Nomura Micro Science Co Ltd
TSE:6254
Income Statement
Earnings Waterfall
Nomura Micro Science Co Ltd
Revenue
|
77.9B
JPY
|
Cost of Revenue
|
-61.3B
JPY
|
Gross Profit
|
16.5B
JPY
|
Operating Expenses
|
-4.6B
JPY
|
Operating Income
|
11.9B
JPY
|
Other Expenses
|
-2.6B
JPY
|
Net Income
|
9.3B
JPY
|
Income Statement
Nomura Micro Science Co Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
15 043
N/A
|
14 985
0%
|
14 502
-3%
|
12 419
-14%
|
12 840
+3%
|
12 111
-6%
|
12 060
0%
|
15 284
+27%
|
16 497
+8%
|
17 768
+8%
|
18 044
+2%
|
15 790
-12%
|
15 441
-2%
|
16 455
+7%
|
17 621
+7%
|
17 867
+1%
|
19 635
+10%
|
21 603
+10%
|
23 939
+11%
|
25 818
+8%
|
26 869
+4%
|
25 132
-6%
|
23 047
-8%
|
22 763
-1%
|
21 220
-7%
|
21 049
-1%
|
21 496
+2%
|
24 760
+15%
|
28 489
+15%
|
30 361
+7%
|
31 836
+5%
|
31 174
-2%
|
31 012
-1%
|
31 901
+3%
|
35 011
+10%
|
37 814
+8%
|
42 386
+12%
|
49 596
+17%
|
53 426
+8%
|
66 620
+25%
|
77 858
+17%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(12 336)
|
(12 751)
|
(12 473)
|
(10 553)
|
(10 657)
|
(9 669)
|
(9 423)
|
(11 839)
|
(13 007)
|
(14 421)
|
(14 792)
|
(12 957)
|
(12 373)
|
(12 743)
|
(13 615)
|
(13 885)
|
(15 384)
|
(17 263)
|
(19 449)
|
(21 079)
|
(22 221)
|
(20 795)
|
(18 798)
|
(18 391)
|
(16 668)
|
(16 030)
|
(16 266)
|
(18 633)
|
(21 545)
|
(23 235)
|
(24 034)
|
(23 345)
|
(23 828)
|
(24 245)
|
(27 550)
|
(30 546)
|
(34 176)
|
(39 224)
|
(41 798)
|
(51 675)
|
(61 341)
|
|
Gross Profit |
2 707
N/A
|
2 234
-17%
|
2 029
-9%
|
1 866
-8%
|
2 183
+17%
|
2 442
+12%
|
2 636
+8%
|
3 446
+31%
|
3 490
+1%
|
3 347
-4%
|
3 252
-3%
|
2 834
-13%
|
3 067
+8%
|
3 712
+21%
|
4 006
+8%
|
3 983
-1%
|
4 251
+7%
|
4 340
+2%
|
4 490
+3%
|
4 739
+6%
|
4 648
-2%
|
4 337
-7%
|
4 249
-2%
|
4 372
+3%
|
4 552
+4%
|
5 019
+10%
|
5 231
+4%
|
6 127
+17%
|
6 945
+13%
|
7 127
+3%
|
7 802
+9%
|
7 829
+0%
|
7 183
-8%
|
7 657
+7%
|
7 461
-3%
|
7 268
-3%
|
8 210
+13%
|
10 372
+26%
|
11 628
+12%
|
14 945
+29%
|
16 517
+11%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 800)
|
(2 921)
|
(2 936)
|
(2 977)
|
(2 972)
|
(2 991)
|
(2 988)
|
(2 950)
|
(2 972)
|
(3 031)
|
(2 962)
|
(2 895)
|
(2 905)
|
(2 943)
|
(2 930)
|
(2 944)
|
(2 979)
|
(3 099)
|
(3 143)
|
(3 225)
|
(3 209)
|
(3 123)
|
(3 143)
|
(3 171)
|
(3 201)
|
(3 173)
|
(3 136)
|
(3 067)
|
(3 035)
|
(3 154)
|
(3 225)
|
(3 244)
|
(3 271)
|
(3 223)
|
(3 292)
|
(3 446)
|
(3 620)
|
(3 822)
|
(4 031)
|
(4 262)
|
(4 636)
|
|
