Mimasu Semiconductor Industry Co., Ltd.
TSE:8155.T
3695 (JPY) • At close November 5, 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 | 2008 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 24,110 | 24,406 | 20,685 | 23,759 | 20,259 | 21,737 | 26,297 | 22,798 | 20,104 | 19,925 | 19,781 | 17,656 | 17,069 | 21,372 | 20,582 | 20,183 | 22,913 | 23,252 | 21,635 | 23,381 | 23,806 | 23,321 | 24,744 | 24,064 | 23,032 | 19,766 | 20,627 | 17,595 | 16,194 | 14,501 | 15,396 | 14,387 | 16,003 | 15,164 | 13,139 | 13,650 | 14,343 | 13,221 | 13,289 | 11,793 | 11,038 | 11,029 | 9,613 | 10,681 | 11,373 | 9,297 | 10,352 | 12,121 | 12,370 | 10,425 | 8,293 | 12,498 | 10,868 | 11,524 | 15,239 | 16,187 | 16,586 | 17,313 | 17,239 | 11,950 | 11,777 | 9,099 | 9,211 | 16,484 |
Cost of Revenue
| 19,388 | 21,144 | 17,116 | 18,921 | 15,906 | 17,194 | 19,857 | 17,482 | 15,007 | 16,312 | 15,892 | 14,149 | 14,125 | 18,337 | 17,829 | 17,652 | 20,180 | 20,529 | 19,031 | 20,808 | 20,941 | 20,431 | 20,758 | 21,075 | 20,614 | 16,622 | 17,671 | 15,726 | 14,220 | 12,430 | 13,578 | 12,708 | 14,305 | 13,919 | 11,659 | 12,070 | 12,611 | 11,889 | 11,056 | 10,219 | 9,725 | 9,388 | 7,880 | 9,530 | 10,102 | 8,116 | 9,440 | 11,148 | 11,114 | 9,502 | 7,363 | 11,446 | 9,010 | 11,071 | 12,560 | 14,955 | 15,083 | 15,808 | 15,945 | 10,655 | 10,630 | 9,027 | 9,483 | 14,236 |
Gross Profit
| 4,722 | 3,262 | 3,569 | 4,838 | 4,353 | 4,543 | 6,440 | 5,316 | 5,097 | 3,613 | 3,889 | 3,507 | 2,944 | 3,035 | 2,753 | 2,531 | 2,733 | 2,723 | 2,604 | 2,573 | 2,865 | 2,890 | 3,986 | 2,989 | 2,418 | 3,144 | 2,956 | 1,869 | 1,974 | 2,071 | 1,818 | 1,679 | 1,698 | 1,245 | 1,480 | 1,580 | 1,732 | 1,332 | 2,233 | 1,574 | 1,313 | 1,641 | 1,733 | 1,151 | 1,271 | 1,181 | 912 | 973 | 1,256 | 923 | 930 | 1,052 | 1,858 | 453 | 2,679 | 1,232 | 1,503 | 1,505 | 1,294 | 1,295 | 1,147 | 72 | -272 | 2,248 |
Gross Profit Ratio
| 0.196 | 0.134 | 0.173 | 0.204 | 0.215 | 0.209 | 0.245 | 0.233 | 0.254 | 0.181 | 0.197 | 0.199 | 0.172 | 0.142 | 0.134 | 0.125 | 0.119 | 0.117 | 0.12 | 0.11 | 0.12 | 0.124 | 0.161 | 0.124 | 0.105 | 0.159 | 0.143 | 0.106 | 0.122 | 0.143 | 0.118 | 0.117 | 0.106 | 0.082 | 0.113 | 0.116 | 0.121 | 0.101 | 0.168 | 0.133 | 0.119 | 0.149 | 0.18 | 0.108 | 0.112 | 0.127 | 0.088 | 0.08 | 0.102 | 0.089 | 0.112 | 0.084 | 0.171 | 0.039 | 0.176 | 0.076 | 0.091 | 0.087 | 0.075 | 0.108 | 0.097 | 0.008 | -0.03 | 0.136 |
