Mimasu Semiconductor Industry Co Ltd
TSE:8155
Mimasu Semiconductor Industry Co Ltd
TSE:8155
Price:
3 685 JPY
0.14%
Market Closed
Updated:
May 2, 2024
Income Statement
Earnings Waterfall
Mimasu Semiconductor Industry Co Ltd
Mimasu Semiconductor Industry Co Ltd
|
Revenue
|
86.4B
JPY
|
|
Cost of Revenue
|
-69.1B
JPY
|
|
Gross Profit
|
17.3B
JPY
|
|
Operating Expenses
|
-6.9B
JPY
|
|
Operating Income
|
10.4B
JPY
|
|
Other Expenses
|
-3.2B
JPY
|
|
Net Income
|
7.2B
JPY
|
Income Statement
Mimasu Semiconductor Industry Co Ltd
Mimasu Semiconductor Industry Co Ltd
Currency: JPY
| Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
40 965
N/A
|
42 697
+4%
|
42 362
-1%
|
43 474
+3%
|
47 150
+8%
|
49 342
+5%
|
52 647
+7%
|
54 504
+4%
|
54 354
0%
|
56 297
+4%
|
57 957
+3%
|
58 694
+1%
|
60 951
+4%
|
60 288
-1%
|
60 479
+0%
|
63 687
+5%
|
68 918
+8%
|
74 183
+8%
|
81 021
+9%
|
87 490
+8%
|
91 607
+5%
|
95 163
+4%
|
95 937
+1%
|
95 254
-1%
|
92 145
-3%
|
92 075
0%
|
91 182
-1%
|
87 984
-4%
|
86 931
-1%
|
85 051
-2%
|
79 207
-7%
|
76 680
-3%
|
75 879
-1%
|
74 432
-2%
|
77 467
+4%
|
82 609
+7%
|
89 125
+8%
|
90 936
+2%
|
91 091
+0%
|
92 052
+1%
|
86 440
-6%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(35 629)
|
(36 901)
|
(36 524)
|
(37 213)
|
(40 389)
|
(42 890)
|
(45 776)
|
(47 627)
|
(48 230)
|
(50 259)
|
(51 953)
|
(52 591)
|
(54 510)
|
(53 022)
|
(52 937)
|
(55 955)
|
(60 048)
|
(64 239)
|
(70 633)
|
(75 982)
|
(79 069)
|
(82 879)
|
(83 206)
|
(82 939)
|
(81 212)
|
(81 309)
|
(80 548)
|
(77 392)
|
(76 190)
|
(73 998)
|
(67 943)
|
(64 440)
|
(62 503)
|
(60 478)
|
(61 360)
|
(64 693)
|
(68 658)
|
(69 540)
|
(70 439)
|
(71 878)
|
(69 137)
|
|
| Gross Profit |
5 336
N/A
|
5 796
+9%
|
5 838
+1%
|
6 261
+7%
|
6 761
+8%
|
6 452
-5%
|
6 871
+6%
|
6 877
+0%
|
6 124
-11%
|
6 038
-1%
|
6 004
-1%
|
6 103
+2%
|
6 441
+6%
|
7 266
+13%
|
7 542
+4%
|
7 732
+3%
|
8 870
+15%
|
9 944
+12%
|
10 388
+4%
|
11 508
+11%
|
12 538
+9%
|
12 284
-2%
|
12 731
+4%
|
12 315
-3%
|
10 933
-11%
|
10 766
-2%
|
10 634
-1%
|
10 592
0%
|
10 741
+1%
|
11 053
+3%
|
11 264
+2%
|
12 240
+9%
|
13 376
+9%
|
13 954
+4%
|
16 107
+15%
|
17 916
+11%
|
20 467
+14%
|
21 396
+5%
|
20 652
-3%
|
20 174
-2%
|
17 303
-14%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 478)
|
(3 380)
|
(3 408)
|
(3 695)
|
(4 416)
|
(3 898)
|
(3 995)
|
(3 753)
|
(2 926)
|
(2 559)
|
(2 508)
|
(2 548)
|
(2 887)
|
(3 575)
|
(3 899)
|
(3 892)
|
(4 691)
|
(5 445)
|
(5 567)
|
(6 407)
|
(7 128)
|
(6 639)
|
(6 997)
|
(6 526)
|
(5 016)
|
(4 836)
|
(4 696)
|
(4 608)
|
(4 752)
|
(4 968)
|
(4 949)
|
(5 246)
|
(5 579)
|
(6 397)
|
(7 215)
|
(7 419)
|
(9 666)
