Income Statement

Revenue

+22%

+70%

10Y

Currency: JPY

	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Interest Expense	686	744	871	787	829	954	1 362	1 682	1 887	1 886	2 022	2 242	2 547	2 564	2 369	2 041	1 569	1 543	1 403	1 245	1 091	889	702	628	525	484	355	280	253	212	299	353	447	602	679	995	1 209	1 340	1 526	1 489	1 466	1 444	1 487	0	0	0	2 332	0	0	0	2 684	0	0	0	6 468	0	0	0	8 090	0	0	0	8 801	0	0	0	5 575	0	0	0	5 228	0	0	0	12 521	0	0	0	20 337	0	0	0	21 513	0	0
Revenue	407 143 N/A	471 086 +16%	485 861 +3%	496 073 +2%	505 630 +2%	514 135 +2%	536 858 +4%	560 178 +4%	580 521 +4%	603 096 +4%	629 667 +4%	656 022 +4%	692 531 +6%	729 514 +5%	742 126 +2%	741 296 0%	740 159 0%	684 674 -7%	613 458 -10%	560 403 -9%	516 270 -8%	527 859 +2%	587 459 +11%	631 309 +7%	653 601 +4%	679 869 +4%	688 530 +1%	683 856 -1%	696 964 +2%	675 747 -3%	682 320 +1%	679 760 0%	673 622 -1%	685 850 +2%	709 271 +3%	741 525 +5%	785 364 +6%	832 785 +6%	875 109 +5%	904 021 +3%	934 986 +3%	982 150 +5%	1 028 385 +5%	1 073 238 +4%	1 126 226 +5%	1 169 972 +4%	1 178 290 +1%	1 169 455 -1%	1 154 968 -1%	1 151 165 0%	1 199 311 +4%	1 266 196 +6%	1 351 171 +7%	1 437 004 +6%	1 488 090 +4%	1 517 222 +2%	1 527 647 +1%	1 504 582 -2%	1 475 436 -2%	1 464 087 -1%	1 471 266 +0%	1 512 631 +3%	1 534 800 +1%	1 510 802 -2%	1 535 317 +2%	1 560 183 +2%	1 618 064 +4%	1 728 658 +7%	1 776 938 +3%	1 840 283 +4%	1 918 174 +4%	2 011 073 +5%	2 138 273 +6%	2 210 711 +3%	2 230 027 +1%	2 268 510 +2%	2 838 774 +25%	2 857 419 +1%	2 347 159 -18%	2 998 539 +28%	2 483 522 -17%	2 548 050 +3%	2 607 813 +2%	2 597 673 0%	2 616 305 +1%
Gross Profit
Cost of Revenue	(315 519)	(363 141)	(370 938)	(378 778)	(386 091)	(392 487)	(413 012)	(430 366)	(446 541)	(463 943)	(486 627)	(511 440)	(543 104)	(574 427)	(583 910)	(579 736)	(575 535)	(533 091)	(482 893)	(441 584)	(405 012)	(404 005)	(436 337)	(461 150)	(474 380)	(500 076)	(513 170)	(512 393)	(528 159)	(516 080)	(523 729)	(521 425)	(517 669)	(534 922)	(572 605)	(599 622)	(633 709)	(659 396)	(674 699)	(693 959)	(714 965)	(750 972)	(786 486)	(823 724)	(866 773)	(902 665)	(909 953)	(901 246)	(885 151)	(877 037)	(913 680)	(960 312)	(1 027 070)	(1 093 103)	(1 131 557)	(1 151 253)	(1 153 625)	(1 142 699)	(1 139 694)	(1 142 246)	(1 158 447)	(1 192 484)	(1 202 253)	(1 184 818)	(1 204 565)	(1 217 703)	(1 251 506)	(1 335 583)	(1 378 233)	(1 436 386)	(1 514 845)	(1 598 312)	(1 705 080)	(1 780 431)	(1 826 976)	(1 839 039)	(2 275 027)	(2 267 063)	(1 849 854)	(2 369 955)	(1 973 991)	(2 035 990)	(2 071 392)	(2 092 901)	(2 109 444)
