4894
Cuorips Inc.
クオリプス株式会社
Healthcare · Biotechnology
Cuorips Inc. engages in the research, development, manufacture, commercialization, and sale of human iPS cell-derived cardiomyocyte sheets. The company offers cellular and tissue-based, and cell processing products. It also provides contract development and manufacturing, and consulting services. The company was formerly known as Cuore Inc. and changed its name to Cuorips Inc. in June 2017. Cuorips Inc. was incorporated in 2017 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 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
Net Sales
¥175M
¥23M
¥38M
Cost of Sales
¥7M
¥13M
¥17M
Gross Profit
¥168M
¥10M
¥21M
SG&A
¥759M
¥598M
¥471M
Operating Income
¥-590M
¥-588M
¥-450M
Non-Operating Income
¥7M
¥1M
¥0M
Interest Income
¥4M
¥0M
¥0M
Non-Operating Expenses
¥59M
¥41M
¥0M
Ordinary Income
¥-642M
¥-628M
¥-450M
Pre-tax Income
¥-642M
¥-630M
¥-450M
Income Taxes
¥3M
¥2M
¥2M
Current Tax
¥4M
¥4M
¥3M
Deferred Tax
¥-0M
¥-1M
¥-1M
Net Income (owners)
¥-644M
¥-632M
¥-452M
Minority Interest
¥-1M
¥0M
—
Comprehensive Income
¥-601M
¥-632M
—
EBITDA
¥-514M
¥-518M
¥-372M
EPS
¥-80.52
¥-85.86
¥-79.90
Shares Outstanding
8.1M
8.0M
5.7M
Shares Issued (total)
8.1M
8.0M
5.7M
Treasury Shares
0.0M
0.0M
—
Metric
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
Total Assets
¥5.7B
¥6.2B
¥3.6B
Current Assets
¥5.1B
¥5.6B
¥3.0B
Cash & Deposits
¥4.6B
¥5.6B
¥2.9B
Trade Receivables
¥6M
¥0M
¥3M
Non-Current Assets
¥616M
¥573M
¥610M
PP&E
¥515M
¥514M
¥562M
Intangible Assets
¥30M
¥17M
¥6M
Total Liabilities
¥212M
¥201M
¥134M
Current Liabilities
¥177M
¥166M
¥97M
Taxes Payable
¥24M
¥46M
¥3M
Non-Current Liabilities
¥35M
¥35M
¥36M
Deferred Tax Liab.
¥6M
¥7M
¥8M
Total Equity
¥5.5B
¥6.0B
¥3.5B
Capital Stock
¥1.7B
¥1.6B
¥10M
Capital Surplus
¥6.6B
¥6.5B
¥4.9B
Retained Earnings
¥-2.7B
¥-2.1B
¥-1.5B
Treasury Stock
¥-13M
¥-12M
¥-12M
AOCI
¥45M
—
—
Equity (owners)
¥5.5B
¥6.0B
¥3.4B
Minority Interests
¥3M
¥2M
—
Net Cash ⓘ
¥4.6B
¥5.6B
¥2.9B
NCAV ⓘ
¥4.9B
¥5.4B
¥2.8B
NCAV/Share
¥607
¥680
¥501
BV/Share
¥676
¥751
¥606
Metric
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
Operating CF
¥-813M
¥-451M
¥-402M
Interest Received
¥11M
¥0M
—
D&A
¥77M
¥70M
¥79M
Investing CF
¥-120M
¥-35M
¥-9M
CapEx
¥80M
¥24M
¥5M
Financing CF
¥145M
¥3.1B
¥11M
Share Buybacks
¥-1M
¥-0M
—
Free Cash Flow
¥-893M
¥-475M
¥-407M
Net Change in Cash
¥-788M
¥2.6B
¥-400M
Metric
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
ROE
-11.2%
-13.4%
-13.1%
ROA
-10.8%
-12.9%
-12.6%
EPS
¥-80.52
¥-85.86
¥-79.90
BPS
¥681.88
¥751.28
¥607.17
FCF/Share
¥-110
¥-60
¥-72
NCAV/Share
¥607
¥680
¥501
Event Timeline
S Shareholder
A Capital Signal
▾ Hide Chart
Large Shareholder Reports 22
Date Activist Stake Event Flag Demands Source
2025-02-18
YOSHIKI SAWA
4.22%
change
Passive
—
2024-06-07
JIC Venture Growth Investments Co., Ltd.
4.95%
-1.67%
change
Passive
—
2024-04-22
Kyoto University Innovation Capital Co.,Ltd.
6.5%
+2.22%
correction
Passive
—
2024-04-11
Kyoto University Innovation Capital Co.,Ltd.
4.28%
-1.09%
change
Passive
—
2024-03-08
TERUMO CORPORATION
7.01%
initial_5pct
Passive
—
2024-02-28
Yoshiki Sawa
5.47%
correction
Passive
—
2024-02-02
SBI Ventures Two Co., Ltd.