|
(10 219)
|
(9 676)
|
(9 386)
|
(6 884)
|
|
| Selling, General & Administrative |
(2 478)
|
(2 318)
|
(3 408)
|
(3 695)
|
(4 416)
|
(2 443)
|
(3 994)
|
(3 751)
|
(2 925)
|
(2 505)
|
(2 508)
|
(2 549)
|
(2 888)
|
(2 554)
|
(3 715)
|
(3 708)
|
(4 511)
|
(2 721)
|
(5 595)
|
(6 406)
|
(7 156)
|
(2 971)
|
(6 995)
|
(6 524)
|
(5 014)
|
(2 692)
|
(4 694)
|
(4 606)
|
(4 751)
|
(2 622)
|
(4 948)
|
(5 245)
|
(5 578)
|
(3 059)
|
(7 168)
|
(7 418)
|
(9 664)
|
(3 625)
|
(9 676)
|
(9 385)
|
(6 883)
|
|
| Research & Development |
0
|
(1 031)
|
0
|
0
|
0
|
(1 421)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(971)
|
0
|
0
|
0
|
(2 678)
|
0
|
0
|
0
|
(3 616)
|
0
|
0
|
0
|
(2 095)
|
0
|
0
|
0
|
(2 291)
|
0
|
0
|
0
|
(3 283)
|
0
|
0
|
0
|
(6 529)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
(31)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
(51)
|
0
|
0
|
0
|
(47)
|
0
|
0
|
0
|
(54)
|
0
|
0
|
0
|
(54)
|
0
|
0
|
0
|
(64)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(15)
|
0
|
1
|
1
|
(1)
|
(184)
|
(184)
|
(180)
|
(1)
|
28
|
(1)
|
28
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(47)
|
(1)
|
(2)
|
(1)
|
0
|
0
|
0
|
|
| Operating Income |
2 858
N/A
|
2 416
-15%
|
2 430
+1%
|
2 566
+6%
|
2 345
-9%
|
2 554
+9%
|
2 876
+13%
|
3 124
+9%
|
3 198
+2%
|
3 479
+9%
|
3 496
+0%
|
3 555
+2%
|
3 554
0%
|
3 691
+4%
|
3 643
-1%
|
3 840
+5%
|
4 179
+9%
|
4 499
+8%
|
4 821
+7%
|
5 101
+6%
|
5 410
+6%
|
5 645
+4%
|
5 734
+2%
|
5 789
+1%
|
5 917
+2%
|
5 930
+0%
|
5 938
+0%
|
5 984
+1%
|
5 989
+0%
|
6 085
+2%
|
6 315
+4%
|
6 994
+11%
|
7 797
+11%
|
7 557
-3%
|
8 892
+18%
|
10 497
+18%
|
10 801
+3%
|
11 177
+3%
|
10 976
-2%
|
10 788
-2%
|
10 419
-3%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
71
|
5
|
44
|
290
|
316
|
426
|
314
|
86
|
(54)
|
(185)
|
(225)
|
(245)
|
(119)
|
(79)
|
13
|
8
|
8
|
10
|
23
|
27
|
11
|
11
|
6
|
(3)
|
14
|
14
|
13
|
13
|
11
|
11
|
12
|
21
|
12
|
54
|
93
|
93
|
87
|
57
|
55
|
25
|
39
|
|
| Non-Reccuring Items |
(76)
|
11
|
36
|
(284)
|
(186)
|
(100)
|
(125)
|
202
|
190
|
(96)
|
(100)
|
(102)
|
(104)
|
(160)
|
0
|
0
|
0
|
(3)
|
0
|
29
|
0
|
(36)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(128)
|
0
|
(45)
|
(45)
|
(168)
|
0
|
0
|
0
|
(273)
|
0
|
0
|
100
|
|
| Gain/Loss on Disposition of Assets |
(9)
|
(115)
|
(127)
|
(112)
|
(95)
|
(198)
|
(200)
|
(217)
|
(238)
|
0
|
(20)
|
(19)
|
(5)
|
(27)
|
0
|
0
|
0
|
(72)
|
(54)
|
(54)
|
(79)
|
(172)
|
(226)
|
(304)
|
(411)
|
(322)
|
(295)
|
(219)
|
0
|
32
|
(35)
|
(66)
|
(87)
|
23
|
(164)
|
(206)
|
(240)
|
15
|
(250)
|
(214)
|
(202)
|
|
| Total Other Income |
45
|
13
|
47
|
17
|
29
|
41
|
42
|
21
|
10