Gross Profit	91 624 N/A	107 945 +18%	114 923 +6%	117 295 +2%	119 539 +2%	121 648 +2%	123 846 +2%	129 812 +5%	133 980 +3%	139 153 +4%	143 040 +3%	144 582 +1%	149 427 +3%	155 087 +4%	158 216 +2%	161 560 +2%	164 624 +2%	151 583 -8%	130 565 -14%	118 819 -9%	111 258 -6%	123 854 +11%	151 122 +22%	170 159 +13%	179 221 +5%	179 793 +0%	175 360 -2%	171 463 -2%	168 805 -2%	159 667 -5%	158 591 -1%	158 335 0%	155 953 -2%	150 928 -3%	136 666 -9%	141 903 +4%	151 655 +7%	173 389 +14%	200 410 +16%	210 062 +5%	220 021 +5%	231 178 +5%	241 899 +5%	249 514 +3%	259 453 +4%	267 307 +3%	268 337 +0%	268 209 0%	269 817 +1%	274 128 +2%	285 631 +4%	305 884 +7%	324 101 +6%	343 901 +6%	356 533 +4%	365 969 +3%	374 022 +2%	361 883 -3%	335 742 -7%	321 841 -4%	312 819 -3%	320 147 +2%	332 547 +4%	325 984 -2%	330 752 +1%	342 480 +4%	366 558 +7%	393 075 +7%	398 705 +1%	403 897 +1%	403 329 0%	412 761 +2%	433 193 +5%	430 280 -1%	403 051 -6%	429 471 +7%	563 747 +31%	590 356 +5%	497 305 -16%	628 584 +26%	509 531 -19%	512 060 +0%	536 421 +5%	504 772 -6%	506 861 +0%
Operating Income
Operating Expenses	(51 872)	(60 358)	(61 258)	(65 055)	(64 892)	(66 479)	(70 420)	(70 954)	(73 586)	(76 731)	(79 031)	(80 518)	(83 380)	(82 996)	(81 383)	(81 119)	(80 764)	(80 697)	(78 759)	(74 909)	(71 700)	(70 880)	(72 780)	(74 815)	(77 194)	(79 551)	(84 833)	(85 862)	(87 004)	(86 069)	(85 521)	(81 325)	(80 323)	(87 523)	(119 038)	(128 441)	(136 443)	(136 951)	(115 342)	(118 210)	(122 571)	(127 453)	(130 960)	(133 751)	(140 834)	(146 809)	(150 675)	(148 882)	(142 773)	(140 579)	(146 265)	(159 175)	(171 955)	(184 548)	(189 691)	(192 301)	(192 777)	(196 679)	(206 520)	(210 680)	(217 978)	(222 243)	(221 548)	(217 265)	(214 807)	(211 617)	(204 822)	(216 328)	(218 750)	(225 934)	(231 623)	(242 098)	(255 626)	(269 020)	(296 793)	(313 898)	(383 697)	(386 029)	(298 305)	(405 148)	(341 113)	(341 708)	(294 855)	(353 322)	(368 638)
Selling, General & Administrative	(37 759)	(41 871)	(35 340)	(37 530)	(37 046)	(37 943)	(41 188)	(41 111)	(42 902)	(45 288)	(46 276)	(47 771)	(51 193)	(51 245)	(51 283)	(51 368)	(51 311)	(51 891)	(51 795)	(49 762)	(47 635)	(47 246)	(48 067)	(49 962)	(51 519)	(53 040)	(56 845)	(56 712)	(57 308)	(56 089)	(55 471)	(51 210)	(49 849)	(55 616)	(84 760)	(92 363)	(98 549)	(98 376)	