Reseach & Development Expenses
| 0 | 1,108 | 402 | 321 | 563 | 2,371 | 2,686 | 599 | 1,029 | 1,808 | 664 | 508 | 451 | 1,164 | 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 |
General & Administrative Expenses
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 1,540 | 2,004 | 783 | 849 | 787 | 807 | 1,001 | 862 | 863 | 816 | 777 | 703 | 669 | 642 | 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 |
Other Expenses
| 0 | -23 | 2 | 34 | 18 | -9 | 15 | 11 | 6 | -31 | 24 | 14 | 8 | 6 | 17 | 1 | 2 | -7 | 6 | 10 | -8 | -8 | 9 | 10 | -21 | -20 | -10 | 14 | 7 | -8 | 9 | 8 | 6 | 1 | 6 | -14 | 9 | 9 | 16 | 10 | 6 | 1 | 4 | 9 | 3 | -1 | -48 | -38 | -21 | -26 | -35 | -66 | -39 | -5 | -59 | -95 | -180 | -311 | -435 | -452 | -439 | -712 | -737 | -166 |
Operating Expenses
| 1,540 | 2,004 | 1,185 | 1,170 | 1,350 | 3,175 | 3,687 | 1,461 | 1,892 | 2,618 | 1,441 | 1,211 | 1,120 | 1,802 | 1,108 | 914 | 1,139 | 1,587 | 963 | 1,002 | 1,279 | 1,766 | 2,473 | 1,473 | 922 | 2,282 | 1,723 | 662 | 771 | 1,350 | 920 | 669 | 630 | 666 | 581 | 628 | 681 | 1,034 | 1,407 | 871 | 584 | 1,549 | 686 | 584 | 556 | 648 | 585 | 573 | 557 | 231 | 528 | 605 | 670 | 1,190 | 579 | 567 | 715 | 489 | 527 | 536 | 502 | 139 | 483 | 632 |
Operating Income
| 3,182 | 1,258 | 2,384 | 3,668 | 3,002 | 1,365 | 2,753 | 3,856 | 3,203 | 989 | 2,449 | 2,296 | 1,823 | 1,229 | 1,646 | 1,617 | 1,593 | 1,133 | 1,641 | 1,571 | 1,585 | 1,121 | 1,513 | 1,516 | 1,495 | 857 | 1,233 | 1,207 | 1,202 | 715 | 899 | 1,010 | 1,067 | 578 | 900 | 951 | 1,050 | 297 | 826 | 703 | 728 | 88 | 1,047 | 567 | 714 | 530 | 326 | 400 | 699 | 692 | 402 | 447 | 1,188 | -737 | 2,100 | 665 | 788 | 1,016 | 767 | 759 | 188 | -833 | -1,463 | 1,358 |
Operating Income Ratio
| 0.132 | 0.052 | 0.115 | 0.154 | 0.148 | 0.063 | 0.105 | 0.169 | 0.159 | 0.05 | 0.124 | 0.13 | 0.107 | 0.058 | 0.08 | 0.08 | 0.07 | 0.049 | 0.076 | 0.067 | 0.067 | 0.048 | 0.061 | 0.063 | 0.065 | 0.043 | 0.06 | 0.069 | 0.074 | 0.049 | 0.058 | 0.07 | 0.067 | 0.038 | 0.068 | 0.07 | 0.073 | 0.022 | 0.062 | 0.06 | 0.066 | 0.008 | 0.109 | 0.053 | 0.063 | 0.057 | 0.031 | 0.033 | 0.057 | 0.066 | 0.048 | 0.036 | 0.109 | -0.064 | 0.138 | 0.041 | 0.048 | 0.059 | 0.044 | 0.064 | 0.016 | -0.092 | -0.159 | 0.082 |
Total Other Income Expenses Net
