Nomura Micro Science Co., Ltd.
TSE:6254.T
2404 (JPY) • At close September 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
| 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 7,629.109 | 11,723.753 | 24,742.55 | 23,787.527 | 12,767.656 | 16,560.22 | 13,504.243 | 10,594.128 | 8,937.24 | 9,350.425 | 8,931.997 | 7,791.589 | 5,827.266 | 8,460.74 | 9,094.027 | 8,454.352 | 4,352.312 | 6,588.676 | 5,364.19 | 5,191.268 | 3,905.081 | 6,759.926 | 6,906.66 | 5,475.401 | 5,989.863 | 8,497.452 | 5,855.599 | 3,596.422 | 3,653.894 | 6,528.94 | 4,088.221 | 3,349.607 | 2,488.314 | 5,514.51 | 4,437.625 | 5,603.409 | 2,212.275 | 4,244.007 | 3,224.633 | 2,378.601 | 2,263.882 | 4,972.804 | 2,804.13 | 4,461.599 | 2,746.749 | 5,030.435 | 3,835.744 | 2,821.273 | 1,601.031 | 4,502.457 | 4,584.719 | 3,205.437 | 4,240.775 | 5,734.307 | 5,370.474 | 6,197.587 | 4,714.151 | 4,995.847 | 2,690.531 | 1,915.93 | 1,816.244 | 4,248.732 | 4,815.789 |
| Cost of Revenue
| 5,895.608 | 8,314.042 | 20,654.235 | 18,595.466 | 10,050.608 | 12,040.773 | 10,988.147 | 8,718.295 | 7,476.297 | 6,993.739 | 7,357.403 | 5,722.56 | 4,171.014 | 6,577.165 | 6,873.99 | 6,412.179 | 3,371.308 | 4,887.345 | 3,961.755 | 4,045.532 | 3,135.314 | 5,525.768 | 5,684.562 | 4,452.015 | 5,132.59 | 6,952.17 | 4,542.561 | 2,821.727 | 2,946.814 | 5,072.603 | 3,043.64 | 2,551.769 | 2,074.882 | 4,703.116 | 3,626.762 | 4,387.028 | 1,703.907 | 3,289.737 | 2,458.097 | 1,971.447 | 1,950.054 | 4,276.984 | 2,354.695 | 3,891.365 | 2,228.157 | 3,861.673 | 3,241.094 | 2,389.173 | 1,477.509 | 3,276.485 | 3,855.009 | 2,650.278 | 3,543.036 | 4,513.384 | 4,592.263 | 5,427.732 | 3,519.19 | 4,122.15 | 2,095.838 | 1,542.306 | 1,577.41 | 3,593.169 | 3,897.502 |
| Gross Profit
| 1,733.501 | 3,409.711 | 4,088.315 | 5,192.061 | 2,717.048 | 4,519.447 | 2,516.096 | 1,875.833 | 1,460.943 | 2,356.686 | 1,574.594 | 2,069.029 | 1,656.252 | 1,883.575 | 2,220.037 | 2,042.173 | 981.004 | 1,701.331 | 1,402.435 | 1,145.736 | 769.767 | 1,234.158 | 1,222.098 | 1,023.386 | 857.273 | 1,545.282 | 1,313.038 | 774.695 | 707.08 | 1,456.337 | 1,044.581 | 797.838 | 413.432 | 811.394 | 810.863 | 1,216.381 | 508.368 | 954.27 | 766.536 | 407.154 | 313.828 | 695.82 | 449.435 | 570.234 | 518.592 | 1,168.762 | 594.65 | 432.1 | 123.522 | 1,225.972 | 729.71 | 555.159 | 697.739 | 1,220.923 | 778.211 | 769.855 | 1,194.961 | 873.697 | 594.693 | 373.624 | 238.834 | 655.563 | 918.287 |
| Gross Profit Ratio