(77 534)	(78 927)	(81 589)	(84 726)	(85 781)	(87 693)	(92 411)	(95 512)	(98 697)	(95 898)	(90 614)	(89 548)	(93 458)	(105 784)	(117 961)	(129 495)	(134 253)	(134 963)	(135 285)	(137 128)	(143 697)	(144 347)	(146 945)	(146 105)	(142 918)	(142 194)	(141 988)	(141 779)	(137 542)	(144 922)	(144 973)	(151 060)	(153 608)	(165 774)	(176 608)	(188 630)	(215 456)	(231 161)	(281 538)	(283 650)	(217 250)	(305 746)	(260 248)	(261 744)	(214 256)	(269 177)	(283 035)
Research & Development	(14 431)	(18 805)	(25 918)	(27 525)	(27 846)	(28 536)	(29 232)	(29 843)	(30 684)	(31 443)	(32 755)	(32 730)	(32 195)	(31 760)	(30 100)	(29 751)	(29 453)	(28 806)	(26 964)	(25 147)	(24 065)	(23 634)	(24 713)	(24 853)	(25 675)	(26 511)	(27 988)	(29 150)	(29 696)	(29 980)	(30 050)	(30 115)	(30 474)	(31 907)	(34 278)	(36 078)	(37 894)	(38 575)	(37 808)	(39 283)	(40 982)	(42 727)	(45 179)	(46 058)	(48 423)	(51 297)	(51 978)	(52 984)	(52 159)	(51 031)	(52 807)	(53 391)	(53 994)	(55 053)	(55 438)	(57 338)	(57 492)	(59 551)	(62 823)	(66 333)	(71 033)	(76 138)	(78 630)	(75 071)	(72 819)	(69 838)	(67 280)	(53 768)	(56 139)	(57 236)	(78 015)	(76 539)	(79 018)	(80 390)	(81 337)	(82 737)	(102 585)	(102 516)	(81 055)	(99 402)	(80 865)	(79 964)	(80 599)	(84 145)	(85 603)
Other Operating Expenses	318	318	0	0	0	0	0	0	0	0	0	(17)	8	9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(17 638)	(17 638)	(17 638)	0	215	0	0	0	0	426	137	0	0	0	0	0	0	0
Operating Income	39 752 N/A	47 587 +20%	53 665 +13%	52 240 -3%	54 647 +5%	55 169 +1%	53 426 -3%	58 858 +10%	60 394 +3%	62 422 +3%	64 009 +3%	64 064 +0%	66 047 +3%	72 091 +9%	76 833 +7%	80 441 +5%	83 860 +4%	70 886 -15%	51 806 -27%	43 910 -15%	39 558 -10%	52 974 +34%	78 342 +48%	95 344 +22%	102 027 +7%	100 242 -2%	90 527 -10%	85 601 -5%	81 801 -4%	73 598 -10%	73 070 -1%	77 010 +5%	75 630 -2%	63 405 -16%	17 628 -72%	13 462 -24%	15 212 +13%	36 438 +140%	85 068 +133%	91 852 +8%	97 450 +6%	103 725 +6%	110 939 +7%	115 763 +4%	118 619 +2%	120 498 +2%	117 662 -2%	119 327 +1%	127 044 +6%	133 549 +5%	139 366 +4%	146 709 +5%	152 146 +4%	159 353 +5%	166 842 +5%	173 668 +4%	181 245 +4%	165 204 -9%	129 222 -22%	111 161 -14%	94 841 -15%	97 904 +3%	110 999 +13%	108 719 -2%	115 945 +7%	130 863 +13%	161 736 +24%	176 747 +9%	179 955 +2%	177 963 -1%	171 706 -4%	170 663 -1%	177 567 +4%	161 260 -9%	106 258 -34%	115 573 +9%	180 050 +56%	204 327 +13%	199 000 -3%	223 436 +12%	168 418 -25%	170 352 +1%	241 566 +42%	151 450 -37%	138 223 -9%
