Intimate Merger, Inc.
TSE:7072.T
710 (JPY) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | |
|---|---|---|---|---|---|---|---|
| Revenue
| 2,982.406 | 2,800.637 | 2,017.169 | 2,042.303 | 2,188.313 | 1,646.751 | 1,366.933 |
| Cost of Revenue
| 2,201.861 | 2,096.545 | 1,414.899 | 1,400.732 | 1,486.024 | 1,048.204 | 794.715 |
| Gross Profit
| 780.545 | 704.092 | 602.27 | 641.571 | 702.289 | 598.547 | 572.218 |
| Gross Profit Ratio
| 0.262 | 0.251 | 0.299 | 0.314 | 0.321 | 0.363 | 0.419 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 34.934 | 58.818 | 48.243 | 52.713 | 68.814 | 145.143 | 152.191 |
| Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 34.934 | 58.818 | 48.243 | 52.713 | 68.814 | 145.143 | 152.191 |
| Other Expenses
| 606.743 | 550.835 | 502.102 | 531.328 | 487.448 | 0.591 | 0.28 |
| Operating Expenses
| 641.673 | 609.653 | 550.345 | 584.041 | 556.262 | 516.777 | 430.296 |
| Operating Income
| 138.868 | 94.435 | 51.922 | 57.527 | 146.023 | 81.765 | 141.917 |
| Operating Income Ratio
| 0.047 | 0.034 | 0.026 | 0.028 | 0.067 | 0.05 | 0.104 |
| Total Other Income Expenses Net
| 0.197 | -1.958 | -7.224 | -21.06 | -3.056 | -18.538 | -0.763 |
| Income Before Tax
| 139.065 | 92.477 | 44.698 | 36.467 | 142.967 | 63.227 | 141.154 |
| Income Before Tax Ratio
| 0.047 | 0.033 | 0.022 | 0.018 | 0.065 | 0.038 | 0.103 |
| Income Tax Expense
| 38.028 | 26.512 | 20.291 | 16.512 | 46.544 | 21.616 | 44.776 |
| Net Income
| 100.883 | 70.594 | 29.753 | 20.053 | 96.422 | 41.61 | 96.377 |
| Net Income Ratio
| 0.034 | 0.025 | 0.015 | 0.01 | 0.044 | 0.025 | 0.071 |
| EPS
| 30.77 | 21.91 | 9.72 | 7.13 | 36.25 | 15.64 | 36.23 |
| EPS Diluted
| 29.95 | 21.04 | 8.93 | 6.1 | 36.25 | 15.64 | 36.23 |
| EBITDA
| 141.83 | 95.329 | 47.154 | 38.763 | 145.305 | 75.566 | 155.839 |
| EBITDA Ratio
| 0.048 | 0.035 | 0.025 | 0.029 | 0.068 | 0.068 | 0.115 |