| 0.227 | 0.291 | 0.165 | 0.218 | 0.213 | 0.273 | 0.186 | 0.177 | 0.163 | 0.252 | 0.176 | 0.266 | 0.284 | 0.223 | 0.244 | 0.242 | 0.225 | 0.258 | 0.261 | 0.221 | 0.197 | 0.183 | 0.177 | 0.187 | 0.143 | 0.182 | 0.224 | 0.215 | 0.194 | 0.223 | 0.256 | 0.238 | 0.166 | 0.147 | 0.183 | 0.217 | 0.23 | 0.225 | 0.238 | 0.171 | 0.139 | 0.14 | 0.16 | 0.128 | 0.189 | 0.232 | 0.155 | 0.153 | 0.077 | 0.272 | 0.159 | 0.173 | 0.165 | 0.213 | 0.145 | 0.124 | 0.253 | 0.175 | 0.221 | 0.195 | 0.131 | 0.154 | 0.191 |
| Reseach & Development Expenses
| 0 | 96 | 88 | 101 | 56 | 97 | 55 | 60 | 44 | 207 | 38 | 59 | 40 | 64.406 | 0 | 0 | 0 | 254 | 0 | 0 | 0 | 259 | 0 | 0 | 0 | 199 | 0 | 0 | 0 | 297 | 0 | 0 | 0 | 360 | 0 | 0 | 0 | 450 | 0 | 0 | 0 | 394 | 0 | 0 | 0 | 298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 0 | 428 | 0 | 0 | 0 | 405 | 0 | 0 | 0 | 411 | 0 | 0 | 0 | 425 | 0 | 0 | 0 | 398 | 0 | 0 | 0 | 357 | 0 | 0 | 0 | 342 | 0 | 0 | 0 | 294 | 0 | 0 | 0 | 330 | 0 | 0 | 0 | 270 | 0 | 0 | 0 | 268 | 0 | 0 | 0 | 245 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| 0 | 785.661 | 0 | 0 | 0 | 588.749 | 0 | 0 | 0 | 271 | 0 | 0 | 0 | 446.704 | 0 | 0 | 0 | 166 | 0 | 0 | 0 | 229 | 0 | 0 | 0 | 391 | 0 | 0 | 0 | 220 | 0 | 0 | 0 | 84 | 0 | 0 | 0 | -4 | 0 | 0 | 0 | 35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 1,371.475 | 1,213.661 | 1,271.11 | 1,032.993 | 1,052 | 993.749 | 929.763 | 842.954 | 843 | 682 | 810 | 749 | 735.005 | 871.704 | 1,134 | 730 | 704 | 564 | 815 | 799 | 741 | 586 | 787 | 770 | 721 | 733 | 801 | 690 | 676 | 514 | 766 | 676 | 689 | 414 | 756 | 743 | 757 | 266 | 734 | 781 | 760 | 303 | 739 | 740 | 745 | 245 | 562 | 704 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Expenses
| 0 | 5.288 | -3.773 | -11.919 | 18.977 | 39.428 | 7.747 | 9.611 | 7.346 | 10.351 | 6.737 | 6.649 | 15.319 | 11.59 | 3.713 | 9.806 | 5.623 | 5.596 | 7.129 | 5.823 | 8.731 | 6.213 | 7.162 | 6.531 | 5.534 | -6.063 | 9.681 | 22.1 | 15.839 | 7.734 | 13.169 | 10.238 | 10.446 | 17.565 | 4.764 | 15.358 | 13.305 | 2.562 | 7.651 | 10.386 | 12.343 | 14.656 | 11.97 | 12.617 | 16.184 | -3.579 | 14.323 | 5.027 | 6.011 | -51.606 | 9.376 | 3.144 | 13.253 | -5.703 | 5.17 | 3.641 | 5.626 | 3.079 | 5.164 | 2.086 | 1.877 | 1.961 | 3.816 |
| Operating Expenses
