Nomura Micro Science Co., Ltd. (TYO:6254)

Nomura Micro Science Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Revenue	105,552	96,359	73,021	49,595	31,901	30,361
Revenue Growth (YoY)	142.21%	31.96%	47.23%	55.46%	5.07%	44.24%
Cost of Revenue	83,432	75,249	57,614	39,223	24,245	23,235
Gross Profit	22,120	21,110	15,407	10,372	7,656	7,126
Selling, General & Admin	6,041	5,357	4,384	3,558	3,017	2,971
Research & Development	-	381	341	256	207	188
Operating Expenses	6,041	5,738	4,759	3,822	3,223	3,504
Operating Income	16,079	15,372	10,648	6,550	4,433	3,622
Interest Expense	-2,310	-1,899	-589	-57	-31	-32
Interest & Investment Income	129.55	72	100	45	34	33
Currency Exchange Gain (Loss)	411.67	-260	651	-186	106	-16
Other Non Operating Income (Expenses)	112.33	114	9	62	39	29
EBT Excluding Unusual Items	14,422	13,399	10,819	6,414	4,581	3,636
Gain (Loss) on Sale of Investments	17.33	-	-	1,036	-	-5
Gain (Loss) on Sale of Assets	0.06	-	11	-	-	1
Asset Writedown	-0.23	-	-5	-1	-	-24
Other Unusual Items	-	-	2	-	-4	1
Pretax Income	14,490	13,399	10,827	7,449	4,577	3,609
Income Tax Expense	3,491	3,200	2,849	1,643	1,286	991
Net Income	10,999	10,199	7,978	5,806	3,291	2,618
Net Income to Common	10,999	10,199	7,978	5,806	3,291	2,618
Net Income Growth	159.35%	27.84%	37.41%	76.42%	25.71%	105.66%
Shares Outstanding (Basic)	38	38	37	37	37	37
Shares Outstanding (Diluted)	39	39	38	37	37	37
Shares Change (YoY)	0.91%	1.69%	1.91%	0.45%	0.43%	0.93%
EPS (Basic)	289.88	270.75	213.48	156.88	89.39	71.19
EPS (Diluted)	283.88	263.64	209.70	155.53	88.55	70.75
EPS Growth	157.01%	25.72%	34.83%	75.64%	25.15%	103.76%
Free Cash Flow	-	-22,305	-19,005	3,664	955	5,801
Free Cash Flow Per Share	-	-576.57	-499.55	98.15	25.70	156.77
Dividend Per Share	80.000	80.000	62.500	37.500	21.250	13.750
Dividend Growth	18.52%	28.00%	66.67%	76.47%	54.55%	66.67%
Gross Margin	20.96%	21.91%	21.10%	20.91%	24.00%	23.47%
Operating Margin	15.23%	15.95%	14.58%	13.21%	13.90%	11.93%
Profit Margin	10.42%	10.58%	10.93%	11.71%	10.32%	8.62%
Free Cash Flow Margin	-	-23.15%	-26.03%	7.39%	2.99%	19.11%
EBITDA	17,867	17,025	10,955	6,741	4,605	3,746
EBITDA Margin	16.93%	17.67%	15.00%	13.59%	14.44%	12.34%
D&A For EBITDA	1,788	1,653	307	191	172	124
EBIT	16,079	15,372	10,648	6,550	4,433	3,622
EBIT Margin	15.23%	15.95%	14.58%	13.21%	13.90%	11.93%
Effective Tax Rate	24.09%	23.88%	26.31%	22.06%	28.10%	27.46%

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