7072 Intimate Merger, Inc. - Financial Results

About Information Provided on This Site

The information provided on our website 'Kabutan.com' is not intended to constitute investment solicitation or investment advisory services.
All investment decisions should be made at your own discretion and judgment.
The data on our website is provided by Tokyo Stock Exchange, Osaka Exchange, Nagoya Securities Exchange, JPX Market Innovation & Research, Japannext, and other sources.
Copyright of the Nikkei Stock Average belongs to Nikkei Inc. Stock price charts displayed on Kabutan.com are provided solely for the purpose of reviewing historical price movements of the securities.
These charts neither suggest nor guarantee future price movements of the securities and do not constitute recommendations to buy or sell.
In our financial results coverage, the term 'Surprise Results' identifies securities that demonstrate a significant degree of surprise in their earnings announcements.
This significance is quantitatively assessed based on multiple factors, including: the nature of the announcement (full-year or quarterly results); types of revisions (earnings or dividend forecasts); and numerical analysis comparing the announced results with both the company's previous forecasts and historical performance.
The 'Surprise Ranking' presents these results in order of their calculated surprise factor. Please note that neither these results nor rankings are intended to suggest or guarantee future performance of the listed securities, nor should they be construed as recommendations to buy or sell.

7072

TSE Growth

Intimate Merger, Inc.

1,350

JPY

(+0.60%)

Oct 31, 3:30 pm JST

8.76

USD

Oct 31, 2:30 am EDT

Result

PTS

outside of trading hours

ー

Summary Chart Historical News Financial Result

Current Period Guidance

Annual

Result

Guidance History

Growth Rate

Profitability

Fiscal Year	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS	Adj. Dividend	Announce	Accounting Standards
Sep, 2021	2,017	51	39	29	9.7	0	Nov 12, 2021	J-GAAP
Sep, 2022	2,800	94	92	70	21.9	0	Nov 14, 2022	J-GAAP
Sep, 2023	2,982	138	139	100	30.8	0	Nov 14, 2023	J-GAAP
Sep, 2024	2,995	86	86	57	17.3	0	Nov 14, 2024	J-GAAP
Sep, 2025 Guidance	3,365	228	230	158	48.7	0	Oct 15, 2025	J-GAAP
YoY	+12.4%	+165.1%	+167.4%	+177.2%	+181.9%

Revision Direction	Revision Date	Revenue	Operating Profit	Ordinary Profit	Net Profit	Revised Dividend	Accounting Standards
Sep, 2020	Nov 14, 2019	2,790	223	223	152	0	J-GAAP
	May 15, 2020	1,969	3	-23	-24	0	J-GAAP
	Oct 30, 2020	2,042	57	36	20	0	J-GAAP
Results	Nov 13, 2020	2,042	57	36	20	0	J-GAAP
Sep, 2021	Nov 13, 2020	Available in future release
	Oct 15, 2021
Results	Nov 12, 2021
Sep, 2022	Nov 12, 2021
	Aug 12, 2022
Results	Nov 14, 2022
Sep, 2023	Nov 14, 2022
	May 15, 2023
Results	Nov 14, 2023
Sep, 2024	Nov 14, 2023
	Aug 14, 2024
Results	Nov 14, 2024
Sep, 2025	Nov 14, 2024	3,528	128	127	84	0	J-GAAP
	May 15, 2025	3,426	165	166	110	0	J-GAAP
	Oct 15, 2025	3,365	228	230	158	0	J-GAAP

Fiscal Year	Revenue	YoY	Operating Profit	YoY	Ordinary Profit	YoY	Adj. EPS	YoY
Sep, 2014	73	－	Available in future release
Sep, 2015	333	+356.2
Sep, 2016	754	+126.4
Sep, 2017	1,366	+81.2
Sep, 2018	1,646	+20.5
Sep, 2019	2,188	+32.9
Sep, 2020	2,042	-6.7
Sep, 2021	2,017	-1.2
Sep, 2022	2,800	+38.8
Sep, 2023	2,982	+6.5
Sep, 2024	2,995	+0.4
Sep, 2025 Guidance	3,365	+12.4	228	+165.1	230	+167.4	48.7	+181.5

Fiscal Year	Revenue	Operating Profit	Operating Profit Margin	ROE	ROA	Total Asset Turnover Ratio	Adj. EPS
Sep, 2023	2,982	138	4.63	6.88	4.90	1.46	30.8
Sep, 2024	2,995	86	2.87	3.70	2.70	1.42	17.3
Sep, 2025 Guidance	3,365	228	6.78	10.67	7.39	1.57	48.7

All-Time High

	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS
Record	2,995	146	142	100	40.2
Fiscal Year	Sep, 2024	Sep, 2019	Sep, 2019	Sep, 2023	Sep, 2019

