2931
Euglena Co., Ltd.
株式会社ユーグレナ
Foods
Euglena Co., Ltd. engages in the research, development, production, and sale of microalgae in Japan. It operates through there segments: Healthcare Business; Biofuel Business; and Other businesses. The company manufactures and sells health foods and cosmetics utilizing microalgae, such as euglena and chlorella. In addition, the company develops biofuel technology and environmental related technology for microalgae and industrial waste oil; development and research in agriculture business comprising feed and fertilizer, bioinformatics, and social businesses; and invests in biotechnology related businesses. Further, the company provides genome analysis services. Euglena Co., Ltd. was incorporated in 2005 and is headquartered in Tokyo, Japan.
Read more
← Companies
Overview
Filings & Signals
Ownership
Financials
▾ Collapse Charts
Income Statement
Balance Sheet
Cash Flow
Ratios & Per Share
Metric
FY 2025
EDINET ↗
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Net Sales
¥50.4B
¥47.6B
¥46.5B
¥44.4B
¥34.4B
Cost of Sales
¥15.3B
¥14.3B
¥14.7B
¥13.4B
¥13.0B
Gross Profit
¥35.0B
¥33.3B
¥31.8B
¥31.0B
¥21.5B
SG&A
¥31.9B
¥33.0B
¥33.2B
¥34.5B
¥28.0B
Operating Income
¥3.1B
¥300M
¥-1.5B
¥-3.5B
¥-6.6B
Non-Operating Income
¥338M
¥736M
¥680M
¥1.7B
¥695M
Interest Income
¥76M
¥7M
¥2M
¥1M
¥0M
Non-Operating Expenses
¥1.1B
¥605M
¥635M
¥711M
¥484M
Interest Expense
¥451M
¥469M
¥476M
¥544M
¥306M
Ordinary Income
¥2.4B
¥431M
¥-1.4B
¥-2.5B
¥-6.4B
Pre-tax Income
¥1.9B
¥-305M
¥-2.1B
¥-2.4B
¥-6.7B
Income Taxes
¥1.4B
¥-71M
¥546M
¥272M
¥-900M
Current Tax
¥1.8B
¥813M
¥1.1B
¥1.4B
¥492M
Deferred Tax
¥-431M
¥-885M
¥-509M
¥-1.0B
¥-1.4B
Net Income (owners)
¥-805M
¥-650M
¥-2.7B
¥-2.7B
¥-5.0B
Minority Interest
¥1.3B
¥417M
¥-4M
¥-8M
¥-798M
Comprehensive Income
¥462M
¥400M
¥-2.5B
¥-2.7B
¥-5.9B
EBITDA
¥6.5B
¥3.9B
¥1.5B
¥-280M
¥-4.4B
Goodwill Amort. (J-GAAP)
¥926M
¥977M
¥846M
¥830M
¥521M
EPS
¥-5.90
¥-4.85
¥-22.76
¥-23.83
¥-49.07
Shares Outstanding
136.6M
136.4M
117.1M
113.1M
111.1M
Shares Issued (total)
136.6M
136.4M
117.2M
113.1M
111.2M
Treasury Shares
0.0M
0.0M
0.0M
0.0M
0.0M
Metric
FY 2025
EDINET ↗
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Total Assets
¥72.3B
¥73.3B
¥59.6B
¥57.3B
¥61.0B
Current Assets
¥33.4B
¥30.9B
¥24.4B
¥19.7B
¥20.4B
Cash & Deposits
¥21.2B
¥20.6B
¥15.8B
¥10.0B
¥9.9B
Trade Receivables
¥5.0B
¥4.2B
—
—
—
Non-Current Assets
¥38.9B
¥42.4B
¥35.2B
¥37.6B
¥40.6B
PP&E
¥5.8B
¥6.0B
¥5.5B
¥5.8B
¥6.9B
Goodwill
¥11.1B
¥12.2B
¥11.6B
¥12.5B
¥13.0B
Intangible Assets
¥31.0B
¥33.6B
¥27.8B
¥30.0B
¥31.9B
Investment Securities
¥1.5B
¥748M
¥836M
¥679M
¥397M
Deferred Tax Assets
¥106M
¥144M
¥750M
¥715M
¥740M
Total Liabilities
¥43.8B
¥41.1B
¥39.4B
¥37.9B
¥40.4B
Current Liabilities
¥14.0B
¥12.8B
¥12.3B
¥12.3B
¥10.6B
Accounts Payable
¥1.9B
¥1.5B
¥1.4B
¥1.4B
¥1.1B
ST Debt
¥3.9B
¥4.1B
¥3.3B
¥2.7B
¥2.3B
Taxes Payable
¥1.6B
¥846M
¥724M
¥994M
¥486M
Non-Current Liabilities
¥29.8B
¥28.3B
¥27.1B
¥25.6B
¥29.8B
Total LT Borrowings
¥18.9B
¥17.0B
¥17.0B
¥19.5B
¥22.6B
Pension Obligations
¥440M
¥420M
¥412M
¥370M
¥390M
Deferred Tax Liab.
