Income Statement

Revenue

+57%

+58%

10Y

Currency: JPY

	May-2004	Aug-2004	Nov-2004	May-2005	Aug-2005	Nov-2005	May-2006	Aug-2006	Nov-2006	May-2007	Aug-2007	Nov-2007	May-2008	Aug-2008	Nov-2008	May-2009	Aug-2009	Nov-2009	May-2010	Aug-2010	Nov-2010	Feb-2011	May-2011	Aug-2011	Nov-2011	Feb-2012	May-2012	Aug-2012	Nov-2012	Feb-2013	May-2013	Aug-2013	Nov-2013	Feb-2014	May-2014	Aug-2014	Nov-2014	Feb-2015	May-2015	Aug-2015	Nov-2015	Feb-2016	May-2016	Aug-2016	Nov-2016	Feb-2017	May-2017	Aug-2017	Nov-2017	Feb-2018	May-2018	Aug-2018	Nov-2018	Feb-2019	May-2019	Aug-2019	Nov-2019	Feb-2020	May-2020	Aug-2020	Nov-2020	Feb-2021	May-2021	Aug-2021	Nov-2021	Feb-2022	May-2022	Aug-2022	Nov-2022	Feb-2023	May-2023	Aug-2023	Nov-2023	Feb-2024	May-2024	Aug-2024	Nov-2024	Feb-2025	May-2025	Aug-2025	Nov-2025
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	0	0	1	2	0	3	4	0	4	6	8	10	12	9	0	0	0	1	4	7	9	12	13	0	9	9	6	0	6	1	0	3	0	3	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
Revenue	49 202 N/A	47 379 -4%	50 102 +6%	54 063 +8%	55 238 +2%	57 107 +3%	55 936 -2%	57 889 +3%	60 932 +5%	67 559 +11%	79 096 +17%	82 082 +4%	78 286 -5%	70 336 -10%	62 539 -11%	54 795 -12%	53 144 -3%	52 729 -1%	56 198 +7%	58 234 +4%	60 208 +3%	90 105 +50%	89 913 0%	89 285 -1%	88 252 -1%	87 464 -1%	89 956 +3%	92 699 +3%	96 096 +4%	101 316 +5%	104 587 +3%	104 146 0%	105 676 +1%	98 410 -7%	102 882 +5%	101 829 -1%	104 149 +2%	103 129 -1%	102 227 -1%	102 745 +1%	101 845 -1%	108 340 +6%	108 324 0%	111 105 +3%	114 508 +3%	115 561 +1%	113 709 -2%	114 690 +1%	111 494 -3%	115 841 +4%	110 283 -5%	115 127 +4%	118 936 +3%	125 859 +6%	135 221 +7%	144 341 +7%	148 749 +3%	143 689 -3%	138 197 -4%	126 685 -8%	111 964 -12%	107 736 -4%	102 524 -5%	97 745 -5%	110 343 +13%	111 081 +1%	112 583 +1%	114 836 +2%	113 157 -1%	110 928 -2%	113 550 +2%	122 960 +8%	129 181 +5%	134 138 +4%	138 299 +3%	132 567 -4%	133 273 +1%	150 256 +13%	162 001 +8%	172 845 +7%	177 238 +3%
Gross Profit
Cost of Revenue	(40 273)	(38 441)	(40 904)	(43 912)	(45 509)	(46 781)	(45 961)	(47 248)	(50 264)	(56 405)	(65 978)	(68 494)	(65 891)	(59 474)	(53 474)	(46 987)	(46 130)	(45 573)	(48 659)	(50 610)	(52 528)	(78 032)	(78 059)	(77 225)	(76 207)	(75 506)	(77 911)	(80 316)	(82 761)	(87 582)	(89 207)	(88 266)	(89 394)	(82 450)	(86 361)	(85 403)	(86 929)	(85 848)	(84 362)	(84 548)	(83 735)	(88 580)	(88 164)	(90 173)	(91 930)	(92 839)	(91 462)	(91 873)	(89 681)	(92 712)	(88 199)	(91 301)	(94 172)	(99 796)	(106 898)	(114 389)	(118 765)	(114 708)	(110 313)	(102 256)	(90 559)	(86 663)	(83 032)	(78 752)	(88 666)	(90 385)	(91 942)	(94 060)	(93 684)	(92 573)	(94 961)	(102 951)	(108 014)	(111 854)	(114 956)	(110 564)	(110 796)	(122 878)	(130 627)	(138 846)	(141 181)