Selling, General & Administrative |
(2 800)
|
(2 527)
|
(2 936)
|
(2 977)
|
(2 972)
|
(2 541)
|
(2 988)
|
(2 950)
|
(2 972)
|
(2 670)
|
(2 962)
|
(2 896)
|
(2 905)
|
(2 645)
|
(2 930)
|
(2 944)
|
(2 979)
|
(2 900)
|
(3 144)
|
(3 225)
|
(3 210)
|
(2 863)
|
(3 143)
|
(3 171)
|
(3 201)
|
(2 919)
|
(3 136)
|
(3 067)
|
(3 035)
|
(2 965)
|
(3 225)
|
(3 244)
|
(3 271)
|
(3 016)
|
(3 292)
|
(3 446)
|
(3 620)
|
(3 565)
|
(4 031)
|
(4 262)
|
(4 636)
|
|
Research & Development |
0
|
(394)
|
0
|
0
|
0
|
(451)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(298)
|
0
|
0
|
0
|
(199)
|
0
|
0
|
0
|
(260)
|
0
|
0
|
0
|
(254)
|
0
|
0
|
0
|
(188)
|
0
|
0
|
0
|
(207)
|
0
|
0
|
0
|
(257)
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(360)
|
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
|
|
Operating Income |
(93)
N/A
|
(687)
-639%
|
(907)
-32%
|
(1 111)
-23%
|
(789)
+29%
|
(549)
+30%
|
(352)
+36%
|
496
N/A
|
518
+4%
|
317
-39%
|
290
-8%
|
(62)
N/A
|
162
N/A
|
770
+374%
|
1 076
+40%
|
1 039
-3%
|
1 272
+22%
|
1 241
-2%
|
1 347
+9%
|
1 514
+12%
|
1 439
-5%
|
1 214
-16%
|
1 106
-9%
|
1 200
+9%
|
1 352
+13%
|
1 846
+37%
|
2 095
+13%
|
3 060
+46%
|
3 909
+28%
|
3 973
+2%
|
4 577
+15%
|
4 585
+0%
|
3 912
-15%
|
4 433
+13%
|
4 169
-6%
|
3 822
-8%
|
4 590
+20%
|
6 550
+43%
|
7 597
+16%
|
10 683
+41%
|
11 880
+11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
667
|
279
|
114
|
256
|
182
|
274
|
327
|
149
|
(8)
|
(153)
|
(429)
|
(418)
|
(42)
|
(51)
|
220
|
247
|
(144)
|
(151)
|
(52)
|
(54)
|
(112)
|
(4)
|
(160)
|
(171)
|
(76)
|
(82)
|
(36)
|
(28)
|
(75)
|
(16)
|
(5)
|
29
|
83
|
110
|
207
|
318
|
116
|
(198)
|
120
|
97
|
(256)
|
|
Non-Reccuring Items |
(19)
|
(18)
|
(18)
|
(265)
|
(256)
|
(257)
|
(249)
|
7
|
(18)
|
(17)
|
(21)
|
(21)
|
4
|
4
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
7
|
111
|
135
|
44
|
36
|
(67)
|
(3)
|
1
|
1
|
(23)
|
(28)
|
(34)
|
(34)
|
(10)
|
(4)
|
(0)
|
(0)
|
(0)
|
1 034
|
1 029
|
1 032
|
1 031
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(6)
|
(6)
|
0
|
(1)
|
4
|
0
|
4
|
(7)
|
(7)
|
(7)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
2
|
0
|
2
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
4
|
11
|
11
|
|
Total Other Income |
30
|
45
|
39
|
38
|
33
|
21
|
22
|
(3)
|
(7)
|
34
|
(7)
|
21
|
29
|
27
|
26
|
44
|
41
|
42
|
36
|
24
|
25
|
25
|
29
|
28
|
28
|
27
|
24
|
28
|
(327)
|
(321)
|
(311)
|
(314)
|
40
|
39
|
31
|
34
|
35
|
64
|
76
|
54
|
43
|
|
Pre-Tax Income |