| -60 | -121 | 60 | -26 | 85 | -85 | -53 | -54 | 16 | -36 | 15 | -53 | 19 | -19 | 1 | 0 | -44 | -38 | -123 | -67 | -80 | -119 | -28 | -15 | -13 | -25 | -46 | 21 | -11 | -176 | 21 | 22 | -123 | -114 | -121 | 21 | -77 | 83 | 62 | -39 | 61 | -26 | -89 | 48 | -24 | 93 | 66 | -3 | -33 | -508 | 117 | -65 | -94 | -606 | -71 | -109 | -230 | -679 | -407 | -413 | -165 | -439 | -11 | -104 |
Income Before Tax
| 3,122 | 1,137 | 2,444 | 3,642 | 3,087 | 1,280 | 2,700 | 3,802 | 3,219 | 953 | 2,464 | 2,243 | 1,843 | 1,214 | 1,647 | 1,617 | 1,549 | 1,098 | 1,518 | 1,505 | 1,505 | 1,005 | 1,485 | 1,501 | 1,483 | 838 | 1,188 | 1,227 | 1,192 | 545 | 920 | 1,031 | 945 | 466 | 779 | 972 | 974 | 381 | 889 | 663 | 790 | 67 | 957 | 616 | 690 | 626 | 392 | 397 | 666 | 184 | 519 | 382 | 1,094 | -1,343 | 2,029 | 556 | 558 | 337 | 360 | 346 | 23 | -1,272 | -1,474 | 1,254 |
Income Before Tax Ratio
| 0.129 | 0.047 | 0.118 | 0.153 | 0.152 | 0.059 | 0.103 | 0.167 | 0.16 | 0.048 | 0.125 | 0.127 | 0.108 | 0.057 | 0.08 | 0.08 | 0.068 | 0.047 | 0.07 | 0.064 | 0.063 | 0.043 | 0.06 | 0.062 | 0.064 | 0.042 | 0.058 | 0.07 | 0.074 | 0.038 | 0.06 | 0.072 | 0.059 | 0.031 | 0.059 | 0.071 | 0.068 | 0.029 | 0.067 | 0.056 | 0.072 | 0.006 | 0.1 | 0.058 | 0.061 | 0.067 | 0.038 | 0.033 | 0.054 | 0.018 | 0.063 | 0.031 | 0.101 | -0.117 | 0.133 | 0.034 | 0.034 | 0.019 | 0.021 | 0.029 | 0.002 | -0.14 | -0.16 | 0.076 |
Income Tax Expense
| 961 | 338 | 755 | 1,121 | 950 | 393 | 834 | 1,171 | 985 | 344 | 762 | 708 | 562 | 377 | 512 | 524 | 481 | 337 | 475 | 471 | 468 | 309 | 426 | 468 | 465 | 233 | 379 | 387 | 375 | 74 | 312 | 325 | 283 | 162 | 216 | 309 | 299 | 227 | 262 | 248 | 289 | 52 | 362 | 237 | 271 | 246 | 160 | 161 | 262 | 12 | 358 | 167 | 454 | -505 | 831 | 219 | 237 | 143 | 156 | 153 | 73 | -421 | -579 | 558 |
Net Income
| 2,160 | 799 | 1,689 | 2,522 | 2,136 | 887 | 1,866 | 2,632 | 2,233 | 608 | 1,703 | 1,535 | 1,280 | 837 | 1,136 | 1,093 | 1,067 | 760 | 1,044 | 1,034 | 1,036 | 697 | 1,059 | 1,033 | 1,017 | 605 | 810 | 840 | 816 | 472 | 607 | 706 | 662 | 304 | 563 | 663 | 675 | 154 | 627 | 416 | 500 | 16 | 595 | 379 | 418 | 379 | 233 | 236 | 403 | 172 | 161 | 216 | 639 | -837 | 1,198 | 336 | 320 | 193 | 204 | 192 | -49 | -850 | -895 | 695 |
Net Income Ratio
