7793 IMAGE MAGIC 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.

7793

TSE Growth

IMAGE MAGIC Inc.

1,742

JPY

-1

(-0.06%)

Sep 19, 3:30 pm JST

11.79

USD

Sep 19, 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
Apr, 2022	4,896	305	286	234	136.8	0	Jun 14, 2022	J-GAAP
Apr, 2023	5,291	69	76	48	21.2	0	Jun 14, 2023	J-GAAP
Dec, 2023 Changed	4,376	344	342	220	95.3	0	Feb 14, 2024	J-GAAP
Dec, 2024	7,767	439	449	258	110.4	30	Feb 14, 2025	J-GAAP
Dec, 2025 Guidance	8,770	404	400	267	107.6	30	Feb 14, 2025	J-GAAP
YoY	+12.9%	-8.0%	-10.9%	+3.5%	-2.6%

Revision Direction	Revision Date	Revenue	Operating Profit	Ordinary Profit	Net Profit	Revised Dividend	Accounting Standards
Apr, 2022	Mar 3, 2022	5,333	450	429	330	0	J-GAAP
	Jun 3, 2022	4,896	305	286	234	0	J-GAAP
Results	Jun 14, 2022	4,896	305	286	234	0	J-GAAP
Apr, 2023	Jun 14, 2022	Available in future release
	Dec 15, 2022
Results	Jun 14, 2023
Dec, 2023 Changed	Jun 14, 2023
Changed	Dec 15, 2023
Results Changed	Feb 14, 2024
Dec, 2024	Feb 14, 2024
	Nov 14, 2024
Results	Feb 14, 2025
Dec, 2025	Feb 14, 2025	8,770	404	400	267	30	J-GAAP

Fiscal Year	Revenue	YoY	Operating Profit	YoY	Ordinary Profit	YoY	Adj. EPS	YoY
Apr, 2017	1,123	－	Available in future release
Apr, 2018	1,471	+31.0
Apr, 2019	2,066	+40.4
Apr, 2020	2,842	+37.6
Apr, 2021	4,330	+52.4
Apr, 2022	4,896	+13.1
Apr, 2023	5,291	+8.1
Dec, 2023 Changed	4,376	－
Dec, 2024	7,767	+77.5
Dec, 2025 Guidance	8,770	+12.9	404	-8.0	400	-10.9	107.6	-2.5

Fiscal Year	Revenue	Operating Profit	Operating Profit Margin	ROE	ROA	Total Asset Turnover Ratio	Adj. EPS
Dec, 2023 Changed	4,376	344	7.86	ー	ー	ー	95.3
Dec, 2024	7,767	439	5.65	15.44	9.04	2.72	110.4
Dec, 2025 Guidance	8,770	404	4.61	14.43	8.65	2.84	107.6

All-Time High

	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS
Record	7,767	439	449	258	136.8
Fiscal Year	Dec, 2024	Dec, 2024	Dec, 2024	Dec, 2024	Apr, 2022

Second Half

Fiscal Year	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS	Adj. Dividend	Announce	Accounting Standards
Nov - Apr, 2022	2,636	33	40	26	11.5	0	Jun 14, 2023	J-GAAP
Nov - Dec, 2023 Changed	1,090	50	49	27	11.7	0	Feb 14, 2024	J-GAAP
Jul - Dec, 2024	4,383	303	303	163	69.8	30	Feb 14, 2025	J-GAAP
Jul - Dec, 2025 Guidance	4,395	197	191	151	60.8	30	Aug 14, 2025	J-GAAP
YoY	+0.3%	-35.0%	-37.0%	-7.4%	-12.8%

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
Apr, 2023	69	-109	131	-240	-167	679	29.08	J-GAAP
Dec, 2023	344	78	425	-347	104	862	32.10	J-GAAP
Dec, 2024	439	187	591	-404	-109	940	31.11	J-GAAP

Actual Performance and Financial Trends

Accumulated Results 2nd Quarter

Fiscal Year	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS	Progress Rate vs. First Half	Announce	Accounting Standards
May - Oct, 2023 Changed	3,286	294	293	193	83.8	85.7	Dec 15, 2023	J-GAAP
Jan - Jun, 2024	3,384	136	146	95	41.3	32.5	Aug 14, 2024	J-GAAP
Jan - Jun, 2025	4,375	207	209	116	48.5	52.3	Aug 14, 2025	J-GAAP
YoY	+29.3%	+52.2%	+43.2%	+22.1%	+17.3%

Quarterly Results

Result

Growth Rate

Fiscal Year	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS	Operating Profit Margin	Announce	Accounting Standards
Aug - Oct, 2023	1,702	130	129	83	36.1	7.6	Dec 15, 2023	J-GAAP
Nov - Dec, 2023 Changed	1,090	50	49	27	11.7	4.6	Feb 14, 2024	J-GAAP
Jan - Mar, 2024	1,512	9	8	3	1.5	0.6	May 15, 2024	J-GAAP
Apr - Jun, 2024	1,872	127	138	92	40.0	6.8	Aug 14, 2024	J-GAAP
Jul - Sep, 2024	2,200	228	228	155	66.8	10.4	Nov 14, 2024	J-GAAP
Oct - Dec, 2024	2,183	75	75	8	3.4	3.4	Feb 14, 2025	J-GAAP
Jan - Mar, 2025	1,858	-3	-3	-24	-10.1	-0.2	May 15, 2025	J-GAAP
Apr - Jun, 2025	2,517	210	212	140	58.5	8.3	Aug 14, 2025	J-GAAP
YoY	+34.5%	+65.4%	+53.6%	+52.2%	+46.2%

Fiscal Year	Revenue	YoY	Operating Profit	YoY	Ordinary Profit	YoY	Adj. EPS	YoY
Nov - Jan, 2021	1,123	－	Available in future release
Feb - Apr, 2022	1,064	－
May - Jul, 2022	1,341	－
Aug - Oct, 2022	1,314	－
Nov - Jan, 2022	1,317	+17.3
Feb - Apr, 2023	1,319	+24.0
May - Jul, 2023	1,584	+18.1
Aug - Oct, 2023	1,702	+29.5
Nov - Dec, 2023 Changed	1,090	－
Jan - Mar, 2024	1,512	－
Apr - Jun, 2024	1,872	－
Jul - Sep, 2024	2,200	－
Oct - Dec, 2024	2,183	－
Jan - Mar, 2025	1,858	+22.9
Apr - Jun, 2025	2,517	+34.5	210	+65.4	212	+53.6	58.5	+46.3

All-Time High Quarterly Results

	Revenue	Operating Profit	Ordinary Profit	Net Profit	Adj. EPS
Record	2,517	228	228	155	66.8
Fiscal Year	Jun, 2025	Sep, 2024	Sep, 2024	Sep, 2024	Sep, 2024

Key Balance Sheet Figures

Fiscal Year	BPS	Equity Ratio	Total Asset	Equity	Retained Earnings	Interest-Bearing Debt Ratio	Announce	Accounting Standards
Apr, 2023	567.99	56.2	2,335	1,313	535	0.23	Jun 14, 2023	J-GAAP
Dec, 2023	663.29	57.1	2,685	1,534	756	0.27	Feb 14, 2024	J-GAAP
Dec, 2024	758.39	59.8	3,022	1,808	1,014	0.14	Feb 14, 2025	J-GAAP
Jan - Jun, 2025	ー	59.9	3,088	1,850	1,059	0.11	Aug 14, 2025	J-GAAP

IMAGE MAGIC Inc.(7793) Financial Results