- Net Sales: ¥0
- Operating Income: ¥-464M
- Net Income: ¥-462M
- Earnings per Unit (EPU): ¥-4.53
| Item | Current | Prior | YoY % |
|---|
| Net Sales | ¥0 | ¥0 | - |
| Cost of Sales | ¥14,000 | - | - |
| Gross Profit | ¥42,000 | - | - |
| SG&A Expenses | ¥543M | - | - |
| Operating Income | ¥-464M | ¥-542M | +14.4% |
| Non-operating Income | ¥8M | - | - |
| Non-operating Expenses | ¥3M | - | - |
| Ordinary Income | ¥-460M | ¥-537M | +14.3% |
| Profit Before Tax | ¥-538M | - | - |
| Income Tax Expense | ¥950,000 | - | - |
| Net Income | ¥-462M | ¥-538M | +14.1% |
| Earnings per Unit (EPU) | ¥-4.53 | ¥-7.11 | +36.3% |
| Distribution per Unit (DPU) | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|
| Current Assets | ¥1.07B | - | - |
| Cash and Deposits | ¥810M | - | - |
| Accounts Receivable | ¥1M | - | - |
| Non-current Assets | ¥49M | - | - |
| Property, Plant & Equipment | ¥0 | - | - |
| Item | Current | Prior | Change |
|---|
| Operating Cash Flow | ¥-521M | - | - |
| Financing Cash Flow | ¥1.00B | - | - |
| Item | Value |
|---|
| Current Ratio | 813.7% |
| Quick Ratio | 813.7% |
| Debt-to-Equity Ratio | 0.13x |
| Effective Tax Rate | -0.2% |
| Item | YoY Change |
|---|
| Net Sales YoY Change | -40.0% |
| Item | Value |
|---|
| Units Outstanding (incl. Treasury) | 111.39M shares |
| Treasury Units | 81 shares |
| Average Units Outstanding | 102.20M shares |
| NAV per Unit | ¥13.70 |
| Item | Amount |
|---|
| Q2 Distribution | ¥0.00 |
| Year-End Distribution | ¥0.00 |
| Item | Forecast |
|---|
| Net Sales Forecast | ¥0 |
| Operating Income Forecast | ¥-1.18B |
| Ordinary Income Forecast | ¥-1.16B |
| Net Income Forecast | ¥-1.17B |
| Earnings per Unit Forecast (EPU) | ¥-12.88 |
| Distribution per Unit Forecast (DPU) | ¥0.00 |
This data was automatically extracted from XBRL files. Please refer to the original disclosure documents for accuracy.
Verdict: FY2026 Q2 shows a typical clinical-stage biotech profile with no recognized revenue and a deep operating loss, but liquidity remains ample for the near term due to significant financing inflows. Operating loss was -4.64 (100M JPY), leading to ordinary loss of -4.60 and net loss of -4.62. SG&A expenses were 5.43, indicating that the cost base is largely overhead and R&D-related while revenue is unreported. Non-operating income/expense netted to a modest +0.04, offering negligible offset to operating losses. Cash and deposits stood at 8.10 against total assets of 16.97, while total liabilities were only 1.96, underscoring a strong net cash position. The current ratio was exceptionally high at 813.7%, reflecting a low level of current liabilities (1.32) relative to current assets (10.71). Financing cash inflow was 10.03, which more than covered the operating cash outflow of -5.21 in the period, indicating reliance on external funding. Operating cash flow to net income was 1.13x, meaning cash burn slightly exceeded the accounting loss—earnings quality is acceptable for a pre-revenue biotech but still reflects negative cash generation. Margins (gross and operating) are not calculable due to unreported revenue, so bps expansion/compression cannot be assessed this quarter. Capital efficiency is weak with an indicated ROIC of -64.8%, in line with early-stage development economics rather than commercial operations. Equity is 15.26, with retained earnings deeply negative at -38.05, reflecting cumulative losses. Book value per share calculated at 13.70 JPY provides a thin buffer relative to ongoing burn. With OCF of -5.21 over the half year and cash of 8.10 at period-end, the implied cash runway without additional inflows appears limited to under one year unless costs are reduced or partnerships are secured. The absence of debt and very low D/E of 0.13x mitigate solvency risk but increase dilution risk if funding needs persist. Forward-looking, sustainability hinges on clinical milestones and non-dilutive funding; in the absence of recognized revenue or milestone payments, further equity issuance appears likely within the next 9–12 months.
ROE decomposition is not calculable due to unreported revenue and lack of average equity, but financial leverage is low at 1.11x, implying ROE is driven almost entirely by net losses rather than leverage. Net profit margin is N/A and asset turnover is N/A, leaving financial leverage as the only observable DuPont leg; the most material driver of weak ROE is the negative earnings (operating loss) rather than balance sheet structure. The business reason is straightforward: as a clinical-stage biotech, expenses (SG&A and R&D captured within SG&A) precede revenue generation, and there are no product sales to absorb fixed costs. This negative margin profile is likely to persist until commercialization or out-licensing/milestone events occur, so it is structural rather than one-time. A potential concern is cost growth outpacing funding capacity; while we lack YoY SG&A, the current SG&A of 5.43 against zero revenue indicates operating leverage remains negative. Non-operating items contributed a trivial net +0.04 and are not a meaningful earnings driver.