Gross Profit	8 930 N/A	8 939 +0%	9 198 +3%	10 151 +10%	9 729 -4%	10 325 +6%	9 973 -3%	10 640 +7%	10 668 +0%	11 155 +5%	13 118 +18%	13 588 +4%	12 395 -9%	10 862 -12%	9 065 -17%	7 808 -14%	7 014 -10%	7 156 +2%	7 539 +5%	7 624 +1%	7 680 +1%	12 073 +57%	11 854 -2%	12 060 +2%	12 045 0%	11 958 -1%	12 045 +1%	12 383 +3%	13 335 +8%	13 734 +3%	15 380 +12%	15 880 +3%	16 282 +3%	15 960 -2%	16 521 +4%	16 426 -1%	17 220 +5%	17 281 +0%	17 865 +3%	18 197 +2%	18 110 0%	19 760 +9%	20 160 +2%	20 932 +4%	22 578 +8%	22 722 +1%	22 247 -2%	22 817 +3%	21 813 -4%	23 129 +6%	22 084 -5%	23 826 +8%	24 764 +4%	26 063 +5%	28 323 +9%	29 952 +6%	29 984 +0%	28 981 -3%	27 884 -4%	24 429 -12%	21 405 -12%	21 073 -2%	19 492 -8%	18 993 -3%	21 677 +14%	20 696 -5%	20 641 0%	20 776 +1%	19 473 -6%	18 355 -6%	18 589 +1%	20 009 +8%	21 167 +6%	22 284 +5%	23 343 +5%	22 003 -6%	22 477 +2%	27 378 +22%	31 374 +15%	33 999 +8%	36 057 +6%
Operating Income
Operating Expenses	(7 330)	(7 527)	(7 580)	(7 624)	(7 625)	(7 893)	(7 905)	(7 862)	(7 694)	(8 110)	(8 729)	(9 296)	(9 462)	(9 302)	(9 108)	(8 679)	(8 242)	(7 654)	(7 662)	(7 708)	(8 036)	(10 948)	(10 918)	(10 816)	(10 770)	(10 735)	(10 690)	(10 729)	(10 742)	(11 522)	(11 463)	(11 694)	(11 909)	(11 647)	(11 884)	(11 880)	(11 909)	(12 070)	(12 426)	(12 829)	(13 075)	(13 727)	(14 054)	(14 244)	(14 816)	(15 114)	(15 158)	(15 194)	(14 852)	(14 958)	(16 274)	(15 585)	(15 985)	(16 909)	(17 125)	(17 676)	(18 736)	(17 895)	(17 994)	(17 521)	(16 723)	(16 191)	(15 909)	(15 605)	(15 176)	(15 265)	(15 239)	(15 225)	(15 368)	(15 242)	(15 349)	(15 716)	(16 363)	(17 071)	(17 487)	(17 568)	(17 691)	(18 481)	(18 990)	(19 649)	(20 291)
Selling, General & Administrative	(7 330)	(7 528)	(7 581)	(7 625)	(7 499)	(7 893)	(7 904)	(7 888)	(7 694)	(8 111)	(8 725)	(9 297)	(9 463)	(9 210)	(9 108)	(8 755)	(8 591)	(7 882)	(7 814)	(7 784)	(8 036)	(10 569)	(10 918)	(10 816)	(10 770)	(10 373)	(10 690)	(10 726)	(10 741)	(11 116)	(11 460)	(11 694)	(11 908)	(11 277)	(11 883)	(11 879)	(11 907)	(11 689)	(12 425)	(12 828)	(13 074)	(13 259)	(13 970)	(14 177)	(14 815)	(14 666)	(15 156)	(15 193)	(14 850)	(14 553)	(15 237)	(15 585)	(15 985)	(16 517)	(17 124)	(17 675)	(18 735)	(17 490)	(17 993)	(17 519)	(16 721)	(15 772)	(15 908)	