First Time Loading...

Intimate Merger Inc
TSE:7072

Watchlist Manager
Intimate Merger Inc Logo
Intimate Merger Inc
TSE:7072
Watchlist
Price: 1 075 JPY -1.56% Market Closed
Updated: May 4, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

3B
+0.1%
Revenue
Growth Rates:
1 Year
+3%
3 Years
+18%
5 Years
-
7 Years
-
10 Years
-
98.8m
-29%
Operating Income
Growth Rates:
1 Year
-29%
3 Years
+55%
5 Years
-
7 Years
-
10 Years
-
71.9m
-29%
Net Income
Growth Rates:
1 Year
-30%
3 Years
+249%
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Intimate Merger Inc

Revenue
3B JPY
Cost of Revenue
-2.2B JPY
Gross Profit
742.8m JPY
Operating Expenses
-644.1m JPY
Operating Income
98.8m JPY
Other Expenses
-26.9m JPY
Net Income
71.9m JPY

Income Statement
Intimate Merger Inc

Rotate your device to view
Income Statement
Currency: JPY
Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
3 797
N/A
2 629
-31%
2 042
-22%
2 529
+24%
1 929
-24%
1 967
+2%
2 017
+3%
2 232
+11%
2 402
+8%
2 602
+8%
2 801
+8%
2 894
+3%
2 998
+4%
3 015
+1%
2 982
-1%
2 985
+0%
Gross Profit
Cost of Revenue
(2 576)
(1 796)
(1 401)
(1 742)
(1 332)
(1 367)
(1 415)
(1 599)
(1 764)
(1 934)
(2 097)
(2 128)
(2 184)
(2 214)
(2 202)
(2 243)
Gross Profit
1 221
N/A
832
-32%
642
-23%
787
+23%
598
-24%
600
+0%
602
+0%
633
+5%
638
+1%
669
+5%
704
+5%
766
+9%
815
+6%
801
-2%
781
-3%
743
-5%
Operating Income
Operating Expenses
(1 027)
(779)
(584)
(724)
(547)
(553)
(550)
(572)
(590)
(598)
(610)
(626)
(636)
(643)
(642)
(644)
Selling, General & Administrative
(1 026)
(778)
(582)
(723)
(547)
(553)
(548)
(557)
(575)
(583)
(607)
(626)
(636)
(643)
(639)
(644)
Depreciation & Amortization
(1)
0
(2)
0
0
0
(2)
0
0
0
(3)
0
0
0
(3)
0
Other Operating Expenses
(0)
(0)
(0)
0
(0)
0
(0)
(15)
(15)
(15)
(0)
(0)
(0)
(0)
(0)
(0)
Operating Income
194
N/A
53
-73%
58
+8%
64
+11%
51
-20%
47
-7%
52
+10%
62
+18%
48
-22%
71
+48%
94
+33%
139
+48%
178
+28%
158
-12%
139
-12%
99
-29%
Pre-Tax Income
Interest Income Expense
(1)
(8)
(16)
(21)
(28)
(21)
(12)
(8)
(1)
(1)
(3)
(1)
(0)
(1)
(0)
(2)
Non-Reccuring Items
0
0
0
0
0
0
(15)
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
20
20
20
0
0
0
0
0
0
0
0
0
Total Other Income
(13)
(11)
(5)
(4)
1
1
0
19
(0)
0
1
1
0
0
0
1
Pre-Tax Income
180
N/A
34
-81%
36
+6%
39
+7%
44
+12%
47
+7%
45
-4%
73
+62%
46
-36%
70
+50%
92
+33%
139
+50%
178
+28%
157
-12%
139
-11%
98
-30%
Net Income
Tax Provision
(59)
(19)
(17)
(20)
(18)
(13)
(20)
(28)
(24)
(30)
(27)
(40)
(52)
(45)
(38)
(25)
Income from Continuing Operations
121
16
20
19
26
33
24
45
23
39
66
99
126
112
101
72
Income to Minority Interest
0
0
0
1
3
4
5
6
6
5
5
3
2
1
(0)
(0)
Net Income (Common)
121
N/A
16
-87%
20
+28%
21
+3%
28
+38%
37
+31%
30
-20%
50
+68%
29
-43%
44
+54%
71
+60%
103
+45%
128
+25%
113
-12%
101
-10%
72
-29%
EPS (Diluted)
37.14
N/A
5.44
-85%
6.1
+12%
6.19
+1%
8.53
+38%
12.01
+41%
8.93
-26%
14.95
+67%
8.52
-43%
12.02
+41%
21.04
+75%
30.5
+45%
38.03
+25%
34.28
-10%
29.95
-13%
21.34
-29%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 134,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.