Income Statement

Revenue

+9%

+7%

10Y

Currency: JPY

	Dec-2006	Jun-2007	Sep-2007	Dec-2007	Jun-2008	Sep-2008	Dec-2008	Jun-2009	Sep-2009	Dec-2009	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	0	1 781	0	0	1 862	0	0	3 174	0	0	3 569	7 180	11 046	14 903	14 892	14 865	14 630	14 329	14 049	13 691	13 145	12 541	11 954	11 287	10 635	10 026	9 676	9 375	9 178	8 851	8 555	8 277	7 961	7 817	7 696	7 678	7 665	7 539	7 441	7 319	7 275	7 334	7 660	8 052	8 417	8 753	8 756	8 689	8 725	8 788	8 853	9 030	9 022	9 015	8 981	8 858	8 835	8 825	8 977	9 198	9 612	10 221	11 038	12 021	13 068	14 093	14 798	15 382	15 681	15 851	0	0	0
Revenue	229 828 N/A	245 872 +7%	257 788 +5%	242 685 -6%	231 375 -5%	206 437 -11%	240 668 +17%	270 958 +13%	273 093 +1%	276 072 +1%	231 077 -16%	240 720 +4%	243 538 +1%	480 983 +97%	495 852 +3%	484 892 -2%	499 235 +3%	450 807 -10%	490 819 +9%	521 921 +6%	503 310 -4%	517 740 +3%	544 097 +5%	547 087 +1%	594 453 +9%	532 016 -11%	505 935 -5%	523 146 +3%	493 585 -6%	567 159 +15%	555 407 -2%	616 990 +11%	595 333 -4%	569 545 -4%	546 133 -4%	524 818 -4%	557 785 +6%	569 680 +2%	623 354 +9%	594 547 -5%	610 343 +3%	623 762 +2%	610 516 -2%	582 075 -5%	564 967 -3%	668 510 +18%	662 055 -1%	684 167 +3%	649 213 -5%	676 495 +4%	700 533 +4%	653 415 -7%	718 296 +10%	580 660 -19%	590 718 +2%	613 851 +4%	568 303 -7%	645 049 +14%	698 226 +8%	702 679 +1%	706 635 +1%	654 735 -7%	664 380 +1%	708 297 +7%	750 490 +6%	734 715 -2%	726 264 -1%	747 740 +3%	788 224 +5%	757 638 -4%	778 142 +3%	774 044 -1%	767 346 -1%
Gross Profit
Cost of Revenue	(153 926)	(168 405)	(170 462)	(158 526)	(148 795)	(138 037)	(166 797)	(186 604)	(193 810)	(199 174)	(168 895)	(179 125)	(181 774)	(373 760)	(382 498)	(369 161)	(379 262)	(335 896)	(365 403)	(387 942)	(378 965)	(383 169)	(402 234)	(401 894)	(423 941)	(372 680)	(354 309)	(368 732)	(350 480)	(405 107)	(395 767)	(437 697)	(415 549)	(391 571)	(370 517)	(355 455)	(381 267)	(392 438)	(433 686)	(413 070)	(426 165)	(441 708)	(432 369)	(410 376)	(398 583)	(479 797)	(481 140)	(498 113)	(468 649)	(482 772)	(494 754)	(457 720)	(505 466)	(397 602)	(392 807)	(410 827)	(379 865)	(439 737)	(482 620)	(482 938)	(481 300)	(432 073)	(439 381)	(469 726)	(503 249)	(490 250)	(479 444)	(489 691)	(512 662)	(491 037)	(510 782)	(511 903)	(508 702)
