- JP-listed companies
- Intimate Merger, Inc.
- Income statement
Intimate Merger, Inc.【JP:7072】Income statement
Market cap
¥2.7B
P/E ratio
14.7x
Intimate Merger provides IM-DMP, a data management platform that helps advertisers and companies track customer behavior and improve marketing across online and offline channels using cookie-independent technology.
| 2015/09 | 2016/09 | 2017/09 | 2018/09 | 2019/09 | 2020/09 | 2021/09 | 2022/09 | 2023/09 | 2024/09 | 2025/09 | |
| Revenue | 334 | 755 | 1,367 | 1,647 | 2,188 | 2,042 | 2,017 | 2,801 | 2,982 | 2,995 | 3,364 |
| Revenue growth (%) | - | ||||||||||
| Cost of revenue | - | - | - | 1,048 | 1,486 | 1,401 | 1,415 | 2,097 | 2,202 | 2,250 | 2,477 |
| Gross profit | - | - | - | 599 | 702 | 642 | 602 | 704 | 781 | 745 | 887 |
| Gross margin (%) | - | - | - | ||||||||
| Operating margin (%) | - | - | - | ||||||||
| Operating expenses | - | - | - | 517 | 556 | 584 | 550 | 610 | 642 | 659 | 659 |
| Operating income | - | - | - | 82 | 146 | 58 | 52 | 94 | 139 | 86 | 228 |
| Income before tax | 43 | 76 | 141 | 84 | 143 | 36 | 40 | 92 | 139 | 86 | 229 |
| Pretax margin (%) | 13 | 10.1 | 10.3 | 5.1 | 6.5 | 1.8 | 2 | 3.3 | 4.7 | 2.9 | 6.8 |
| Provision for income taxes | - | - | - | 22 | 47 | 17 | 20 | 27 | 38 | 27 | 73 |
| Effective tax rate (%) | - | - | - | ||||||||
| Net income | 38 | 49 | 96 | 42 | 96 | 20 | 30 | 71 | 101 | 60 | 157 |
| Net income margin (%) | |||||||||||
| Earnings per share | 952.27 | 1,186.06 | 40.16 | 17.34 | 40.18 | 7.13 | 9.72 | 21.91 | 30.77 | 17.29 | 47.32 |
| Diluted EPS | - | - | - | - | - | 6.1 | 8.93 | 21.04 | 29.95 | 16.99 | 46.75 |
| Dividend payout ratio (%) | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per share | - | - | - | - | - | - | - | - | - | - | - |
| EBITDA | - | - | - | ||||||||
| EBITDA margin (%) | - | - | - |