(15 605)	(15 176)	(15 263)	(15 238)	(15 222)	(15 365)	(15 241)	(15 347)	(15 715)	(16 363)	(17 070)	(17 295)	(17 567)	(17 691)	(18 480)	(18 970)	(19 648)	(20 290)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	76	152	228	152	76	0	(379)	0	0	0	(362)	0	0	0	(405)	0	0	0	(369)	0	0	0	(380)	0	0	0	(467)	0	0	0	(447)	0	0	0	(404)	0	0	0	(391)	0	0	0	(404)	0	0	0	(418)	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	(126)	0	0	26	0	0	(4)	0	0	(92)	0	0	197	0	0	0	0	0	0	0	0	0	0	(3)	(1)	(1)	(3)	0	(1)	(1)	(1)	(1)	0	(1)	(1)	0	(1)	(1)	(84)	(67)	0	(1)	(2)	(1)	(2)	(1)	(1 037)	0	1	(1)	0	0	(1)	(1)	(1)	0	(2)	(1)	(1)	0	0	(2)	0	(3)	(3)	(1)	(2)	0	0	(1)	(192)	0	0	(1)	(20)	(1)	(1)
Operating Income	1 597 N/A	1 410 -12%	1 617 +15%	2 527 +56%	2 104 -17%	2 433 +16%	2 070 -15%	2 779 +34%	2 974 +7%	3 044 +2%	4 389 +44%	4 292 -2%	2 933 -32%	1 560 -47%	(43) N/A	(871) -1 926%	(1 228) -41%	(498) +59%	(123) +75%	(84) +32%	(356) -324%	1 125 N/A	936 -17%	1 244 +33%	1 275 +2%	1 223 -4%	1 355 +11%	1 654 +22%	2 593 +57%	2 212 -15%	3 917 +77%	4 186 +7%	4 373 +4%	4 313 -1%	4 637 +8%	4 546 -2%	5 311 +17%	5 211 -2%	5 439 +4%	5 368 -1%	5 035 -6%	6 033 +20%	6 106 +1%	6 688 +10%	7 762 +16%	7 608 -2%	7 089 -7%	7 623 +8%	6 961 -9%	8 171 +17%	5 810 -29%	8 241 +42%	8 779 +7%	9 154 +4%	11 198 +22%	12 276 +10%	11 248 -8%	11 086 -1%	9 890 -11%	6 908 -30%	4 682 -32%	4 882 +4%	3 583 -27%	3 388 -5%	6 501 +92%	5 431 -16%	5 402 -1%	5 551 +3%	4 105 -26%	3 113 -24%	3 240 +4%	4 293 +33%	4 804 +12%	5 213 +9%	5 856 +12%	4 435 -24%	4 786 +8%	8 897 +86%	12 384 +39%	14 350 +16%	15 766 +10%
Pre-Tax Income
Interest Income Expense	16	34	41	29	16	24	10	51	18	18	17	(6)	(7)	(26)	1	0	(29)	12	15	19	24	30	29	22	14	25	22	26	25	24	108	180	222	218	145	108	127	132	134	110	52	44	29	15	15	73	60	61	65	54	62	71	72	54	74	66	143	130	115	115	35	50	63	255	520	525	490	300	38	73	47	323	321	369	373	61	354	375	308	434	176
Non-Reccuring Items	147	7	2	(27)	(35)	(32)	(283)	(324)	(324)	(40)	25	30	31	(53)	(168)	(142)	(108)	(230)	(283)	(286)	(9)	15	(143)	(89)	(146)	(254)	(198)	(245)	(285)	(187)	(149)	(598)	(577)	(1 469)	(1 431)	(959)	(924)	(1)	(125)	(143)	(175)	(207)	0	0	(47)	(10)	(17)	(454)	(427)	(1 044)	0	(666)	(682)	(119)	(124)	(58)	(57)	(11)	(58)	(84)	(147)	(172)	(126)	(114)	(89)	(67)	(58)	(44)	(6)	3	0	0	0	(191)	0	(203)	(209)	(18)	0	(190)	(184)
