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.

1,064

JPY

-21

(-1.94%)

Dec 12, 3:30 pm JST

6.82

USD

Dec 12, 1:30 am EST

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, 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	3,363	227	229	153	47.3	0	Nov 14, 2025	J-GAAP
Sep, 2026 Guidance	3,704	284	283	185	59.7	0	Nov 14, 2025	J-GAAP
YoY	+10.1%	+25.1%	+23.6%	+20.9%	+26.1%

Revision Direction	Revision Date	Revenue	Operating Profit	Ordinary Profit	Net Profit	Revised Dividend	Accounting Standards
Sep, 2021	Nov 13, 2020	2,307	76	32	8	0	J-GAAP
	Oct 15, 2021	2,017	51	39	29	0	J-GAAP
Results	Nov 12, 2021	2,017	51	39	29	0	J-GAAP
Sep, 2022	Nov 12, 2021	Available in future release
	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
	May 15, 2025
	Oct 15, 2025
Results	Nov 14, 2025
Sep, 2026	Nov 14, 2025	3,704	284	283	185	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	3,363	+12.3
Sep, 2026 Guidance	3,704	+10.1	284	+25.1	283	+23.6	59.7	+26.2

Fiscal Year	Revenue	Operating Profit	Operating Profit Margin	ROE	ROA	Total Asset Turnover Ratio	Adj. EPS
Sep, 2024	2,995	86	2.87	3.70	2.70	1.42	17.3
Sep, 2025	3,363	227	6.75	9.92	7.09	1.56	47.3
Sep, 2026 Guidance	3,704	284	7.67	12.23	8.44	1.69	59.7

All-Time High

	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS
Record	3,363	227	229	153	47.3
Fiscal Year	Sep, 2025	Sep, 2025	Sep, 2025	Sep, 2025	Sep, 2025

First Half

Result

Guidance History

Fiscal Year	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS	Adj. Dividend	Announce	Accounting Standards
Oct - Mar, 2022	1,552	126	128	86	26.6	0	May 15, 2023	J-GAAP
Oct - Mar, 2023	1,573	63	64	43	13.0	0	May 15, 2024	J-GAAP
Oct - Mar, 2024	1,694	132	134	88	26.7	0	May 15, 2025	J-GAAP
Oct - Mar, 2025 Guidance	ー	ー	ー	ー	－	0	Nov 14, 2025	J-GAAP
YoY	－	－	－	－	－

Revision Direction	Revision Date	Revenue	Operating Profit	Ordinary Profit	Net Profit	Revised Dividend	Accounting Standards
Mar, 2023	Nov 14, 2022	ー	ー	ー	ー	0	J-GAAP
- - - - Results	May 15, 2023	1,552	126	128	86	0	J-GAAP
Mar, 2024	Nov 14, 2023	Available in future release
Results	May 15, 2024
Mar, 2025	Nov 14, 2024
Results	May 15, 2025
Mar, 2026	Nov 14, 2025	ー	ー	ー	ー	0	J-GAAP

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, 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
Sep, 2025	227	218	218	0	-214	1,625	74.17	J-GAAP

Actual Performance and Financial Trends

Historical Performance

Fiscal Year	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS	Adj. Dividend	Announce	Accounting Standards
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	3,363	227	229	153	47.3	0	Nov 14, 2025	J-GAAP
YoY	+12.3%	+164.0%	+166.3%	+168.4%	+173.7%

Quarterly Results

Result

Growth Rate

Fiscal Year	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS	Operating Profit Margin	Announce	Accounting Standards
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
Jul - Sep, 2025	841	46	48	33	10.2	5.5	Nov 14, 2025	J-GAAP
YoY	+18.8%	+142.1%	+182.4%	+153.8%	+159.1%

Fiscal Year	Revenue	YoY	Operating Profit	YoY	Ordinary Profit	YoY	Adj. EPS	YoY
Oct - Dec, 2020	486	-7.4	Available in future release
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
Jul - Sep, 2025	841	+18.8	46	+142.1	48	+182.4	10.2	+161.5

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, 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
Sep, 2025	488.52	69.1	2,191	1,513	596	0.07	Nov 14, 2025	J-GAAP

Intimate Merger, Inc.(7072) Financial Results