| 1,371.475 | 1,213.661 | 1,359.11 | 1,133.993 | 1,052.595 | 1,090.749 | 984.763 | 902.954 | 843.793 | 888.52 | 810.869 | 749.03 | 775.005 | 936.11 | 783.438 | 730.143 | 704.138 | 817.549 | 815.354 | 798.716 | 741.401 | 845.042 | 786.172 | 770.761 | 721.078 | 931.456 | 801.653 | 689.193 | 676.975 | 811.504 | 765.936 | 675.86 | 689.37 | 773.884 | 756.279 | 742.768 | 757.569 | 715.506 | 734.014 | 781.187 | 760.467 | 696.439 | 739.345 | 740.106 | 745.11 | 575.523 | 561.328 | 704.422 | 870.468 | 610.182 | 664.787 | 642.157 | 692.156 | 754.087 | 665.091 | 650.199 | 677.508 | 567.674 | 624.411 | 627.137 | 645.583 | 600.771 | 652.1 |
| Operating Income
| 362.026 | 2,196.05 | 2,729.206 | 4,058.068 | 1,664.451 | 3,428.699 | 1,531.332 | 972.879 | 617.149 | 1,468.166 | 763.724 | 1,319.999 | 881.247 | 947.464 | 1,436.6 | 1,312.03 | 276.865 | 883.781 | 587.082 | 347.02 | 28.365 | 389.116 | 435.926 | 252.624 | 136.195 | 613.827 | 511.385 | 85.501 | 30.105 | 644.834 | 278.643 | 121.978 | -275.938 | 37.51 | 54.584 | 473.612 | -249.201 | 238.764 | 32.522 | -374.032 | -446.64 | -0.62 | -289.909 | -169.872 | -226.518 | 593.238 | 33.323 | -272.321 | -746.947 | 615.79 | 64.923 | -86.997 | 5.582 | 466.836 | 113.119 | 119.655 | 517.452 | 306.023 | -29.718 | -253.512 | -406.748 | 54.794 | 266.185 |
| Operating Income Ratio
| 0.047 | 0.187 | 0.11 | 0.171 | 0.13 | 0.207 | 0.113 | 0.092 | 0.069 | 0.157 | 0.086 | 0.169 | 0.151 | 0.112 | 0.158 | 0.155 | 0.064 | 0.134 | 0.109 | 0.067 | 0.007 | 0.058 | 0.063 | 0.046 | 0.023 | 0.072 | 0.087 | 0.024 | 0.008 | 0.099 | 0.068 | 0.036 | -0.111 | 0.007 | 0.012 | 0.085 | -0.113 | 0.056 | 0.01 | -0.157 | -0.197 | -0 | -0.103 | -0.038 | -0.082 | 0.118 | 0.009 | -0.097 | -0.467 | 0.137 | 0.014 | -0.027 | 0.001 | 0.081 | 0.021 | 0.019 | 0.11 | 0.061 | -0.011 | -0.132 | -0.224 | 0.013 | 0.055 |
| Total Other Income Expenses Net
| 132.471 | 175.37 | -523.358 | 98.62 | 428 | 824.51 | -158.802 | 133.344 | 100 | 75 | 42 | 20 | 7.647 | 43.882 | -389.727 | -10.202 | -7.525 | -15.591 | 36.516 | -22.652 | -55.263 | -73.667 | 134.239 | -3.951 | 100.378 | -116.515 | -2.417 | 1.23 | 7.114 | -109.856 | 391.571 | -43.486 | -265.641 | -99.26 | -16.869 | -71.35 | 51.9 | 7.959 | 162.985 | -123.626 | -14.549 | -71.324 | 237.265 | -16.235 | 155.958 | 300.853 | 219.165 | -6.203 | -80.741 | 88.935 | -55.15 | -184.225 | -77.678 | -0.227 | 1.72 | 43.996 | -127.95 | -135.128 | 40.322 | -154.844 | -60.001 | 330.86 | -570.527 |
| Income Before Tax
