600821.SS SHH
NYOCOR Co., Ltd.
1W: -6.6%
1M: -4.9%
3M: -7.3%
YTD: -1.9%
1Y: +3.3%
3Y: -10.3%
5Y: +0.5%
¥5.68 ($0.85)
-0.02 (-0.35%)
Overview
Chart
Financials
Income Statement
Cash Flow
Balance Sheet
Earnings
Analysis
Technicals
Weather
Peers
ETF Exposure
Income Trends
Revenue
$3.6B
+8.5% ▲
5Y CAGR: +48.7%
Gross Profit
$2.0B
+5.0% ▲
5Y CAGR: +50.1%
Operating Income
$1.1B
+16.3% ▲
Net Income
$803M
+0.0% ▲
EPS (Diluted)
$0.41
+2.5% ▲
EBITDA
$2.9B
+7.3% ▲
5Y CAGR: +61.1%
Profit Margins
Year-over-Year Growth
View Full Income Statement
| Line Item | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 |
|---|---|---|---|---|---|
| Revenue | $1.4B | $2.0B | $3.1B | $3.3B | $3.6B |
| YoY Growth | +173.5% | +44.2% | +57.5% | +8.0% | +8.5% |
| Cost of Revenue | $503M | $717M | $1.1B | $1.4B | $1.6B |
| Gross Profit | $854M | $1.2B | $1.9B | $1.9B | $2.0B |
| Gross Margin | 63.0% | 63.3% | 62.7% | 57.0% | 55.1% |
| R&D Expenses | $4M | $2M | $7M | $14M | $17M |
| SG&A Expenses | $199M | $200M | $199M | $232M | $216M |
| Operating Expenses | $624M | $749M | $1.1B | $978M | $923M |
| Operating Income | $230M | $491M | $867M | $918M | $1.1B |
| Operating Margin | 16.9% | 25.1% | 28.1% | 27.6% | 29.6% |
| Interest Expense | $410M | $548M | $852M | $790M | $824M |
| Income Before Tax | $236M | $519M | $892M | $974M | $1.1B |
| Tax Expense | $22M | $17M | $102M | $114M | $161M |
| Net Income | $56M | $481M | $732M | $802M | $803M |
| Net Margin | 4.2% | 24.6% | 23.8% | 24.1% | 22.2% |
| EPS (Diluted) | $0.07 | $0.31 | $0.45 | $0.40 | $0.41 |
| EBITDA | $1.0B | $1.6B | $2.6B | $2.7B | $2.9B |
| Shares Outstanding | 805M | 1.54B | 1.63B | 2.01B | 1.96B |