Top-line remains unreported this quarter (YoY reference shows -40% but without absolute revenue figures), indicating no commercial revenue base. Profit trajectory is dominated by expense control rather than revenue growth; operating loss of -4.64 and net loss of -4.62 are consistent with a development-stage company. Recurring profit quality is weak due to lack of revenue, though cash flow tracking net loss (OCF/NI 1.13x) suggests limited accrual distortion. Outlook depends on clinical/regulatory milestones and potential partnerships or licensing that could introduce milestone/royalty income. Near-term growth catalysts would likely be pipeline readouts rather than sales expansion. Any improvement in profitability will require either SG&A/R&D rationalization, milestone receipts, or a shift toward revenue recognition from collaborations.
Liquidity is strong: current ratio 813.7% and quick ratio 813.7% comfortably exceed benchmarks, with current assets 10.71 versus current liabilities 1.32. There is no warning on current ratio (<1.0) or D/E (>2.0); D/E is conservative at 0.13x. Cash and deposits of 8.10 cover 6.1x current liabilities, reducing near-term maturity risk. While interest-bearing debt is unreported, total liabilities are low, and maturity mismatch risk appears limited given the large net cash. Equity of 15.26 against assets of 16.97 implies a strong equity buffer; however, cumulative losses (retained earnings -38.05) signal dependence on capital markets. No off-balance sheet obligations are disclosed in the provided data; such obligations cannot be ruled out due to data limitations.
OCF/Net Income is 1.13x, which is above the 0.8 threshold and does not flag a quality issue; cash burn is slightly larger than accounting loss but directionally consistent. Estimated free cash flow is approximately -5.22 (OCF -5.21 plus minimal capex -0.01), indicating continued negative FCF typical for pre-revenue biotech. Working capital movements are not disclosed in detail; there is no clear sign of manipulation, and the tiny receivables (0.01) suggest minimal revenue-linked accruals. Financing CF of +10.03 funded operations and increased liquidity; sustainability of cash coverage depends on continued access to equity or alternative funding. Capex is negligible, so cash needs are predominantly operating.
Dividends are unreported and, given the loss-making and pre-revenue status, distributions appear unlikely. With estimated FCF around -5.22 and no positive earnings, any hypothetical dividend would be unsustainable. The company’s apparent policy focus is funding R&D rather than returning capital; absent profitability and positive FCF, payout ratios are not meaningful at this stage.
Business Risks:
- Clinical development risk: potential trial delays or failures could extend timelines and increase cash burn.
- Regulatory approval risk: uncertainty around approval pathways and timing.
- Commercialization risk: even if approved, market uptake and pricing remain uncertain.
- Concentration risk: limited programs/assets can concentrate outcomes on few milestones.
- Partnering dependency: absence of milestone/royalty income increases reliance on external funding.
Financial Risks:
- Funding and dilution risk: financing CF of +10.03 indicates reliance on equity markets; further issuance likely.
- Runway risk: cash 8.10 versus half-year OCF -5.21 suggests <12 months runway without new inflows.
- Capital efficiency risk: ROIC -64.8% highlights value dilution risk if milestones slip.
- Potential FX exposure on clinical costs if denominated in USD/EUR (not disclosed).
Key Concerns:
- No recognized revenue with persistent operating losses (-4.64).
- Negative FCF (~-5.22) requires ongoing financing.
- Cumulative deficit (retained earnings -38.05) and thin BVPS (13.70 JPY) versus burn rate.
- Limited disclosure granularity (revenue, R&D, depreciation not reported) obscures cost drivers.
Key Takeaways:
- Pre-revenue, loss-making profile persists; operating loss -4.64 and net loss -4.62.
- Liquidity is currently ample (current ratio 813.7%, cash 8.10) but runway appears under one year at current burn.
- Cash burn is broadly aligned with accounting loss (OCF/NI 1.13x), implying limited accrual risk.
- Capital efficiency weak (ROIC -64.8%); value creation hinges on milestone achievements.
- Further equity financing or partnership income likely required within 9–12 months.
Metrics to Watch:
- Quarterly operating cash burn and updated cash balance.
- Any disclosure of R&D expense breakdown and pipeline milestones.
- Financing announcements (equity issuance, warrants, or non-dilutive funding).
- Partnership/licensing income prospects and timing.
- SG&A trajectory versus clinical progress.
- Equity ratio and potential shifts in liabilities.
Relative Positioning:
Within Japan’s early-stage biotech peer set, the company has a solid near-term liquidity cushion and low leverage but exhibits typical pre-commercial losses and negative ROIC; sustainability depends on timely clinical milestones and access to capital, with dilution risk above average.
This analysis was auto-generated by AI. Please note the following:
- No Guarantee of Accuracy: The accuracy and completeness of this analysis are not guaranteed. For accurate financial data, please refer to the original disclosure documents published on TDnet or other official sources
- Not Investment Advice: This analysis is for general informational purposes only and does not constitute investment advice under applicable securities laws. It is not a recommendation to buy or sell any specific securities
- At Your Own Risk: Investment decisions should be made at your own discretion and risk. We assume no liability for any losses incurred based on this analysis