4.26%
-1.14%
change
Passive
—
2024-01-24
SBI Ventures Two Co., Ltd.
5.4%
-1.0%
change
Passive
—
2024-01-18
Yoshiki Sawa
5.47%
-0.35%
change
Passive
—
2024-01-11
SBI Ventures Two Co., Ltd.
6.4%
-1.13%
change
Passive
—
2023-11-21
JAFCO Group Co., Ltd.
5.3%
change
Passive
—
2023-11-21
JAFCO Group Co., Ltd.
3.85%
-1.45%
change
Passive
—
2023-10-30
SBI Ventures Two Co., Ltd.
7.53%
+0.91%
change
Passive
—
2023-10-11
Kyoto University Innovation Capital Co.,Ltd.
5.37%
-1.13%
change
Passive
—
2023-10-03
Kyoto University Innovation Capital Co.,Ltd.
6.5%
-1.17%
change
Passive
—
2023-07-04
SBI Ventures Two Co., Ltd.
6.62%
initial_5pct
Passive
—
2023-07-03
Kyoto University Innovation Capital Co.,Ltd.
7.67%
initial_5pct
Passive
—
2023-07-03
JAFCO Group Co., Ltd.
6.62%
initial_5pct
Passive
—
2023-06-30
DAIICHI SANKYO COMPANY, LIMITED
13.23%
correction
Passive
—
2023-06-30
JIC Venture Growth Investments Co., Ltd.
6.62%
initial_5pct
Passive
—
2023-06-30
Yoshiki Sawa
5.82%
initial_5pct
Passive
—
2023-06-29
DAIICHI SANKYO COMPANY, LIMITED
13.23%
initial_5pct
Passive
—
Top 10 Shareholders
Ownership DNA
#
Shareholder
Shares (thou.)
% of Total
1
DAIICHI SANKYO COMPANY, LIMITED
第一三共株式会社
1,000,000
12.36%
2
TERUMO CORPORATION
テルモ株式会社
530,000
6.55%
3
澤 芳樹
205,200
2.54%
4
松井証券株式会社
127,300
1.57%
5
DEFTA LIMITED
DEFTA LIMITED (常任代理人 株式会社デフタ・キャピタル)
111,000
1.37%
6
Asahi Intech Co., Ltd.
朝日インテック株式会社
100,000
1.24%
7
ダイダン株式会社
100,000
1.24%
8
富士フイルム株式会社
100,000
1.24%
9
イノベーション京都2016投資事業有限責任組合
88,400
1.09%
10
井上 学
82,050
1.01%
Domestic Nominees
0.0%
+0.0% vs 2024
Trust bank custodians — GPIF, pensions, investment trusts
Foreign Custodians
0.0%
+0.0% vs 2024
Sub-custodians for foreign asset managers
Direct / Strategic
30.2%
-9.4% vs 2024
Named entities with disclosed investment intent
Shareholder
Trend
2023
2024
2025
DAIICHI SANKYO COMPANY, LIMITED
第一三共
17.67%
12.57%
12.36%
-0.21%
TERUMO CORPORATION
テルモ
9.36%
6.66%
6.55%
-0.11%
澤 芳樹
2.26%
2.34%
2.54%
+0.20%
松井証券
NEW ENTRY
—
—
—
1.57%
NEW
DEFTA LIMITED
↑
—
1.40%
1.37%
-0.03%
Asahi Intech Co., Ltd.
朝日インテック
↑
—
1.26%
1.24%
-0.02%
ダイダン
NEW ENTRY
—
—
—
1.24%
NEW
富士フイルム
NEW ENTRY
—
—
—
1.24%
NEW
イノベーション京都2016投資事業有限責任組合
10.25%
4.47%
1.09%
-3.38%
井上 学
—
1.76%
1.01%
-0.75%
JICベンチャー・グロース・ファンド1号投資事業有限責任組合
last seen 2024
Exited Top 10
8.83%
6.29%
—
楽天証券
last seen 2024
Exited Top 10
—
1.63%
—
TAIKO PHARMACEUTICAL CO., LTD.
大幸薬品
last seen 2024
Exited Top 10
8.83%
1.26%
—
三菱商事
last seen 2023
Exited Top 10
4.83%
—
—
SBI Ventures Two
last seen 2023
Exited Top 10
8.83%
—
—
ジャフコSV6投資事業有限責任組合
last seen 2023
Exited Top 10
7.07%
—
—
京大ベンチャーNVCC2号投資事業有限責任組合
last seen 2023
Exited Top 10
3.82%
—
—
Concentration (HHI)
ⓘ
832
278
213
3 fiscal years · top-10 holders per year · >2,500 HHI = high concentration · entity-resolved