7072.T
Intimate Merger,Inc.
グロース · サービス業 · 情報通信・サービスその他 · JP
JPY 1,100.00
−1.35%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 3.3B | 3.4B | 3.0B | 3.0B | 2.8B |
| Cost of Revenue | 619.7M | 2.5B | 2.3B | 2.2B | 2.1B |
| Gross Profit | 235.0M | 886.6M | 744.8M | 780.5M | 704.1M |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 163.2M | 658.9M | 658.7M | 641.7M | 609.7M |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 163.2M | 658.9M | 658.7M | 641.7M | 609.7M |
| Cost and Expenses | 3.1B | 3.1B | 2.9B | 2.8B | 2.7B |
| Operating Income (EBIT) | 219.0M | 227.0M | 86.0M | 138.0M | 94.0M |
| Non-Operating | |||||
| Interest Income | 302.0K | 2.3M | 136.0K | 15.0K | 14.0K |
| Interest Expense | 281.0K | 1.1M | 1.2M | — | — |
| Net Interest Income | 21.0K | 1.2M | (1.0M) | — | — |
| Other Non-Op Income/Expense | 700.0K | 1.7M | 314.0K | 197.0K | (2.0M) |
| Non-Operating Income (excl Interest) | 679.0K | 1.3M | 2.2M | 399.0K | 689.0K |
| EBT (Pre-Tax Income) | 72.4M | 229.4M | 86.5M | 139.1M | 92.5M |
| Income Tax Expense | 22.8M | 72.7M | 26.6M | 38.0M | 26.5M |
| Bottom Line | |||||
| Net Income | 149.0M | 153.0M | 57.0M | 100.0M | 70.0M |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 149.0M | 153.0M | 57.0M | 100.0M | 70.0M |
| Per Share | |||||
| Basic EPS | ¥46 | ¥47 | ¥17 | ¥31 | ¥22 |
| Diluted EPS | ¥46 | ¥47 | ¥17 | ¥30 | ¥21 |
| Revenue Per Share | ¥1,073 | ¥1,037 | ¥905 | ¥910 | ¥869 |
| Shares | |||||
| Basic Shares Outstanding | 3.1M | 3.2M | 3.3M | 3.3M | 3.2M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | 229.1M | 88.4M | 140.8M | 96.8M |
| D&A | — | 2.1M | 2.4M | 2.8M | 2.9M |
| EBIT | 219.0M | 227.0M | 86.0M | 138.0M | 94.0M |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Mar 1, 2026