Gain/Loss on Disposition of Assets	(128)	(132)	(41)	(6)	(4)	(4)	(61)	(56)	(56)	1	(7)	(7)	(9)	(3)	6	8	8	(7)	(34)	(33)	(22)	(22)	5	1	(3)	(60)	(4)	(2)	(16)	(18)	(25)	(35)	(24)	(41)	(19)	(7)	(5)	(5)	(2)	(7)	(8)	(9)	(8)	(5)	(4)	(2)	(9)	(33)	(34)	(33)	(33)	637	636	618	624	(24)	(25)	(23)	(25)	(22)	(22)	(167)	(5)	(4)	(2)	(5)	(4)	(4)	(3)	(12)	0	(13)	(13)	(34)	0	0	(33)	(4)	0	(7)	(9)
Total Other Income	81	87	95	96	117	114	107	121	125	135	110	160	151	157	131	139	151	93	104	98	106	138	103	96	97	95	125	127	131	148	153	50	57	50	42	143	151	168	157	150	128	123	120	127	193	161	232	225	168	174	123	137	136	133	122	104	98	107	101	94	107	94	(54)	(50)	(58)	78	118	109	91	63	71	94	90	64	52	42	83	60	88	90	85
Pre-Tax Income	1 715 N/A	1 407 -18%	1 714 +22%	2 617 +53%	2 197 -16%	2 533 +15%	1 841 -27%	2 569 +40%	2 736 +7%	3 158 +15%	4 533 +44%	4 467 -1%	3 097 -31%	1 634 -47%	(73) N/A	(866) -1 086%	(1 206) -39%	(630) +48%	(321) +49%	(286) +11%	(257) +10%	1 286 N/A	930 -28%	1 274 +37%	1 237 -3%	1 029 -17%	1 300 +26%	1 560 +20%	2 448 +57%	2 179 -11%	4 004 +84%	3 783 -6%	4 051 +7%	3 071 -24%	3 374 +10%	3 831 +14%	4 660 +22%	5 505 +18%	5 603 +2%	5 478 -2%	5 032 -8%	5 984 +19%	6 247 +4%	6 825 +9%	7 919 +16%	7 830 -1%	7 355 -6%	7 422 +1%	6 733 -9%	7 322 +9%	5 962 -19%	8 420 +41%	8 941 +6%	9 840 +10%	11 894 +21%	12 364 +4%	11 407 -8%	11 289 -1%	10 023 -11%	7 011 -30%	4 655 -34%	4 687 +1%	3 461 -26%	3 475 +0%	6 872 +98%	5 962 -13%	5 948 0%	5 912 -1%	4 225 -29%	3 240 -23%	3 358 +4%	4 697 +40%	5 202 +11%	5 421 +4%	6 281 +16%	4 335 -31%	4 981 +15%	9 310 +87%	12 780 +37%	14 677 +15%	15 834 +8%
Net Income
Tax Provision	(846)	(734)	(943)	(1 371)	(1 160)	(1 304)	(884)	(1 232)	(1 249)	(1 514)	(2 024)	(2 031)	(1 518)	(973)	(223)	164	334	(17)	(120)	(234)	(235)	(876)	(746)	(758)	(661)	(415)	(537)	(606)	(975)	(937)	(1 569)	(1 549)	(1 530)	(1 225)	(1 385)	(1 537)	(1 933)	(2 311)	(2 278)	(2 209)	(1 966)	(2 142)	(2 183)	(2 347)	(2 664)	(2 773)	(2 085)	(1 924)	(1 971)	(1 678)	(1 787)	(2 684)	(2 511)	(3 083)	(3 692)	(3 857)	(3 589)	(3 484)	(3 163)	(2 325)	(1 647)	(1 606)	(1 137)	(1 084)	(2 127)	(1 983)	(1 846)	(1 820)	(1 276)	(1 011)	(1 262)	(1 616)	(1 828)	(1 558)	(1 815)	(1 302)	(1 394)	(2 552)	(3 604)	(4 329)	(4 792)
Income from Continuing Operations	867	671	771	1 247	1 037	1 228	956	1 337	1 486	1 643	2 508	2 436	1 579	661	(296)	(702)	(872)	(647)	(441)	(520)	(492)	410	184	516	576	614	763	954	1 473	1 242	2 435	2 234	2 521	1 846	1 989	2 294	2 727	3 194	3 325	3 269	3 066	3 842	4 064	4 478	5 255	5 057	5 270	5 498	4 762	5 644	4 175	5 736	6 430	6 757	8 202	8 507	7 818	7 805	6 860	4 686	3 008	3 081	2 324	2 391	4 745	3 979	4 102	4 092	2 949	2 229	2 096	3 081	3 374	3 863	4 466	3 033	3 587	6 758	9 176	10 348	11 042