Gross Profit	75 902 N/A	77 467 +2%	87 326 +13%	84 159 -4%	82 580 -2%	68 400 -17%	73 871 +8%	84 354 +14%	79 283 -6%	76 898 -3%	62 182 -19%	61 595 -1%	61 764 +0%	107 223 +74%	113 354 +6%	115 731 +2%	119 973 +4%	114 911 -4%	125 416 +9%	133 979 +7%	124 345 -7%	134 571 +8%	141 863 +5%	145 193 +2%	170 512 +17%	159 336 -7%	151 626 -5%	154 414 +2%	143 105 -7%	162 052 +13%	159 640 -1%	179 293 +12%	179 784 +0%	177 974 -1%	175 616 -1%	169 363 -4%	176 518 +4%	177 242 +0%	189 668 +7%	181 477 -4%	184 178 +1%	182 054 -1%	178 147 -2%	171 699 -4%	166 384 -3%	188 713 +13%	180 915 -4%	186 054 +3%	180 564 -3%	193 723 +7%	205 779 +6%	195 695 -5%	212 830 +9%	183 058 -14%	197 911 +8%	203 024 +3%	188 438 -7%	205 312 +9%	215 606 +5%	219 741 +2%	225 335 +3%	222 662 -1%	224 999 +1%	238 571 +6%	247 241 +4%	244 465 -1%	246 820 +1%	258 049 +5%	275 562 +7%	266 601 -3%	267 360 +0%	262 141 -2%	258 644 -1%
Operating Income
Operating Expenses	(38 318)	(39 832)	(40 768)	(40 933)	(41 963)	(42 794)	(44 049)	(45 029)	(45 177)	(45 984)	(43 919)	(43 995)	(42 473)	(65 138)	(65 767)	(65 721)	(67 059)	(64 971)	(77 950)	(80 741)	(72 002)	(76 263)	(79 580)	(81 356)	(86 164)	(85 029)	(85 078)	(87 356)	(86 940)	(90 158)	(89 974)	(95 856)	(95 263)	(97 062)	(98 235)	(97 234)	(99 524)	(99 971)	(104 792)	(103 108)	(104 335)	(105 394)	(103 359)	(103 518)	(104 416)	(109 551)	(113 100)	(113 230)	(110 229)	(111 818)	(112 020)	(111 287)	(111 593)	(106 725)	(108 985)	(110 518)	(110 485)	(114 102)	(118 419)	(120 007)	(121 810)	(123 064)	(124 205)	(126 485)	(130 474)	(132 351)	(142 358)	(138 944)	(143 222)	(147 643)	(149 795)	(154 352)	(158 211)
Selling, General & Administrative	(38 318)	(39 832)	(40 768)	(40 933)	(41 963)	(42 794)	(44 049)	(45 029)	(45 177)	(45 984)	(43 919)	(43 431)	(42 473)	(65 138)	(65 767)	(65 721)	(67 059)	(64 970)	(68 525)	(71 316)	(72 000)	(76 263)	(79 580)	(81 357)	(86 163)	(85 027)	(85 075)	(87 353)	(86 939)	(89 963)	(89 974)	(95 855)	(95 262)	(97 061)	(96 809)	(95 803)	(99 523)	(99 970)	(104 792)	(103 105)	(104 334)	(105 393)	(103 357)	(103 519)	(104 414)	(109 549)	(110 274)	(111 223)	(110 228)	(111 775)	(112 018)	(111 286)	(111 591)	(106 724)	(108 983)	(110 517)	(110 485)	(114 101)	(117 600)	(120 006)	(121 810)	(123 064)	(124 205)	(126 484)	(130 473)	(132 349)	(134 992)	(138 942)	(143 220)	(147 643)	(149 795)	(154 354)	(158 211)
Research & Development	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	(42)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	(564)	0	0	0	0	0	(1)	(9 425)	(9 425)	(2)	0	0	1	(1)	(2)	(3)	(3)	(1)	(195)	0	(1)	(1)	(1)	(1 426)	(1 431)	(1)	(1)	0	(3)	(1)	(1)	(2)	1	0	(2)	(2 826)	(2 007)	(1)	(1)	(2)	0	(2)	(1)	(2)	(1)	0	(1)	(819)	0	0	0	0	(1)	(1)	(2)	(7 366)	(2)	(2)	0	0	2	0