Pre-Tax Income
Interest Income Expense	870	(747)	4 021	4 105	6 095	13 828	12 037	8 970	7 381	3 828	3 243	6 391	424	(1 719)	(13 147)	(9 808)	(7 575)	(19 018)	(3 854)	(9 960)	(12 513)	1 364	(2 780)	(7 366)	(6 911)	(10 182)	(8 737)	(3 791)	(3 681)	(783)	(623)	(3 818)	(6)	(502)	(1 908)	2 124	2 068	2 942	1 039	931	2 003	2 835	1 746	3 640	3 470	625	(572)	(2 287)	(3 095)	(2 341)	1 814	(1 152)	(4 516)	(6 883)	(2 449)	(1 376)	824	5 904	694	5 801	5 877	176	(1 461)	(6 329)	(7 582)	(7 397)	(8 330)	(8 630)	(7 672)	(7 246)	(275)	12 575	23 615	21 934	20 126	34 138	54 054	52 614	40 950	58 157	(10 590)	22 386	(2 838)	(24 515)	25 256
Non-Reccuring Items	(179)	(32)	(175)	(113)	(9)	(188)	75	105	42	19	(11)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	46	151	(2 381)	(2 659)	1 236	405	2 840	3 192	(148)	(275)	1 090	1 556	24	352	(2 085)	(3 301)	(1 423)	(4 085)	(755)	(534)	(2 042)	(711)	1 177	1 773	2 331	(1 332)	0	91	(659)	(16 335)	(26)	(469)	573	(36 201)	0	0	0	(3 450)	0	0
Total Other Income	(1 430)	(1 271)	(221)	(568)	(688)	(1 308)	(1 160)	(1 486)	(965)	(998)	(1 646)	(2 057)	(2 031)	(1 843)	(1 003)	(589)	(622)	(361)	(923)	(1 015)	(680)	(664)	(560)	(440)	(798)	(1 330)	(2 265)	(2 689)	(3 176)	(3 376)	(1 591)	(523)	(1 039)	(1 265)	(2 293)	(3 156)	(2 018)	(1 293)	(1 443)	(1 235)	(1 896)	(3 316)	(5 593)	(5 174)	(4 388)	(2 919)	(77)	0	0	0	(272)	0	0	0	(453)	0	0	0	(438)	0	0	0	(293)	0	0	0	283	0	0	0	(67)	0	0	0	386	0	0	0	(1 137)	0	0	0	(1 969)	0	0
Pre-Tax Income	39 013 N/A	45 537 +17%	57 290 +26%	55 664 -3%	60 045 +8%	67 501 +12%	64 378 -5%	66 447 +3%	66 852 +1%	65 271 -2%	65 595 +0%	68 398 +4%	64 440 -6%	68 529 +6%	62 683 -9%	70 044 +12%	75 663 +8%	51 507 -32%	47 029 -9%	32 935 -30%	26 365 -20%	53 674 +104%	75 002 +40%	87 538 +17%	94 318 +8%	88 730 -6%	79 525 -10%	79 121 -1%	74 944 -5%	69 439 -7%	70 856 +2%	72 669 +3%	74 585 +3%	61 638 -17%	13 427 -78%	12 430 -7%	15 262 +23%	38 087 +150%	84 664 +122%	91 548 +8%	97 557 +7%	103 244 +6%	107 092 +4%	114 229 +7%	117 701 +3%	118 250 +0%	117 164 -1%	114 660 -2%	121 291 +6%	132 444 +9%	141 313 +7%	148 397 +5%	150 822 +2%	152 322 +1%	163 665 +7%	173 382 +6%	183 625 +6%	171 132 -7%	129 830 -24%	114 877 -12%	97 417 -15%	96 657 -1%	105 160 +9%	101 635 -3%	107 829 +6%	121 424 +13%	152 978 +26%	169 294 +11%	174 056 +3%	173 048 -1%	170 032 -2%	183 238 +8%	201 273 +10%	182 535 -9%	110 435 -39%	149 685 +36%	233 635 +56%	257 514 +10%	202 612 -21%	281 593 +39%	157 828 -44%	192 738 +22%	233 309 +21%	126 935 -46%	163 479 +29%