Second Half

Fiscal Year	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS	Adj. Dividend	Announce	Accounting Standards
Apr - Sep, 2022	1,446	51	50	41	12.8	0	Nov 14, 2022	J-GAAP
Apr - Sep, 2023	1,430	12	11	14	4.3	0	Nov 14, 2023	J-GAAP
Apr - Sep, 2024	1,422	23	22	14	4.3	0	Nov 14, 2024	J-GAAP
Apr - Sep, 2025 Guidance	1,671	96	96	70	21.6	0	Oct 15, 2025	J-GAAP
YoY	+17.5%	+317.4%	+336.4%	+400.0%	+408.0%

Cash Flow

Annual

Fiscal Year	Operating Profit	Fee Cash Flow	Operating Cash Flow	Investing Cash Flow	Financial Cash Flow	Cash & Equivalents	Cash Ratio	Accounting Standards
Sep, 2022	94	87	90	-3	21	1,459	73.43	J-GAAP
Sep, 2023	138	148	148	0	2	1,611	76.97	J-GAAP
Sep, 2024	86	9	10	-1	1	1,622	76.44	J-GAAP

Actual Performance and Financial Trends

Accumulated Results 3rd Quarter

Fiscal Year	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS	Progress Rate vs. First Half	Announce	Accounting Standards
Oct - Jun, 2022	2,278	128	128	86	26.4	92.1	Aug 14, 2023	J-GAAP
Oct - Jun, 2023	2,287	67	69	44	13.5	80.2	Aug 14, 2024	J-GAAP
Oct - Jun, 2024	2,522	181	181	120	36.7	109.0	Aug 14, 2025	J-GAAP
YoY	+10.3%	+170.1%	+162.3%	+172.7%	+170.9%

Quarterly Results

Result

Growth Rate

Fiscal Year	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS	Operating Profit Margin	Announce	Accounting Standards
Jul - Sep, 2023	704	10	11	14	4.3	1.4	Nov 14, 2023	J-GAAP
Oct - Dec, 2023	797	35	35	23	7.3	4.4	Feb 14, 2024	J-GAAP
Jan - Mar, 2024	776	28	29	20	6.1	3.6	May 15, 2024	J-GAAP
Apr - Jun, 2024	714	4	5	1	0.3	0.6	Aug 14, 2024	J-GAAP
Jul - Sep, 2024	708	19	17	13	3.9	2.7	Nov 14, 2024	J-GAAP
Oct - Dec, 2024	879	79	79	53	16.2	9.0	Feb 14, 2025	J-GAAP
Jan - Mar, 2025	815	53	55	35	10.6	6.5	May 15, 2025	J-GAAP
Apr - Jun, 2025	828	49	47	32	9.8	5.9	Aug 14, 2025	J-GAAP
YoY	+16.0%	+1,125.0%	+840.0%	+3,100.0%	+3,051.6%

Fiscal Year	Revenue	YoY	Operating Profit	YoY	Ordinary Profit	YoY	Adj. EPS	YoY
Jul - Sep, 2020	488	-11.1	Available in future release
Oct - Dec, 2020	486	-7.4
Jan - Mar, 2021	484	-13.3
Apr - Jun, 2021	509	+8.1
Jul - Sep, 2021	538	+10.2
Oct - Dec, 2021	701	+44.2
Jan - Mar, 2022	653	+34.9
Apr - Jun, 2022	710	+39.5
Jul - Sep, 2022	736	+36.8
Oct - Dec, 2022	794	+13.3
Jan - Mar, 2023	758	+16.1
Apr - Jun, 2023	726	+2.3
Jul - Sep, 2023	704	-4.3
Oct - Dec, 2023	797	+0.4
Jan - Mar, 2024	776	+2.4
Apr - Jun, 2024	714	-1.7
Jul - Sep, 2024	708	+0.6
Oct - Dec, 2024	879	+10.3
Jan - Mar, 2025	815	+5.0
Apr - Jun, 2025	828	+16.0	49	+1,125.0	47	+840.0	9.8	+3,166.7

All-Time High Quarterly Results

	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS
Record	879	79	79	53	16.3
Fiscal Year	Dec, 2024	Dec, 2024	Dec, 2024	Dec, 2024	Dec, 2022

Key Balance Sheet Figures

Fiscal Year	BPS	Equity Ratio	Total Asset	Equity	Retained Earnings	Interest-Bearing Debt Ratio	Announce	Accounting Standards
Sep, 2022	430.36	70.4	1,987	1,399	479	0.07	Nov 14, 2022	J-GAAP
Sep, 2023	458.69	72.0	2,093	1,508	580	0.07	Nov 14, 2023	J-GAAP
Sep, 2024	474.49	74.0	2,122	1,571	637	0.06	Nov 14, 2024	J-GAAP
Oct - Jun, 2024	ー	69.2	2,139	1,481	563	0.07	Aug 14, 2025	J-GAAP

Intimate Merger, Inc.(7072) Financial Results