Operating Income	37 584 N/A	37 635 +0%	46 558 +24%	43 226 -7%	40 617 -6%	25 606 -37%	29 822 +16%	39 325 +32%	34 106 -13%	30 914 -9%	18 263 -41%	17 600 -4%	19 291 +10%	42 085 +118%	47 587 +13%	50 010 +5%	52 914 +6%	49 940 -6%	47 466 -5%	53 238 +12%	52 343 -2%	58 308 +11%	62 283 +7%	63 837 +2%	84 348 +32%	74 307 -12%	66 548 -10%	67 058 +1%	56 165 -16%	71 894 +28%	69 666 -3%	83 437 +20%	84 521 +1%	80 912 -4%	77 381 -4%	72 129 -7%	76 994 +7%	77 271 +0%	84 876 +10%	78 369 -8%	79 843 +2%	76 660 -4%	74 788 -2%	68 181 -9%	61 968 -9%	79 162 +28%	67 815 -14%	72 824 +7%	70 335 -3%	81 905 +16%	93 759 +14%	84 408 -10%	101 237 +20%	76 333 -25%	88 926 +16%	92 506 +4%	77 953 -16%	91 210 +17%	97 187 +7%	99 734 +3%	103 525 +4%	99 598 -4%	100 794 +1%	112 086 +11%	116 767 +4%	112 114 -4%	104 462 -7%	119 105 +14%	132 340 +11%	118 958 -10%	117 565 -1%	107 789 -8%	100 433 -7%
Pre-Tax Income
Interest Income Expense	(4 526)	(4 857)	(5 007)	(6 107)	(6 247)	(6 634)	(6 413)	(7 677)	(8 691)	(9 717)	(10 143)	(10 558)	(10 958)	(14 366)	(14 360)	(14 113)	(13 869)	(13 169)	(11 561)	(11 060)	(9 125)	(8 997)	(9 630)	(9 017)	(9 544)	(9 054)	(8 787)	(8 617)	(8 640)	(7 661)	(7 324)	(6 467)	(5 982)	(6 723)	(6 549)	(7 282)	(7 279)	(7 152)	(7 130)	(7 013)	(7 117)	(6 734)	(7 074)	(7 421)	(7 710)	(8 473)	(8 305)	(8 189)	(8 195)	(8 165)	(8 387)	(8 542)	(8 945)	(9 367)	(9 506)	(9 559)	(9 330)	(7 763)	(6 273)	(4 718)	(3 688)	(5 184)	(7 527)	(10 413)	(11 147)	(12 844)	(13 392)	(13 655)	(14 042)	(10 511)	(9 420)	(8 444)	(8 293)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	119	(564)	0	(16 217)	(18 913)	(18 230)	(18 230)	(2 958)	(9 423)	0	0	(9 260)	(11 148)	(11 392)	(11 407)	(18 127)	(16 155)	(15 911)	(19 654)	(12 835)	(5 829)	(6 109)	(2 345)	(3 300)	(1 705)	0	0	(601)	(591)	(841)	(847)	(4 322)	(4 077)	(4 918)	(5 733)	(2 133)	(3 916)	0	0	(2 245)	(381)	(2 096)	(1 583)	(1 516)	(3 145)	(1 993)	(2 506)	(2 950)	(1 505)	0	(9 078)	(9 874)	(12 905)	(13 119)	(10 975)	(9 878)	(7 578)	0	(2 183)	(1 934)	(2 450)	(3 203)	(8 349)	(22 317)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	272	364	429	272	180	11 066	11 001	10 961	11 032	217	0	142	236	335	829	849	722	544	256	236	198	0	0	0	0	0	653	945	945	946	0	0	0	3 311	0	0	3 311	0	0	393	393	393	484	100	96	96	0	15	19	19	0	6 729	6 873	6 873	0	0	0	5 983	0	0	0	0	0	0	0
Total Other Income	(445)	(586)	(647)	(152)	(144)	(296)	(407)	(784)	(894)	(1 017)	(791)	(726)	(986)	(1 568)	(1 569)	(1 451)	(1 173)	(2 597)	(2 214)	(3 115)	(3 811)	(3 505)	(3 852)	(3 149)	(2 963)	(1 195)	(693)	(786)	(240)	(346)	(1 195)	(1 409)	(1 292)	(1 510)	(1 209)	(1 030)	(1 201)	(1 167)	(780)	(1 197)	(1 201)	(1 438)	1 950	2 210	(1 183)	(1 366)	(1 373)	(1 016)	(1 006)	(662)	(997)	(1 305)	(1 318)	(1 097)	(1 170)	(1 406)	(1 551)	(909)	(692)	(555)	(273)	(294)	6 888	160	(59)	(1 022)	4 048	3 818	4 376	(1 708)	(1 210)	(1 420)	(2 512)
