Interest income | ¥1.70 million | Parent only |
| Operating income | ¥-0.7 billion | Parent only |
| Non-operating income | ¥4.62 million | Parent only |
| Non-operating expenses | ¥55.69 million | Parent only |
| Rents | ¥24.07 million | Parent only |
| Net income (loss) | ¥-0.8 billion | Parent only |
| Net income (loss) | ¥-0.8 billion | Parent only |
| Directors' compensations | ¥0.1 billion | Parent only |
| Interest expenses | ¥12.66 million | Parent only |
| Commission fees | ¥16.30 million | Parent only |
| Issuance of new shares | ¥2.6 billion | Parent only |
| Traveling and transportation expenses | ¥30.80 million | Parent only |
| Business consignment expenses | ¥88.34 million | Parent only |
| Income taxes - current | ¥1.21 million | Parent only |
| Income taxes | ¥1.21 million | Parent only |
| Foreign exchange losses | ¥11.03 million | Parent only |
| Taxes and dues | ¥28.01 million | Parent only |
| Income (loss) before income taxes | ¥-0.8 billion | Parent only |
| Ordinary income | ¥-0.8 billion | Parent only |
| Salaries and allowances | ¥89.14 million | Parent only |
| Financing expenses | ¥32.00 million | Parent only |
| Miscellaneous income | ¥7,000 | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥1.3 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥1.6 billion | Consolidated |
| Total changes during the period | ¥3.8 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥2.0 billion | Parent only |
Statement of cash flows (25 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-6.68 million | Consolidated |
| Repayments of lease obligations | ¥-13.62 million | Consolidated |
| Interest received | ¥1.74 million | Consolidated |
| Interest expenses paid | ¥-77.48 million | Consolidated |
| Decrease (increase) in advance payments to suppliers | ¥3.28 million | Consolidated |
| Proceeds from subsidy income | ¥0.2 billion | Consolidated |
| Subsidy income | ¥-0.3 billion | Consolidated |
| Interest income | ¥-1.97 million | Consolidated |
| Subtotal | ¥-2.1 billion | Consolidated |
| Interest expenses | ¥0.9 billion | Consolidated |
| Payments of leasehold and guarantee deposits | ¥-1.13 million | Consolidated |
| Proceeds from issuance of subscription rights to shares | ¥2.0 billion | Consolidated |
| Purchase of property plant and equipment | ¥-42.76 million | Consolidated |
| (Increase) decrease in accounts receivables other | ¥51.17 million | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥1.67 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥-8.84 million | Consolidated |
| Proceeds from issuance of common stock | ¥2.3 billion | Consolidated |
| Decrease (increase) in inventories | ¥3.17 million | Consolidated |
| Income taxes paid | ¥-1.03 million | Consolidated |
| Income taxes refund | ¥2,000 | Consolidated |
| Depreciation | ¥63.99 million | Consolidated |
| Foreign exchange loss (gain) | ¥11.18 million | Consolidated |
| Purchase of intangible assets | ¥-9.84 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-1.99 million | Consolidated |
| Repayment of long term loans payable | ¥-51.26 million | Consolidated |
Other disclosed items (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of consolidated subsidiaries | 1 companies | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥-2.0 billion | Consolidated | Disclosed |
| Number of employees | 48 | Consolidated | Disclosed |
| Net assets | ¥-0.6 billion | Consolidated | Disclosed |
| Operating income | ¥-2.2 billion | Consolidated | Disclosed |
| Ordinary income | ¥-2.9 billion | Consolidated | Disclosed |
| Net income | ¥-2.9 billion | Consolidated | Disclosed |
| Total assets | ¥5.1 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 | -12.4% | Consolidated | Calculated |