Nidec Income Statement

Financials in millions JPY. Fiscal year is April - March.

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Revenue	2,616,305	2,607,813	2,347,159	2,230,027	1,918,174	1,618,064
Revenue Growth (YoY)	5.35%	11.11%	5.25%	16.26%	18.55%	5.42%
Cost of Revenue	2,109,444	2,071,392	1,849,997	1,826,976	1,514,837	1,251,506
Gross Profit	506,861	536,421	497,162	403,051	403,337	366,558
Selling, General & Admin	291,551	226,222	218,230	231,791	153,835	137,542
Research & Development	85,603	80,599	81,055	81,337	78,015	67,280
Operating Expenses	377,154	306,821	299,285	313,128	231,850	204,822
Operating Income	129,707	229,600	197,877	89,923	171,487	161,736
Interest Expense	-21,717	-22,207	-20,525	-12,521	-5,228	-5,617
Interest & Investment Income	35,398	36,682	35,901	16,698	3,929	3,568
Earnings From Equity Investments	-3,252	-3,179	-7,164	-3,905	-1,461	-989
Currency Exchange Gain (Loss)	16,978	-14,134	32,738	20,031	2,272	-4,255
Other Non Operating Income (Expenses)	-1,969	-1,969	-1,137	386	-67	260
EBT Excluding Unusual Items	155,145	224,793	237,690	110,612	170,932	154,703
Asset Writedown	-3,632	-3,450	-36,021	-177	213	-1,725
Other Unusual Items	11,966	11,966	-	-	-	-
Pretax Income	163,479	233,309	201,669	110,435	171,145	152,978
Income Tax Expense	56,087	72,437	76,274	72,752	34,051	30,133
Earnings From Continuing Operations	107,392	160,872	125,395	37,683	137,094	122,845
Earnings From Discontinued Operations	-118	-204	-44	-1,983	-327	-228
Net Income to Company	107,274	160,668	125,351	35,700	136,767	122,617
Minority Interest in Earnings	12,710	3,697	-896	1,282	103	-640
Net Income	119,984	164,365	124,455	36,982	136,870	121,977
Net Income to Common	119,984	164,365	124,455	36,982	136,870	121,977
Net Income Growth	26.39%	32.07%	236.53%	-72.98%	12.21%	108.65%
Shares Outstanding (Basic)	1,147	1,149	1,149	1,151	1,168	1,171
Shares Outstanding (Diluted)	1,147	1,149	1,149	1,151	1,168	1,171
Shares Change (YoY)	-0.15%	-0.03%	-0.17%	-1.47%	-0.27%	-0.44%
EPS (Basic)	104.56	143.06	108.30	32.13	117.15	104.12
EPS (Diluted)	104.56	143.06	108.30	32.13	117.15	104.12
EPS Growth	26.58%	32.10%	237.09%	-72.58%	12.51%	109.57%
Free Cash Flow	173,793	163,717	208,717	5,671	-3,586	130,245
Free Cash Flow Per Share	151.46	142.50	181.62	4.93	-3.07	111.18
Dividend Per Share	20.000	40.000	37.500	35.000	32.500	30.000
Dividend Growth	-50.00%	6.67%	7.14%	7.69%	8.33%	4.35%
Gross Margin	19.37%	20.57%	21.18%	18.07%	21.03%	22.65%
Operating Margin	4.96%	8.80%	8.43%	4.03%	8.94%	10.00%
Profit Margin	4.59%	6.30%	5.30%	1.66%	7.13%	7.54%
Free Cash Flow Margin	6.64%	6.28%	8.89%	0.25%	-0.19%	8.05%
EBITDA	244,822	342,658	312,358	209,445	276,411	244,305
EBITDA Margin	9.36%	13.14%	13.31%	9.39%	14.41%	15.10%
D&A For EBITDA	115,115	113,058	114,481	119,522	104,924	82,569
EBIT	129,707	229,600	197,877	89,923	171,487	161,736
EBIT Margin	4.96%	8.80%	8.43%	4.03%	8.94%	10.00%
Effective Tax Rate	34.31%	31.05%	37.82%	65.88%	19.90%	19.70%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.