Income to Minority Interest	3	5	5	3	4	3	5	0	(1)	(4)	(47)	(37)	58	211	201	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	(9)	(4)	(4)	(12)	(2)	(11)	(17)	(11)	(13)	(9)	(6)	0	6	(9)	(6)	(5)	(10)	5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	871 N/A	678 -22%	778 +15%	1 250 +61%	1 040 -17%	1 230 +18%	961 -22%	1 337 +39%	1 485 +11%	1 639 +10%	2 461 +50%	2 399 -3%	1 636 -32%	872 -47%	(95) N/A	(593) -524%	(872) -47%	(647) +26%	(440) +32%	(520) -18%	(489) +6%	403 N/A	175 -57%	504 +188%	561 +11%	604 +8%	752 +25%	948 +26%	1 468 +55%	1 242 -15%	2 436 +96%	2 234 -8%	2 520 +13%	1 845 -27%	1 988 +8%	2 293 +15%	2 726 +19%	3 193 +17%	3 324 +4%	3 268 -2%	3 065 -6%	3 841 +25%	4 062 +6%	4 477 +10%	5 255 +17%	5 056 -4%	5 270 +4%	5 498 +4%	4 752 -14%	5 638 +19%	4 169 -26%	5 721 +37%	6 424 +12%	6 745 +5%	8 183 +21%	8 495 +4%	7 805 -8%	7 795 0%	6 852 -12%	4 685 -32%	3 014 -36%	3 071 +2%	2 319 -24%	2 387 +3%	4 735 +98%	3 984 -16%	4 107 +3%	4 091 0%	2 947 -28%	2 229 -24%	2 096 -6%	3 081 +47%	3 374 +10%	3 862 +14%	4 464 +16%	3 031 -32%	3 586 +18%	6 757 +88%	9 175 +36%	10 348 +13%	11 042 +7%
EPS (Diluted)	7.84 N/A	6 -23%	6.94 +16%	10.98 +58%	9.04 -18%	10.78 +19%	8.42 -22%	11.62 +38%	13.02 +12%	14.37 +10%	21.4 +49%	21.06 -2%	14.36 -32%	7.58 -47%	-0.84 N/A	-5.24 -524%	-7.64 -46%	-5.73 +25%	-3.89 +32%	-4.56 -17%	-4.36 +4%	3.58 N/A	1.57 -56%	4.49 +186%	4.99 +11%	5.41 +8%	6.73 +24%	8.48 +26%	13.1 +54%	11.08 -15%	21.75 +96%	19.94 -8%	22.5 +13%	16.47 -27%	17.9 +9%	20.65 +15%	24.55 +19%	28.7 +17%	29.94 +4%	29.44 -2%	27.61 -6%	34.52 +25%	36.59 +6%	40.33 +10%	47.34 +17%	45.44 -4%	47.47 +4%	49.53 +4%	42.81 -14%	50.67 +18%	37.55 -26%	51.54 +37%	57.74 +12%	60.62 +5%	73.54 +21%	76.35 +4%	70.15 -8%	70.06 0%	61.58 -12%	42.11 -32%	27.09 -36%	27.6 +2%	20.84 -24%	21.45 +3%	42.55 +98%	35.79 -16%	36.89 +3%	36.75 0%	26.47 -28%	20.02 -24%	18.82 -6%	27.65 +47%	30.28 +10%	34.65 +14%	40.05 +16%	27.19 -32%	32.16 +18%	60.6 +88%	82.26 +36%	92.71 +13%	98.94 +7%

Income Statement Balance Sheet Cash Flow Statement

Nomura Co Ltd
TSE:9716

Income Statement

Earnings Waterfall
Nomura Co Ltd

Income Statement
Nomura Co Ltd

See Also

Company

Help

Tools

Stocks

Nomura Co Ltd TSE:9716

Income Statement

Earnings Waterfall Nomura Co Ltd

Income Statement Nomura Co Ltd

See Also

Company

Help

Tools

Stocks

Nomura Co Ltd
TSE:9716

Earnings Waterfall
Nomura Co Ltd

Income Statement
Nomura Co Ltd