|
(7)
|
11
|
32
|
36
|
16
|
32
|
36
|
(37)
|
11
|
(54)
|
(93)
|
(35)
|
26
|
(18)
|
18
|
13
|
4
|
14
|
4
|
(89)
|
27
|
29
|
43
|
87
|
37
|
58
|
54
|
26
|
25
|
88
|
110
|
97
|
|
| Pre-Tax Income |
2 889
N/A
|
2 330
-19%
|
2 430
+4%
|
2 477
+2%
|
2 409
-3%
|
2 723
+13%
|
2 907
+7%
|
3 216
+11%
|
3 106
-3%
|
3 191
+3%
|
3 162
-1%
|
3 221
+2%
|
3 362
+4%
|
3 441
+2%
|
3 688
+7%
|
3 884
+5%
|
4 152
+7%
|
4 445
+7%
|
4 736
+7%
|
5 010
+6%
|
5 307
+6%
|
5 474
+3%
|
5 496
+0%
|
5 500
+0%
|
5 533
+1%
|
5 626
+2%
|
5 670
+1%
|
5 782
+2%
|
5 911
+2%
|
6 027
+2%
|
6 321
+5%
|
6 947
+10%
|
7 764
+12%
|
7 503
-3%
|
8 879
+18%
|
10 438
+18%
|
10 674
+2%
|
11 001
+3%
|
10 869
-1%
|
10 709
-1%
|
10 453
-2%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1 116)
|
(922)
|
(940)
|
(951)
|
(851)
|
(1 026)
|
(1 036)
|
(1 097)
|
(1 051)
|
(986)
|
(970)
|
(986)
|
(1 082)
|
(994)
|
(1 086)
|
(1 148)
|
(1 215)
|
(1 374)
|
(1 464)
|
(1 545)
|
(1 592)
|
(1 668)
|
(1 671)
|
(1 674)
|
(1 723)
|
(1 751)
|
(1 764)
|
(1 817)
|
(1 854)
|
(1 894)
|
(1 975)
|
(2 159)
|
(2 409)
|
(2 376)
|
(2 799)
|
(3 262)
|
(3 334)
|
(3 383)
|
(3 348)
|
(3 298)
|
(3 219)
|
|
| Income from Continuing Operations |
1 773
|
1 408
|
1 490
|
1 526
|
1 558
|
1 697
|
1 871
|
2 119
|
2 055
|
2 205
|
2 192
|
2 235
|
2 280
|
2 447
|
2 602
|
2 736
|
2 937
|
3 071
|
3 272
|
3 465
|
3 715
|
3 806
|
3 825
|
3 826
|
3 810
|
3 875
|
3 906
|
3 965
|
4 057
|
4 133
|
4 346
|
4 788
|
5 355
|
5 127
|
6 080
|
7 176
|
7 340
|
7 618
|
7 521
|
7 411
|
7 234
|
|
| Net Income (Common) |
1 771
N/A
|
1 408
-20%
|
1 490
+6%
|
1 527
+2%
|
1 559
+2%
|
1 697
+9%
|
1 872
+10%
|
2 119
+13%
|
2 055
-3%
|
2 205
+7%
|
2 192
-1%
|
2 235
+2%
|
2 279
+2%
|
2 447
+7%
|
2 601
+6%
|
2 735
+5%
|
2 938
+7%
|
3 071
+5%
|
3 272
+7%
|
3 465
+6%
|
3 714
+7%
|
3 806
+2%
|
3 825
+0%
|
3 826
+0%
|
3 811
0%
|
3 874
+2%
|
3 905
+1%
|
3 964
+2%
|
4 056
+2%
|
4 133
+2%
|
4 346
+5%
|
4 788
+10%
|
5 355
+12%
|
5 126
-4%
|
6 079
+19%
|
7 176
+18%
|
7 339
+2%
|
7 618
+4%
|
7 521
-1%
|
7 411
-1%
|
7 234
-2%
|
|
| EPS (Diluted) |
53.66
N/A
|
42.66
-20%
|
45.15
+6%
|
46.27
+2%
|
47.24
+2%
|
50.69
+7%
|
56.72
+12%
|
64.21
+13%
|
64.21
N/A
|
67.45
+5%
|
68.5
+2%
|
69.84
+2%
|
71.21
+2%
|
76.16
+7%
|
81.28
+7%
|
85.46
+5%
|
91.81
+7%
|
95.59
+4%
|
102.25
+7%
|
107.85
+5%
|
115.61
+7%
|
118.47
+2%
|
119.06
+0%
|
119.09
+0%
|
118.63
0%
|
120.59
+2%
|
121.55
+1%
|
123.39
+2%
|
126.26
+2%
|
128.65
+2%
|
135.29
+5%
|
149.05
+10%
|
166.7
+12%
|
159.57
-4%
|
189.24
+19%
|
223.38
+18%
|
228.46
+2%
|
237.14
+4%
|
234.13
-1%
|
230.7
-1%
|
225.19
-2%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