¥5.5B
¥5.9B
¥4.9B
¥5.3B
¥6.3B
Total Equity
¥28.5B
¥32.1B
¥20.2B
¥19.4B
¥20.6B
Capital Stock
¥16.4B
¥16.3B
¥15.9B
¥14.0B
¥13.9B
Capital Surplus
¥16.9B
¥16.9B
¥15.2B
¥13.3B
¥11.6B
Retained Earnings
¥-3.1B
¥-2.3B
¥-11.0B
¥-8.3B
¥-5.3B
Treasury Stock
¥-34M
¥-34M
¥-34M
¥-34M
¥-34M
AOCI
¥722M
¥784M
¥142M
¥-34M
¥-28M
Equity (owners)
¥30.2B
¥30.9B
¥20.1B
¥19.0B
¥20.2B
Minority Interests
¥-2.4B
¥409M
—
¥2M
¥6M
Total Interest-Bearing Debt ⓘ
¥22.9B
¥21.1B
¥20.3B
¥22.2B
¥24.9B
Net Cash ⓘ
¥-1.7B
¥-477M
¥-4.5B
¥-12.2B
¥-15.0B
NCAV ⓘ
¥-10.4B
¥-10.3B
¥-15.0B
¥-18.2B
¥-20.0B
NCAV/Share
¥-76
¥-75
¥-128
¥-161
¥-180
BV/Share
¥221
¥227
¥171
¥168
¥182
Metric
FY 2025
EDINET ↗
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Operating CF
¥5.2B
¥2.6B
¥658M
¥924M
¥1.4B
Interest Paid
¥-464M
¥-478M
¥-475M
¥-549M
¥-308M
Interest Received
¥76M
¥7M
¥2M
¥1M
¥5M
D&A
¥2.4B
¥2.6B
¥2.1B
¥2.3B
¥1.7B
Goodwill Amort.
¥926M
¥977M
¥846M
¥830M
¥521M
Investing CF
¥-585M
¥-8.0B
¥-646M
¥1.2B
¥-10.3B
CapEx
¥209M
¥419M
¥313M
¥329M
¥198M
Purchase Investments
¥-771M
¥-118M
¥0M
¥-67M
¥-6M
Financing CF
¥-2.4B
¥-485M
¥5.8B
¥-3.0B
¥12.1B
Share Buybacks
¥0M
¥0M
¥0M
¥0M
—
LT Debt Repaid
¥-16.0B
¥-4.3B
¥-2.6B
¥-3.8B
¥-1.5B
Free Cash Flow
¥5.0B
¥2.2B
¥345M
¥595M
¥1.2B
Net Change in Cash
¥2.2B
¥-5.0B
¥5.8B
¥-831M
¥3.1B
Metric
FY 2025
EDINET ↗
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
ROE
-2.7%
-2.5%
-13.4%
-13.4%
-24.5%
ROA
-1.1%
-1.0%
-4.5%
-4.5%
-8.3%
EPS
¥-5.90
¥-4.85
¥-22.76
¥-23.83
¥-49.07
DPS
¥2.00
—
—
—
—
BPS
¥226.38
¥232.44
¥172.57
¥167.34
¥181.35
FCF/Share
¥36
¥16
¥3
¥5
¥11
NCAV/Share
¥-76
¥-75
¥-128
¥-161
¥-180
Event Timeline
S Shareholder
A Capital Signal
▾ Hide Chart
Large Shareholder Reports 23
Date Activist Stake Event Flag Demands Source
2026-04-06
Kirei Creation Holdings Inc.
7.99%
+0.13%
correction
Passive
—
2026-04-03
Kirei Creation Holdings Inc.
7.86%
change
Passive
—
2026-04-03
Kirei Creation Holdings Inc.
7.86%
correction
Passive
—
2025-11-21
Nomura Securities Co.,Ltd.
3.43%
-1.97%
change
Passive
—
2025-11-07
Nomura Securities Co.,Ltd.
5.4%
+0.77%
initial_5pct
Passive
—
2025-07-07
Nomura Securities Co.,Ltd.
4.63%
-0.56%
change
Passive
—
2025-05-21
Kirei Creation Holdings Inc.
9.01%
-1.02%
change
Passive
—
2025-04-22
Nomura Securities Co.,Ltd.
5.19%
+2.06%
initial_5pct
Passive
—
2025-01-27
Mitsuru Izumo
9.2%
correction
Passive
—
2025-01-24
Mitsuru Izumo
9.2%
change
Passive
—
2024-10-01
Kirei Creation Holdings Inc.