Net Income
Tax Provision	(10 521)	(11 244)	(12 847)	(12 650)	(12 921)	(15 600)	(15 213)	(15 997)	(16 403)	(18 122)	(17 460)	(18 759)	(18 576)	(17 550)	(15 484)	(17 361)	(18 839)	(13 128)	(12 464)	(9 069)	(7 806)	(14 941)	(17 519)	(20 440)	(21 510)	(18 818)	(18 533)	(17 198)	(16 109)	(15 747)	(18 801)	(19 008)	(18 985)	(14 978)	(6 568)	(5 752)	(8 222)	(15 306)	(25 729)	(28 160)	(28 736)	(29 679)	(29 033)	(30 800)	(30 573)	(29 472)	(26 166)	(25 062)	(27 212)	(29 693)	(29 356)	(30 510)	(29 634)	(28 160)	(32 144)	(33 091)	(35 098)	(34 762)	(25 771)	(24 092)	(21 724)	(22 108)	(29 784)	(29 475)	(31 391)	(31 409)	(30 133)	(33 547)	(34 137)	(35 459)	(34 049)	(38 772)	(44 595)	(41 649)	(72 752)	(81 480)	(103 818)	(105 096)	(76 268)	(100 417)	(64 542)	(80 472)	(72 437)	(39 053)	(56 087)
Income from Continuing Operations	28 492	34 293	44 443	43 014	47 124	51 901	49 165	50 450	50 449	47 149	48 135	49 639	45 864	50 979	47 199	52 683	56 824	38 379	34 565	23 866	18 559	38 733	57 483	67 098	72 808	69 912	60 992	61 923	58 835	53 692	52 055	53 661	55 600	46 660	6 859	6 678	7 040	22 781	58 935	63 388	68 821	73 565	78 059	83 429	87 128	88 778	90 998	89 598	94 079	102 751	111 957	117 887	121 188	124 162	131 521	140 291	148 527	136 370	104 059	90 785	75 693	74 549	75 376	72 160	76 438	90 015	122 845	135 747	139 919	137 589	135 983	144 466	156 678	140 886	37 683	68 205	129 817	152 418	126 344	181 176	93 286	112 266	160 872	87 882	107 392
Income to Minority Interest	(7 395)	(8 483)	(10 954)	(9 259)	(9 268)	(10 133)	(8 170)	(9 406)	(9 113)	(8 546)	(8 130)	(7 340)	(6 246)	(6 775)	(6 082)	(7 178)	(7 402)	(4 401)	(3 777)	(1 018)	265	(2 110)	(4 190)	(5 682)	(7 117)	(6 833)	(5 159)	(4 515)	(3 832)	(2 877)	(3 556)	(3 059)	(3 089)	(2 757)	1 126	1 371	1 883	1 231	(2 506)	(2 854)	(2 947)	(2 346)	(2 073)	(1 761)	(981)	(1 271)	(1 053)	(876)	(897)	(715)	(950)	(831)	(854)	(788)	(687)	(783)	(775)	(792)	(673)	(1 085)	(1 464)	(1 434)	(1 210)	(927)	(577)	(559)	(640)	(205)	148	392	103	(429)	(552)	(74)	1 282	1 353	460	(492)	(1 156)	451	1 819	2 799	3 697	11 191	12 710