| 494.497 | 2,371.42 | 2,205.848 | 4,156.688 | 2,093.653 | 4,253.209 | 1,372.53 | 1,106.223 | 718.319 | 1,543.497 | 806.07 | 1,339.957 | 888.894 | 991.346 | 1,046.872 | 1,301.829 | 269.34 | 868.191 | 623.598 | 324.367 | -26.897 | 315.449 | 570.165 | 248.673 | 236.573 | 497.311 | 508.968 | 86.732 | 37.219 | 534.977 | 670.216 | 78.492 | -541.579 | -61.75 | 37.715 | 402.263 | -197.301 | 246.723 | 195.507 | -497.659 | -461.188 | -71.943 | -52.645 | -186.107 | -70.56 | 894.092 | 252.487 | -278.525 | -827.687 | 704.725 | 9.773 | -271.223 | -72.095 | 466.609 | 114.84 | 163.652 | 389.503 | 170.895 | 10.604 | -408.357 | -466.75 | 385.652 | -304.34 |
| Income Before Tax Ratio
| 0.065 | 0.202 | 0.089 | 0.175 | 0.164 | 0.257 | 0.102 | 0.104 | 0.08 | 0.165 | 0.09 | 0.172 | 0.153 | 0.117 | 0.115 | 0.154 | 0.062 | 0.132 | 0.116 | 0.062 | -0.007 | 0.047 | 0.083 | 0.045 | 0.039 | 0.059 | 0.087 | 0.024 | 0.01 | 0.082 | 0.164 | 0.023 | -0.218 | -0.011 | 0.008 | 0.072 | -0.089 | 0.058 | 0.061 | -0.209 | -0.204 | -0.014 | -0.019 | -0.042 | -0.026 | 0.178 | 0.066 | -0.099 | -0.517 | 0.157 | 0.002 | -0.085 | -0.017 | 0.081 | 0.021 | 0.026 | 0.083 | 0.034 | 0.004 | -0.213 | -0.257 | 0.091 | -0.063 |
| Income Tax Expense
| 83.262 | 196.432 | 464.807 | 1,212.64 | 975.706 | 757.554 | 319.25 | 290.092 | 276.698 | 420.523 | 177.219 | 384.716 | 304.454 | 67.099 | 419.346 | 394.661 | 109.899 | 327.351 | 109.015 | 50.477 | 29.034 | 113.149 | 83.421 | 81.606 | 62.589 | -28.659 | 111.257 | 25.936 | 17.472 | 3.01 | 36.308 | 11.265 | 0.756 | -31.943 | -4.566 | 65.401 | 1.288 | 678.947 | 72.668 | -156.393 | -127.696 | 74.514 | -1.97 | -48.23 | -0.705 | 367.45 | 135.285 | -89.855 | -266.29 | 296.073 | 39.662 | -96.687 | -22.639 | 188.643 | 138.354 | 17.148 | 165.729 | 113.794 | 6.458 | -160.456 | -164.626 | 234.503 | -74.99 |
| Net Income
| 411.235 | 2,174.988 | 1,741.04 | 2,944.049 | 1,117.946 | 3,495.656 | 1,053.279 | 816.132 | 441.62 | 1,122.974 | 628.851 | 955.241 | 584.44 | 924.247 | 627.526 | 907.168 | 159.44 | 540.839 | 514.583 | 273.89 | -55.931 | 202.301 | 486.744 | 167.067 | 173.983 | 525.97 | 397.711 | 60.822 | 19.824 | 532.044 | 633.994 | 67.298 | -542.236 | -29.744 | 42.417 | 336.984 | -198.459 | -432.019 | 122.941 | -341.192 | -333.414 | -146.418 | -50.675 | -137.877 | -69.855 | 526.641 | 117.203 | -188.67 | -561.397 | 408.65 | -29.888 | -174.545 | -49.92 | 277.249 | -26.273 | 144.874 | 224.888 | 53.091 | 4.977 | -246.954 | -299.328 | 148.129 | -226.964 |
| Net Income Ratio
| 0.054 | 0.186 | 0.07 | 0.124 | 0.088 | 0.211 | 0.078 | 0.077 | 0.049 | 0.12 | 0.07 | 0.123 | 0.1 | 0.109 | 0.069 | 0.107 | 0.037 | 0.082 | 0.096 | 0.053 | -0.014 | 0.03 | 0.07 | 0.031 | 0.029 | 0.062 | 0.068 | 0.017 | 0.005 | 0.081 | 0.155 | 0.02 | -0.218 | -0.005 | 0.01 | 0.06 | -0.09 | -0.102 | 0.038 | -0.143 | -0.147 | -0.029 | -0.018 | -0.031 | -0.025 | 0.105 | 0.031 | -0.067 | -0.351 | 0.091 | -0.007 | -0.054 | -0.012 | 0.048 | -0.005 | 0.023 | 0.048 | 0.011 | 0.002 | -0.129 | -0.165 | 0.035 | -0.047 |