10.03%
correction
Passive
—
2024-09-24
Kirei Creation Holdings Inc.
10.03%
-2.82%
change
Passive
—
2024-09-03
Kirei Creation Holdings Inc.
12.85%
-0.16%
change
Passive
—
2024-08-22
Kirei Creation Holdings Inc.
13.01%
correction
Passive
—
2024-08-22
Kirei Creation Holdings Inc.
13.01%
correction
Passive
—
2024-08-05
Kirei Creation Holdings Inc.
13.01%
change
Passive
—
2024-02-08
Kirei Creation Holdings Inc.
13.01%
initial_5pct
Passive
—
2023-09-21
Nomura Securities Co.,Ltd.
3.13%
-2.05%
change
Passive
—
2023-09-05
Nomura Securities Co.,Ltd.
5.18%
+2.0%
initial_5pct
Passive
—
2023-08-21
Nomura Securities Co.,Ltd.
3.18%
-1.95%
change
Passive
—
2023-07-20
Nomura Securities Co.,Ltd.
5.13%
-0.08%
change
Passive
—
2023-06-20
Nomura Securities Co.,Ltd.
5.21%
+2.07%
initial_5pct
Passive
—
2023-06-05
Nomura Securities Co.,Ltd.
3.14%
change
Passive
—
Top 10 Shareholders
Ownership DNA
Cross-Holdings Tracker 1
#
Shareholder
Shares (thou.)
% of Total
1
出雲 充
12,407,692
9.08%
2
株式会社綺麗創造ホールディングス
11,434,125
8.37%
3
The Master Trust Bank of Japan, Ltd. (Trust Account)
日本マスタートラスト信託銀行株式会社(信託口)
10,995,400
8.05%
4
Custody Bank of Japan, Ltd. (Trust Account)
株式会社日本カストディ銀行(信託口)
2,454,200
1.79%
5
株式会社丸井グループ
2,139,000
1.56%
6
山内 正義
2,001,000
1.46%
7
楽天証券株式会社共有口
1,571,138
1.15%
8
HSBC HONG KONG - TREASURY SERVICES A/C ASIAN EQUITIES DERIVATIVES (常任代理人 香港上海銀行東京支店)
1,114,000
0.81%
9
ロート製薬株式会社
1,069,500
0.78%
10
東京センチュリー株式会社
1,000,000
0.73%
Domestic Nominees
9.8%
+0.3% vs 2024
Trust bank custodians — GPIF, pensions, investment trusts
Foreign Custodians
0.0%
-0.9% vs 2024
Sub-custodians for foreign asset managers
Direct / Strategic
23.9%
+0.1% vs 2024
Named entities with disclosed investment intent
Shareholder
Trend
2023
2024
2025
出雲 充
10.51%
9.09%
9.08%
-0.01%
式会社綺麗創造ホールディングス
—
9.65%
8.37%
-1.28%
日本マスタートラスト信託銀行
8.83%
8.08%
8.05%
-0.03%
日本カストディ銀行
4.51%
1.49%
1.79%
+0.30%
式会社丸井グループ
1.82%
1.56%
1.56%
山内 正義
NEW ENTRY
—
—
—
1.46%
NEW
楽天証券株式会社共有口
NEW ENTRY
—
—
—
1.15%
NEW
HSBC HONG KONG - TREASURY SERVICES A/C ASIAN EQUITIES DERIVATIVES
NEW ENTRY
—
—
—
0.81%
NEW
ロート製薬
0.91%
0.78%
0.78%
東京センチュリー
0.85%
0.73%
0.73%
野村證券
last seen 2024
Exited Top 10
—
1.34%
—
BNY Mellon
last seen 2024
Exited Top 10
—
0.86%
—
鈴木 健吾
last seen 2024
Exited Top 10
1.01%
0.71%
—
亀谷 誠一郎
last seen 2023
Exited Top 10
1.12%
—
—
日本コルマー
last seen 2023
Exited Top 10
0.64%
—
—
RBC ISB LUX NON RES/DOM RATE-UCITS CLIENTS ACCOUNT-MIG
last seen 2023
Exited Top 10
0.85%
—
—
Concentration (HHI)
ⓘ
217
250
228
3 fiscal years · top-10 holders per year · >2,500 HHI = high concentration · entity-resolved
Portfolio Book Value
¥147M
Holdings
1
Held Company
FY2023
¥147M total
Book Val ¥M
Shares
Ame Kaze Taiyo, Inc.
株式会社雨風太陽
147
75,000
Portfolio total
147
Book value in ¥M · ↓ reduced · ↑ increased vs prior year · M = mutual holding
· Only one fiscal year available