Equity Earnings Affiliates	(420)	(79)	(34)	(14)	(49)	67	(46)	(40)	(12)	(104)	(73)	(100)	(105)	(44)	39	6	(29)	(32)	(48)	(97)	(34)	(17)	(45)	64	38	7	6	7	6	8	0	16	19	35	13	1	(26)	(59)	(25)	(28)	8	31	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	20 921 N/A	25 975 +24%	33 455 +29%	33 741 +1%	37 807 +12%	41 835 +11%	40 949 -2%	41 004 +0%	41 324 +1%	38 499 -7%	39 932 +4%	42 199 +6%	39 513 -6%	44 160 +12%	41 156 -7%	45 149 +10%	48 639 +8%	29 916 -38%	28 353 -5%	19 063 -33%	14 301 -25%	35 393 +147%	51 961 +47%	59 925 +15%	65 187 +9%	62 331 -4%	52 333 -16%	50 760 -3%	47 848 -6%	43 514 -9%	40 731 -6%	41 803 +3%	44 401 +6%	36 170 -19%	7 998 -78%	8 050 +1%	8 897 +11%	23 953 +169%	56 404 +135%	60 506 +7%	65 882 +9%	71 250 +8%	76 015 +7%	81 693 +7%	86 159 +5%	87 510 +2%	89 945 +3%	88 722 -1%	93 182 +5%	102 036 +10%	111 007 +9%	117 056 +5%	120 334 +3%	123 374 +3%	130 834 +6%	140 044 +7%	149 841 +7%	139 692 -7%	109 960 -21%	75 957 -31%	58 759 -23%	56 444 -4%	58 459 +4%	75 233 +29%	80 010 +6%	92 748 +16%	121 977 +32%	135 349 +11%	139 790 +3%	137 653 -2%	135 759 -1%	143 609 +6%	155 776 +8%	140 504 -10%	36 982 -74%	67 723 +83%	128 459 +90%	150 143 +17%	125 144 -17%	181 470 +45%	94 934 -48%	114 865 +21%	164 365 +43%	98 938 -40%	119 984 +21%
EPS (Diluted)	70.44 N/A	87.45 +24%	114.18 +31%	113.6 -1%	126.86 +12%	140.38 +11%	137.41 -2%	137.59 +0%	138.67 +1%	129.19 -7%	134 +4%	141.6 +6%	132.59 -6%	148.18 +12%	138.1 -7%	151.5 +10%	162.67 +7%	103.87 -36%	97.09 -7%	68.32 -30%	51.25 -25%	126.85 +148%	186.24 +47%	214.78 +15%	231.98 +8%	209.16 -10%	181.71 -13%	171.48 -6%	162.19 -5%	149.02 -8%	138.54 -7%	144.14 +4%	156.34 +8%	124.72 -20%	27.77 -78%	28.04 +1%	31 +11%	81.47 +163%	194.49 +139%	205.8 +6%	217.43 +6%	239.09 +10%	128.12 -46%	274.13 +114%	289.12 +5%	293.65 +2%	150.96 -49%	298.72 +98%	313.74 +5%	343.55 +10%	187.13 -46%	395.45 +111%	406.53 +3%	416.8 +3%	220.95 -47%	473.12 +114%	507.93 +7%	237.33 -53%	186.49 -21%	129.04 -31%	99.83 -23%	95.89 -4%	99.8 +4%	128.44 +29%	136.59 +6%	158.34 +16%	208.24 +32%	231.18 +11%	238.81 +3%	235.49 -1%	116.2 -51%	248.48 +114%	270.91 +9%	244.45 -10%	32.12 -87%	117.86 +267%	223.56 +90%	261.3 +17%	108.89 -58%	157.93 +45%	82.6 -48%	99.95 +21%	143.06 +43%	86.31 -40%	104.66 +21%

Income Statement Balance Sheet Cash Flow Statement

Nidec Corp
F:NIB

Income Statement

Earnings Waterfall
Nidec Corp

Income Statement
Nidec Corp

See Also

Company

Help

Tools

Stocks

Nidec Corp F:NIB

Income Statement

Earnings Waterfall Nidec Corp

Income Statement Nidec Corp

See Also

Company

Help

Tools

Stocks

Nidec Corp
F:NIB

Earnings Waterfall
Nidec Corp

Income Statement
Nidec Corp