| EPS
| 10.96 | 58.06 | 46.54 | 78.78 | 30.02 | 94.03 | 28.39 | 88.41 | 47.97 | 122.01 | 68.3 | 103.77 | 63.55 | 100.49 | 68.23 | 98.81 | 17.36 | 58.91 | 56.05 | 30.04 | -6.13 | 22.19 | 53.39 | 18.35 | 19.1 | 57.77 | 43.69 | 6.76 | 2.2 | 59.1 | 70.42 | 7.57 | -61.02 | -3.35 | 4.77 | 37.92 | -22.33 | -48.62 | 13.84 | -38.4 | -37.52 | -16.48 | -5.7 | -15.52 | -7.69 | 57.96 | 12.9 | -20.12 | -59.86 | 43.57 | -3.09 | -18.03 | -5.16 | 28.64 | -2.71 | 14.68 | 22.78 | 5.38 | 0.5 | -25.02 | -30.33 | 15.01 | -23 |
| EPS Diluted
| 10.62 | 58.06 | 44.92 | 77.55 | 29.57 | 93.52 | 27.91 | 87.75 | 47.56 | 120.93 | 67.59 | 102.74 | 62.97 | 100.49 | 68.23 | 98.81 | 17.36 | 58.91 | 56.05 | 30.04 | -6.13 | 22.19 | 53.39 | 18.35 | 19.04 | 57.77 | 43.69 | 6.76 | 2.18 | 59.1 | 70.42 | 7.57 | -61.02 | -3.35 | 4.77 | 37.92 | -22.33 | -48.62 | 13.84 | -38.4 | -37.52 | -16.48 | -5.58 | -15.17 | -7.69 | 57.96 | 12.9 | -20.12 | -59.86 | 43.57 | -3.09 | -18.03 | -5.16 | 28.64 | -2.71 | 14.68 | 22.78 | 5.38 | 0.5 | -25.02 | -30.33 | 15.01 | -23 |
| EBITDA
| 455.313 | 2,282.02 | 2,386.849 | 4,259.997 | 2,115.217 | 3,237.714 | 1,392.816 | 1,116.813 | 725.791 | 1,551.361 | 815.802 | 1,346.337 | 899.658 | 1,004.781 | 1,429.965 | 1,310.066 | 275.868 | 867.412 | 635.876 | 333.76 | -13.093 | 393.967 | 394.03 | 265.687 | 246.773 | 521.331 | 525.093 | 95.498 | 45.374 | 546.875 | 679.839 | 90.709 | -537.751 | -49.041 | 72.171 | 404.882 | -196.66 | 257.427 | 213.747 | -232.865 | -454.072 | -61.873 | -33.416 | -165.399 | -58.604 | 820.008 | 297.744 | -268.894 | -818.461 | 712.011 | 88.449 | -250.044 | -24.192 | 592.892 | 196.651 | 85.254 | 496.446 | 440.733 | 111.373 | -307.821 | -364.591 | 302.719 | -262.405 |
| EBITDA Ratio
| 0.06 | 0.195 | 0.096 | 0.179 | 0.166 | 0.196 | 0.103 | 0.105 | 0.081 | 0.166 | 0.091 | 0.173 | 0.154 | 0.119 | 0.157 | 0.155 | 0.063 | 0.132 | 0.119 | 0.064 | -0.003 | 0.058 | 0.057 | 0.049 | 0.041 | 0.061 | 0.09 | 0.027 | 0.012 | 0.084 | 0.166 | 0.027 | -0.216 | -0.009 | 0.016 | 0.072 | -0.089 | 0.061 | 0.066 | -0.098 | -0.201 | -0.012 | -0.012 | -0.037 | -0.021 | 0.163 | 0.078 | -0.095 | -0.511 | 0.158 | 0.019 | -0.078 | -0.006 | 0.103 | 0.037 | 0.014 | 0.105 | 0.088 | 0.041 | -0.161 | -0.201 | 0.071 | -0.054 |