Komori
Revision to earnings forecast7072Intimate Merger,Inc.Information and Communications, Services and Others

Notice Regarding Differences Between Full-Year Earnings Forecasts and Actual Results

Full-year results for the fiscal year ending September 2026 were compared with the previous forecast. Revenue was 1.5% below forecast, while operating profit, ordinary profit and net income attributable to owners of the parent exceeded forecast. On a non-consolidated basis, the results were similar, with revenue below forecast and profit above forecast.

Worth reading
64In focus
0–100. This measures how worthwhile something is to read, not how good or bad the company is.
Direction
Mixed performance
Direction inferred from the company’s description.
Scale
31.2
% (percentage change in net income attributable to owners of the parent)
Wording
Definitive
How definitive the wording is.

Revised forecast

Fiscal year ending September 2026 · Full yearPrevious forecast published 14 November 2025
Net Sales3,704→3,649Millions of yen
-1.5%
Operating profit284→328Millions of yen
+15.2%
Ordinary income283→334Millions of yen
+17.9%
Profit attributable to owners of the parent185→242Millions of yen
+31.2%
Net income per share59.72→77.45Yen/sen
+29.7%

The bar length represents the relative magnitude of change, based on the item that changed the most in this document. The percentage change shown by the dotted line is calculated from the two reported figures because the company did not provide the rate.

Reason for the revision

As customer companies brought advertising operations in-house due to advances in AI and other factors, the shift from marketing support to data management and analytics progressed more than expected, causing revenue to fall below forecast. Profit exceeded forecast due to the shift to higher-margin products, improvements in Performance DMP delivery methods, higher personnel and exhibition costs, and the application of tax incentives to promote wage increases.

Previous-period resultsConsolidated revenue: ¥3,363 million; consolidated operating profit: ¥227 million; consolidated ordinary profit: ¥229 million; net income attributable to owners of the parent: ¥153 million; consolidated net income per share: ¥47.32
Consolidated / non-consolidatedConsolidated / non-consolidated (standalone)
Revised forecast
ItemDetails
Net Sales3,704 Millions of yen → 3,649 Millions of yen(-1.5%)
Operating profit284 Millions of yen → 328 Millions of yen(+15.2%)
Ordinary income283 Millions of yen → 334 Millions of yen(+17.9%)
Profit attributable to owners of the parent185 Millions of yen → 242 Millions of yen(+31.2%)
Net income per share59.72 Yen/sen → 77.45 Yen/sen
Fiscal Period CoveredFiscal year ending September 2026
Period CoveredFull year
Publication date of previous forecast14 November 2025
Previous-period resultsConsolidated revenue: ¥3,363 million; consolidated operating profit: ¥227 million; consolidated ordinary profit: ¥229 million; net income attributable to owners of the parent: ¥153 million; consolidated net income per share: ¥47.32
Reason for the revisionAs customer companies brought advertising operations in-house due to advances in AI and other factors, the shift from marketing support to data management and analytics progressed more than expected, causing revenue to fall below forecast. Profit exceeded forecast due to the shift to higher-margin products, improvements in Performance DMP delivery methods, higher personnel and exhibition costs, and the application of tax incentives to promote wage increases.
Consolidated / non-consolidatedConsolidated / non-consolidated (standalone)
Items this document does not state (2)
Details and amount of extraordinary lossDividend forecast revision

These are items the company does not state in this document. We do not leave them blank, nor fill them in from other sources or by inference.

The reasons the company gives

The company's own explanation, not something inferred from the numbers.

As customer companies increasingly brought advertising operations in-house due to advances in AI and other factors, the shift from marketing support to data management and analytics progressed more than expected, causing revenue to fall below forecast. Meanwhile, gross profit increased as the company shifted to higher-margin products and improved the delivery methods for Performance DMP, absorbing higher personnel and exhibition costs and driving operating profit above forecast. In addition, the application of tax incentives to promote wage increases reduced the burden of corporate income taxes and other taxes, resulting in net income exceeding forecast.

How to read this page

This is not the documentKomori reads the disclosure the company filed and writes this summary. Figures are as stated by the company and are not audited.
Weight is not a verdictIt measures how much this changes what the company had already told the market. It is not a view on the shares.
Corrections happenIf the company reissues this disclosure, the page is rebuilt from the corrected version and the revision number moves up.
Notice Regarding Differences Between Full-Year Earnings Forecasts and Actual Results | Intimate Merger,Inc. (7072) timely disclosure | Komori