Komori
Earnings4880CellSource Co.,Ltd.Pharmaceuticals

Summary of Financial Results for the Third Quarter of the Fiscal Year Ending October 2026 (Japanese GAAP, Non-consolidated)

Following the absorption-type merger of a subsidiary, the company switched from consolidated to non-consolidated financial statements beginning in the third quarter, and comparative figures for the same period of the previous year are no longer presented. For the nine months ended 31 July 2026, revenue was ¥2.56 billion and operating income was ¥180 million, while the full-year forecasts are revenue of ¥3.37 billion, operating income of ¥82 million and a net loss of ¥124 million.

Worth reading
54Recurring
0–100. This measures how worthwhile something is to read, not how good or bad the company is.
Direction
Mixed performance
Direction inferred from the company’s description.
Scale
-124
¥ million (full-year forecast for net income)
Wording
Conditional
How definitive the wording is.

Results for this period

Third quarter1 November 2025 to 31 July 2026Non-consolidated (standalone)Japanese GAAP
Net Sales2,557million yenProgress 75.9%
Operating profit179million yenProgress 218.3%
Ordinary income174million yenProgress 228.9%
Net income attributable to owners of the parent174million yen

The width of the band at each stage is based on revenue. The narrower it becomes toward the bottom, the smaller the proportion of revenue that remains as profit. The dotted outline is the full-year forecast and the band inside it is the result for this period. The progress rate is the result divided by the forecast.

Net income per share¥8.80
Financial position at period-end
Total assets6,945million yen
of which net assets 6,067 million yenEquity ratio 85.8%vs. prior year-end +1.4pt

塗りつぶした部分が自己資本比率です。総資産のうち、返済のいらない自前の資金がどれだけかを表します。The thin vertical line indicates the level at the end of the previous fiscal year.

Outlook and shareholder returns
Full-year earnings forecast
Net Sales3,367 million yen
Operating profit82 million yen
Ordinary income76 million yen
Net income-124 million yen
Revision to Earnings ForecastNet Sales Not disclosed → 3,367 million yen / Operating profit Not disclosed → 82 million yen / Ordinary income Not disclosed → 76 million yen / Net income Not disclosed → -124 million yen
Annual Dividend Forecast5 yen → 0 yen(-100%)
Factors Behind Changes in Business Performance

The company continued to optimize the allocation of management resources and reduce costs, primarily selling, general and administrative expenses. The number of processing contracts received declined year on year, while medical device sales increased due to higher sales to business partners and cosmetics sales declined under the B2B model.

Disclosure regarding the going concern assumption

No applicable matters

Change in accounting policy
基準改正に伴う変更 Noそれ以外の変更 No見積りの変更 No修正再表示 No
Changes in the scope of consolidationNew 0 companies / Excluded 1 company / Company name ハイブリッドメディカル株式会社
Impairment loss11,665 thousand yen
Breakdown of extraordinary income (loss)Extraordinary income Gain on elimination of shares held in a merged company 65,582 thousand yen, Gain on reversal of subscription rights to shares 6,766 thousand yen / Extraordinary loss Impairment Losses 11,665 thousand yen, Loss on store closures 2,443 thousand yen
Depreciation and amortization133,511 thousand yen
Availability of Supplementary Financial Results MaterialsYes
Availability of Financial Results BriefingNo (no target participants specified)
Issued Shares at Period-End19,851,379 shares
Treasury Shares at Period-End580 shares
Results for this period
ItemDetails
Fiscal Period ClassificationThird quarter
Accounting standardsJapanese GAAP
Consolidated / non-consolidatedNon-consolidated (standalone)
Period Covered1 November 2025 to 31 July 2026
Net Sales2,557 million yen
Operating profit179 million yen
Ordinary income174 million yen
Profit attributable to owners of the parent174 million yen
Net income per share¥8.80
Equity ratioEnd of the current fiscal period 85.8% / End of previous period 84.4%
Total assets6,945 million yen
Net assets6,067 million yen
Full-year earnings forecastNet Sales 3,367 million yen / Operating profit 82 million yen / Ordinary income 76 million yen / Net income -124 million yen
Revision to Earnings ForecastNet Sales Not disclosed → 3,367 million yen / Operating profit Not disclosed → 82 million yen / Ordinary income Not disclosed → 76 million yen / Net income Not disclosed → -124 million yen
Annual Dividend Forecast5 yen → 0 yen(-100%)
Depreciation and amortization133,511 thousand yen
Impairment loss11,665 thousand yen
Breakdown of extraordinary income (loss)Extraordinary income Gain on elimination of shares held in a merged company 65,582 thousand yen, Gain on reversal of subscription rights to shares 6,766 thousand yen / Extraordinary loss Impairment Losses 11,665 thousand yen, Loss on store closures 2,443 thousand yen
Disclosure regarding the going concern assumptionNo applicable matters
Change in accounting policyChanges due to revisions to standards No / Other changes No / Change in accounting estimate No / Restatement No
Changes in the scope of consolidationNew 0 companies / Excluded 1 company / Company name ハイブリッドメディカル株式会社
Availability of Supplementary Financial Results MaterialsYes
Availability of Financial Results BriefingNo (no target participants specified)
Issued Shares at Period-End19,851,379 shares
Treasury Shares at Period-End580 shares
Factors Behind Changes in Business PerformanceThe company continued to optimize the allocation of management resources and reduce costs, primarily selling, general and administrative expenses. The number of processing contracts received declined year on year, while medical device sales increased due to higher sales to business partners and cosmetics sales declined under the B2B model.
Items this document does not state (12)
Operating MarginCash flows from operating activitiesCash flows from investing activitiesCash flows from financing activitiesCash and cash equivalents at end of periodPayout ratioShareholder Return PolicySegment revenueSegment profitRegional salesOrders received and order backlogMaterial subsequent events

These are items the company does not state in this document. We do not leave them blank, nor fill them in from other sources or by inference.

The reasons the company gives

The company's own explanation, not something inferred from the numbers.

The company transitioned to non-consolidated financial statements because it absorbed its consolidated subsidiary ハイブリッドメディカル株式会社 effective 1 July 2026. Regarding operating performance, the company cited optimization of management resource allocation, cost reductions centered on selling, general and administrative expenses, an increase in medical device sales, a decrease in the number of processing contracts received and a decline in B2B cosmetics sales. The full-year forecasts were revised based on performance for the nine months ended 31 July 2026.

How to read this page

This is not the documentKomori reads the disclosure the company filed and writes this summary. Figures are as stated by the company and are not audited.
Weight is not a verdictIt measures how much this changes what the company had already told the market. It is not a view on the shares.
Corrections happenIf the company reissues this disclosure, the page is rebuilt from the corrected version and the revision number moves up.
Summary of Financial Results for the Third Quarter of the Fiscal Year Ending October 2026 (Japanese GAAP, Non-consolidated) | CellSource Co.,Ltd. (4880) timely disclosure | Komori