Pre-Tax Income	32 613 N/A	32 192 -1%	40 904 +27%	36 967 -10%	34 226 -7%	18 676 -45%	23 002 +23%	30 864 +34%	24 793 -20%	20 663 -17%	7 194 -65%	6 588 -8%	(8 690) N/A	18 304 N/A	24 429 +33%	27 177 +11%	45 946 +69%	24 968 -46%	33 691 +35%	39 205 +16%	30 383 -23%	34 993 +15%	38 238 +9%	41 113 +8%	54 436 +32%	48 447 -11%	41 413 -15%	38 237 -8%	34 648 -9%	58 058 +68%	55 038 -5%	73 216 +33%	73 947 +1%	70 974 -4%	70 276 -1%	64 762 -8%	68 858 +6%	69 307 +1%	76 125 +10%	69 313 -9%	67 204 -3%	67 722 +1%	64 746 -4%	57 237 -12%	54 253 -5%	65 407 +21%	58 137 -11%	64 012 +10%	59 282 -7%	73 090 +23%	82 763 +13%	73 078 -12%	89 554 +23%	62 820 -30%	76 257 +21%	79 050 +4%	64 141 -19%	81 052 +26%	90 222 +11%	92 112 +2%	96 563 +5%	88 088 -9%	87 036 -1%	90 858 +4%	95 683 +5%	96 653 +1%	95 118 -2%	107 085 +13%	120 740 +13%	104 289 -14%	103 732 -1%	89 576 -14%	67 311 -25%
Net Income
Tax Provision	(13 802)	(13 650)	(17 251)	(15 606)	(14 459)	(7 318)	(9 336)	(12 660)	(11 195)	(9 387)	(3 936)	(3 250)	2 942	(8 130)	(10 317)	(11 598)	(10 371)	(826)	(4 302)	(6 392)	(11 358)	(13 231)	(14 294)	(15 171)	(21 005)	(20 112)	(17 483)	(16 292)	(14 167)	(15 405)	(13 955)	(19 408)	(19 522)	(21 817)	(21 358)	(19 224)	(20 215)	(21 780)	(23 819)	(21 787)	(21 280)	(21 055)	(20 162)	(17 672)	(14 556)	(18 877)	(16 076)	(17 938)	(18 562)	(23 454)	(27 540)	(24 284)	(29 180)	(20 593)	(24 184)	(25 256)	(20 997)	(25 671)	(26 505)	(26 344)	(27 011)	(23 387)	(24 942)	(27 213)	(28 843)	(28 469)	(26 858)	(29 260)	(33 304)	(29 337)	(29 999)	(25 783)	(11 838)
Income from Continuing Operations	18 811	18 542	23 653	21 361	19 767	11 358	13 666	18 204	13 598	11 276	3 258	3 338	(5 748)	10 174	14 112	15 579	35 575	24 142	29 389	32 813	19 025	21 762	23 944	25 942	33 431	28 335	23 930	21 945	20 481	42 653	41 083	53 808	54 425	49 157	48 918	45 538	48 643	47 527	52 306	47 526	45 924	46 667	44 584	39 565	39 697	46 530	42 061	46 074	40 720	49 636	55 223	48 794	60 374	42 227	52 073	53 794	43 144	55 381	63 717	65 768	69 552	64 701	62 094	63 645	66 840	68 184	68 260	77 825	87 436	74 952	73 733	63 793	55 473