585
N/A
|
(381)
N/A
|
(772)
-103%
|
(1 083)
-40%
|
(835)
+23%
|
(517)
+38%
|
(253)
+51%
|
647
N/A
|
489
-24%
|
181
-63%
|
(163)
N/A
|
(487)
-198%
|
145
N/A
|
742
+411%
|
1 321
+78%
|
1 329
+1%
|
1 168
-12%
|
1 130
-3%
|
1 330
+18%
|
1 492
+12%
|
1 464
-2%
|
1 371
-6%
|
1 018
-26%
|
1 094
+7%
|
1 237
+13%
|
1 789
+45%
|
2 085
+17%
|
3 063
+47%
|
3 486
+14%
|
3 609
+4%
|
4 229
+17%
|
4 267
+1%
|
4 026
-6%
|
4 578
+14%
|
4 408
-4%
|
4 174
-5%
|
4 741
+14%
|
7 450
+57%
|
8 826
+18%
|
11 876
+35%
|
12 709
+7%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(317)
|
(24)
|
103
|
212
|
137
|
(468)
|
(597)
|
(818)
|
(741)
|
(30)
|
(30)
|
24
|
(17)
|
(51)
|
(68)
|
(83)
|
(158)
|
(126)
|
(171)
|
(227)
|
(199)
|
(341)
|
(307)
|
(276)
|
(302)
|
(516)
|
(597)
|
(941)
|
(1 251)
|
(991)
|
(1 186)
|
(1 176)
|
(933)
|
(1 287)
|
(1 259)
|
(1 165)
|
(1 307)
|
(1 644)
|
(2 343)
|
(3 265)
|
(3 411)
|
|
Income from Continuing Operations |
268
|
(405)
|
(669)
|
(872)
|
(699)
|
(984)
|
(849)
|
(171)
|
(252)
|
151
|
(193)
|
(463)
|
129
|
691
|
1 253
|
1 246
|
1 010
|
1 004
|
1 159
|
1 265
|
1 265
|
1 030
|
711
|
818
|
935
|
1 273
|
1 489
|
2 122
|
2 235
|
2 618
|
3 043
|
3 091
|
3 093
|
3 292
|
3 149
|
3 010
|
3 434
|
5 807
|
6 483
|
8 611
|
9 299
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
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) |
268
N/A
|
(405)
N/A
|
(668)
-65%
|
(872)
-30%
|
(698)
+20%
|
(984)
-41%
|
(849)
+14%
|
(171)
+80%
|
(251)
-47%
|
151
N/A
|
(193)
N/A
|
(462)
-140%
|
129
N/A
|
691
+434%
|
1 253
+81%
|
1 247
-1%
|
1 010
-19%
|
1 004
-1%
|
1 159
+15%
|
1 265
+9%
|
1 265
+0%
|
1 030
-19%
|
711
-31%
|
818
+15%
|
935
+14%
|
1 273
+36%
|
1 489
+17%
|
2 122
+43%
|
2 235
+5%
|
2 618
+17%
|
3 043
+16%
|
3 091
+2%
|
3 093
+0%
|
3 292
+6%
|
3 149
-4%
|
3 010
-4%
|
3 434
+14%
|
5 807
+69%
|
6 483
+12%
|
8 611
+33%
|
9 299
+8%
|
|
EPS (Diluted) |
30.12
N/A
|
-45
N/A
|
-75.1
-67%
|
-97.94
-30%
|
-78.43
+20%
|
-110.7
-41%
|
-95.37
+14%
|
-19.16
+80%
|
-28.21
-47%
|
17.02
N/A
|
-21.62
N/A
|
-51.93
-140%
|
14.55
N/A
|
77.73
+434%
|
137.7
+77%
|
136.98
-1%
|
111.02
-19%
|
110.4
-1%
|
127.3
+15%
|
138.98
+9%
|
138.38
0%
|
112.75
-19%
|
78.01
-31%
|
89.09
+14%
|
101.84
+14%
|
138.92
+36%
|
162.15
+17%
|
230.68
+42%
|
239.29
+4%
|
70.76
-70%
|
327.98
+364%
|
332.37
+1%
|
332.59
+0%
|
88.55
-73%
|
339.18
+283%
|
323.57
-5%
|
366.72
+13%
|
155.53
-58%
|
171.49
+10%
|
226.38
+32%
|
240.49
+6%
|