Nomura Income Statement

Financials in millions JPY. Fiscal year is November - October.

Millions JPY. Fiscal year is Nov - Oct.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jan '26 Jan 31, 2026	Oct '25 Oct 31, 2025	Oct '24 Oct 31, 2024	Oct '23 Oct 31, 2023	Oct '22 Oct 31, 2022	Oct '21 Oct 31, 2021
Revenue	7,286	7,111	6,612	5,972	5,458	5,068
Revenue Growth (YoY)	9.50%	7.55%	10.72%	9.42%	7.70%	3.47%
Cost of Revenue	5,261	5,198	4,946	4,427	4,071	3,799
Gross Profit	2,025	1,913	1,666	1,545	1,387	1,269
Selling, General & Admin	1,133	1,120	1,092	1,040	957	895
Amortization of Goodwill & Intangibles	14	14	33	33	33	33
Other Operating Expenses	-	-	7	1	-	-
Operating Expenses	1,173	1,160	1,161	1,097	1,012	952
Operating Income	852	753	505	448	375	317
Interest Expense	-	-	-1	-1	-1	-2
Currency Exchange Gain (Loss)	1	-	-	-1	-3	-
Other Non Operating Income (Expenses)	-1	-	6	-	-2	8
EBT Excluding Unusual Items	852	753	510	446	369	323
Gain (Loss) on Sale of Assets	-	-	-	-	-	1
Pretax Income	852	753	510	446	369	324
Income Tax Expense	250	234	163	152	130	119
Earnings From Continuing Operations	602	519	347	294	239	205
Net Income to Company	-	519	347	294	239	205
Minority Interest in Earnings	-10	-11	-8	-4	-	-
Net Income	592	508	339	290	239	205
Net Income to Common	592	508	339	290	239	205
Net Income Growth	70.60%	49.85%	16.90%	21.34%	16.59%	279.63%
Shares Outstanding (Basic)	1	1	1	1	1	1
Shares Outstanding (Diluted)	1	1	1	1	1	1
Shares Change (YoY)	-0.00%	-0.00%	-0.00%	-3.33%	-1.71%	-
EPS (Basic)	447.71	384.18	256.37	219.31	174.72	147.31
EPS (Diluted)	447.71	384.18	256.37	219.31	174.72	147.31
EPS Growth	70.61%	49.86%	16.90%	25.52%	18.61%	279.63%
Free Cash Flow	-	933	419	409	454	423
Free Cash Flow Per Share	-	705.60	316.87	309.30	331.90	303.96
Dividend Per Share	89.000	89.000	59.000	52.000	42.000	29.000
Dividend Growth	50.85%	50.85%	13.46%	23.81%	44.83%	262.50%
Gross Margin	27.79%	26.90%	25.20%	25.87%	25.41%	25.04%
Operating Margin	11.69%	10.59%	7.64%	7.50%	6.87%	6.25%
Profit Margin	8.13%	7.14%	5.13%	4.86%	4.38%	4.04%
Free Cash Flow Margin	-	13.12%	6.34%	6.85%	8.32%	8.35%
EBITDA	904.75	810	579	509	435	380
EBITDA Margin	12.42%	11.39%	8.76%	8.52%	7.97%	7.50%
D&A For EBITDA	52.75	57	74	61	60	63
EBIT	852	753	505	448	375	317
EBIT Margin	11.69%	10.59%	7.64%	7.50%	6.87%	6.25%
Effective Tax Rate	29.34%	31.08%	31.96%	34.08%	35.23%	36.73%

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