Income to Minority Interest	(147)	(175)	(199)	(226)	(176)	(167)	(160)	(818)	(1 360)	(1 971)	(1 687)	(1 640)	(1 647)	(4 697)	(5 001)	(5 105)	(9 038)	(6 549)	(6 630)	(6 975)	(3 085)	(2 405)	(2 630)	(2 311)	(949)	(1 491)	(1 233)	(971)	(2 098)	(4 211)	(4 192)	(4 583)	(4 229)	(1 975)	(1 378)	(708)	(706)	(521)	(521)	(521)	(614)	(636)	(632)	(647)	(589)	(655)	(736)	(732)	(749)	(749)	(478)	(346)	(187)	(28)	(100)	(112)	(48)	(68)	(77)	(93)	(180)	(180)	(187)	(43)	(12)	(19)	4	(101)	(88)	(116)	(123)	(113)	(106)
Net Income (Common)	18 662 N/A	18 366 -2%	23 454 +28%	21 135 -10%	19 592 -7%	11 188 -43%	13 504 +21%	17 384 +29%	12 238 -30%	9 305 -24%	1 572 -83%	1 699 +8%	(7 394) N/A	5 471 N/A	9 105 +66%	10 467 +15%	26 531 +153%	17 591 -34%	22 758 +29%	25 838 +14%	15 937 -38%	19 357 +21%	21 313 +10%	23 629 +11%	32 482 +37%	26 844 -17%	22 698 -15%	20 975 -8%	18 383 -12%	38 441 +109%	36 890 -4%	49 225 +33%	50 196 +2%	47 182 -6%	47 539 +1%	44 830 -6%	47 936 +7%	47 005 -2%	51 784 +10%	47 004 -9%	45 309 -4%	46 029 +2%	43 949 -5%	38 916 -11%	39 106 +0%	45 873 +17%	41 325 -10%	45 339 +10%	39 969 -12%	48 886 +22%	54 744 +12%	48 448 -12%	60 186 +24%	42 198 -30%	51 971 +23%	53 681 +3%	43 095 -20%	55 312 +28%	63 639 +15%	65 673 +3%	69 372 +6%	64 520 -7%	61 905 -4%	63 602 +3%	66 826 +5%	68 164 +2%	68 264 +0%	77 722 +14%	87 347 +12%	74 835 -14%	73 609 -2%	63 679 -13%	55 367 -13%
EPS (Diluted)	245.55 N/A	24.59 -90%	155.32 +532%	141.84 -9%	26.22 -82%	74.09 +183%	90.63 +22%	22.37 -75%	63.73 +185%	48.71 -24%	1.65 -97%	1.78 +8%	-7.76 N/A	5.74 N/A	9.55 +66%	10.98 +15%	27.83 +153%	18.46 -34%	23.87 +29%	27.09 +13%	16.72 -38%	20.28 +21%	22.28 +10%	24.68 +11%	33.91 +37%	28.04 -17%	23.7 -15%	21.97 -7%	19.04 -13%	40.1 +111%	38.43 -4%	51.2 +33%	52.17 +2%	49.07 -6%	49.42 +1%	46.55 -6%	49.75 +7%	48.81 -2%	53.73 +10%	48.7 -9%	47.08 -3%	47.9 +2%	46.44 -3%	41.28 -11%	41.85 +1%	48.9 +17%	44.61 -9%	49.23 +10%	43.57 -11%	53.17 +22%	60.09 +13%	53.17 -12%	66.05 +24%	46.34 -30%	57.41 +24%	59.39 +3%	47.84 -19%	61.38 +28%	71.41 +16%	73.75 +3%	78.44 +6%	72.87 -7%	71.07 -2%	72.85 +3%	76.7 +5%	78.31 +2%	78.94 +1%	89.77 +14%	101.23 +13%	86.69 -14%	85.63 -1%	74.03 -14%	64.74 -13%

Income Statement Balance Sheet Cash Flow Statement

Nomura Real Estate Holdings Inc
TSE:3231

Income Statement

Earnings Waterfall
Nomura Real Estate Holdings Inc

Income Statement
Nomura Real Estate Holdings Inc

See Also

Company

Help

Tools

Stocks

Nomura Real Estate Holdings Inc TSE:3231

Income Statement

Earnings Waterfall Nomura Real Estate Holdings Inc

Income Statement Nomura Real Estate Holdings Inc

See Also

Company

Help

Tools

Stocks

Nomura Real Estate Holdings Inc
TSE:3231

Earnings Waterfall
Nomura Real Estate Holdings Inc

Income Statement
Nomura Real Estate Holdings Inc