| 0.09 | 0.033 | 0.082 | 0.106 | 0.105 | 0.041 | 0.071 | 0.115 | 0.111 | 0.031 | 0.086 | 0.087 | 0.075 | 0.039 | 0.055 | 0.054 | 0.047 | 0.033 | 0.048 | 0.044 | 0.044 | 0.03 | 0.043 | 0.043 | 0.044 | 0.031 | 0.039 | 0.048 | 0.05 | 0.033 | 0.039 | 0.049 | 0.041 | 0.02 | 0.043 | 0.049 | 0.047 | 0.012 | 0.047 | 0.035 | 0.045 | 0.001 | 0.062 | 0.035 | 0.037 | 0.041 | 0.023 | 0.019 | 0.033 | 0.016 | 0.019 | 0.017 | 0.059 | -0.073 | 0.079 | 0.021 | 0.019 | 0.011 | 0.012 | 0.016 | -0.004 | -0.093 | -0.097 | 0.042 |
EPS
| 67.24 | 24.87 | 52.58 | 78.51 | 66.49 | 27.61 | 58.09 | 81.93 | 69.51 | 18.93 | 53.01 | 47.79 | 39.86 | 26.07 | 35.35 | 34.02 | 33.24 | 23.65 | 32.49 | 32.2 | 32.26 | 21.69 | 32.97 | 32.15 | 31.68 | 18.82 | 25.22 | 26.13 | 25.42 | 14.68 | 18.91 | 21.97 | 20.61 | 9.62 | 17.6 | 20.07 | 20.17 | 4.59 | 18.74 | 12.4 | 14.93 | 0.49 | 17.77 | 11.33 | 12.5 | 11.32 | 6.97 | 7.03 | 12.06 | 5.14 | 4.82 | 6.43 | 19.11 | -25 | 35.79 | 10.03 | 9.58 | 5.78 | 6.11 | 5.73 | -1.46 | -25.39 | -26.73 | 20.75 |
EPS Diluted
| 67.24 | 24.87 | 52.58 | 78.51 | 66.49 | 27.61 | 58.09 | 81.93 | 69.51 | 18.93 | 53.01 | 47.78 | 39.86 | 26.05 | 35.35 | 34.02 | 33.24 | 23.65 | 32.49 | 32.19 | 32.26 | 21.69 | 32.96 | 32.15 | 31.68 | 18.82 | 25.21 | 26.13 | 25.42 | 14.68 | 18.89 | 21.97 | 20.61 | 9.46 | 16.82 | 19.8 | 20.17 | 4.59 | 18.73 | 12.4 | 14.93 | 0.48 | 17.77 | 11.33 | 12.5 | 11.32 | 6.97 | 7.03 | 12.06 | 5.14 | 4.82 | 6.43 | 19.11 | -25 | 35.79 | 10.03 | 9.58 | 5.76 | 6.11 | 5.73 | -1.46 | -25.39 | -26.73 | 20.75 |
EBITDA
| 5,304 | 4,268 | 5,214 | 3,768 | 2,966 | 1,370 | 2,755 | 3,892 | 3,242 | 1,018 | 2,465 | 2,340 | 1,821 | 1,238 | 1,664 | 1,619 | 1,602 | 1,130 | 1,650 | 1,583 | 1,585 | 1,114 | 1,510 | 1,535 | 1,488 | 846 | 1,197 | 1,225 | 1,210 | 708 | 909 | 1,030 | 980 | 537 | 783 | 970 | 1,005 | 399 | 858 | 971 | 771 | 82 | 1,042 | 621 | 692 | 622 | 397 | 404 | 666 | 632 | 398 | 387 | 1,116 | 723 | 3,527 | 1,953 | 1,834 | 2,406 | 2,036 | 1,960 | 1,871 | 2,992 | 2,080 | 1,358 |
EBITDA Ratio
| 0.22 | 0.175 | 0.252 | 0.159 | 0.146 | 0.063 | 0.105 | 0.171 | 0.161 | 0.051 | 0.125 | 0.133 | 0.107 | 0.058 | 0.081 | 0.08 | 0.07 | 0.049 | 0.076 | 0.068 | 0.067 | 0.048 | 0.061 | 0.064 | 0.065 | 0.043 | 0.058 | 0.07 | 0.075 | 0.049 | 0.059 | 0.072 | 0.061 | 0.035 | 0.06 | 0.071 | 0.07 | 0.03 | 0.065 | 0.082 | 0.07 | 0.007 | 0.108 | 0.058 | 0.061 | 0.067 | 0.038 | 0.033 | 0.054 | 0.061 | 0.048 | 0.031 | 0.103 | 0.063 | 0.231 | 0.121 | 0.111 | 0.139 | 0.118 | 0.164 | 0.159 | 0.329 | 0.226 | 0.082 |