Komori
Results7072Intimate Merger,Inc.Information and Communications, Services and Others

Fiscal Year Ended September 2026: Summary of Financial Results [Japanese GAAP] (Consolidated)

For the fiscal year ended September 2026, revenue increased 8.5% year on year and operating profit increased 44.2%, with profit at each stage increasing. For the fiscal year ending September 2027, revenue is expected to increase 15.2% and operating profit 24.8%.

Worth reading
39Recurring
Scored from 5 of 6 sections
Direction
Improvement
Direction inferred from the company’s description.
Scale
44.2
% (year-on-year change in operating income)
Wording
Conditional
How definitive the wording is.

Results for this period

Full year1 October 2025–30 September 2026ConsolidatedJapanese GAAP
Net Sales3,649Millions of yenYear on year +8.5%Progress 86.8%
Operating profit328Millions of yenYear on year +44.2%Progress 80.2%
Ordinary income334Millions of yenYear on year +45.9%Progress 81.9%
Net income attributable to owners of the parent242Millions of yenYear on year +58.2%Progress 90.3%

The width of the band at each stage is based on revenue. The narrower it becomes toward the bottom, the smaller the proportion of revenue that remains as profit. The dotted outline is the full-year forecast and the band inside it is the result for this period. The progress rate is the result divided by the forecast.

Net income per share¥77.45
Operating Margin9.0%
Financial position at period-end
Total assets2,466Millions of yen
of which net assets 1,813 Millions of yenEquity ratio 71.6%vs. prior year-end +2.5pt

塗りつぶした部分が自己資本比率です。総資産のうち、返済のいらない自前の資金がどれだけかを表します。The thin vertical line indicates the level at the end of the previous fiscal year.

Cash inflows and outflows
Operating+340
Investment-3
Financials-16
Net change+321

Stacked from zero: upward is an increase in cash, downward a decrease (in Millions of yen).The net change represented by the dotted line is the total of three items, calculated from figures provided by the company.

Cash and cash equivalents at end of period1,946 Millions of yen
Outlook and shareholder returns
Full-year earnings forecast
Net Sales4,205 Millions of yen (YoY +15.2%)
Operating profit409 Millions of yen (YoY +24.8%)
Ordinary income408 Millions of yen (YoY +22.1%)
Net income268 Millions of yen (YoY +10.7%)
Annual Dividend Forecast0 Yen → 0 Yen
Factors Behind Changes in Business Performance

Profit increased due to expanded IM-UID usage, increased demand for data for AI, wider adoption of Performance DMP, improved pricing power and operational automation, and the shift to higher-margin solutions.

Disclosure regarding the going concern assumption

No applicable matters

Change in accounting policy
基準改正に伴う変更 Noneそれ以外の変更 None見積りの変更 None修正再表示 None
Changes in the scope of consolidation0 additions and 0 exclusions (no company names)
Material subsequent eventsNo applicable matters
Depreciation and amortization1,719 Thousands of yen
Availability of Supplementary Financial Results MaterialsAvailable
Availability of Financial Results BriefingHeld (for institutional investors and analysts)
Issued Shares at Period-End3,163,250 shares
Treasury Shares at Period-End19,621 shares
Results for this period
ItemDetails
Fiscal Period ClassificationFull year
Accounting standardsJapanese GAAP
Consolidated / non-consolidatedConsolidated
Period Covered1 October 2025–30 September 2026
Net Sales3,649 Millions of yen (YoY +8.5%)
Operating profit328 Millions of yen (YoY +44.2%)
Ordinary income334 Millions of yen (YoY +45.9%)
Profit attributable to owners of the parent242 Millions of yen (YoY +58.2%)
Net income per share¥77.45
Operating Margin9.0%
Equity ratioEnd of the current fiscal period 71.6% / End of previous period 69.1%
Total assets2,466 Millions of yen
Net assets1,813 Millions of yen
Cash flows from operating activities340 Millions of yen
Cash flows from investing activities-3 Millions of yen
Cash flows from financing activities-16 Millions of yen
Cash and cash equivalents at end of period1,946 Millions of yen
Full-year earnings forecastNet Sales 4,205 Millions of yen (YoY +15.2%) / Operating profit 409 Millions of yen (YoY +24.8%) / Ordinary income 408 Millions of yen (YoY +22.1%) / Net income 268 Millions of yen (YoY +10.7%)
Annual Dividend Forecast0 Yen → 0 Yen
Depreciation and amortization1,719 Thousands of yen
Disclosure regarding the going concern assumptionNo applicable matters
Change in accounting policyChanges due to revisions to standards None / Other changes None / Change in accounting estimate None / Restatement None
Changes in the scope of consolidation0 additions and 0 exclusions (no company names)
Material subsequent eventsNo applicable matters
Availability of Supplementary Financial Results MaterialsAvailable
Availability of Financial Results BriefingHeld (for institutional investors and analysts)
Issued Shares at Period-End3,163,250 shares
Treasury Shares at Period-End19,621 shares
Factors Behind Changes in Business PerformanceProfit increased due to expanded IM-UID usage, increased demand for data for AI, wider adoption of Performance DMP, improved pricing power and operational automation, and the shift to higher-margin solutions.
Items this document does not state (9)
Revision to Earnings ForecastPayout ratioShareholder Return PolicySegment revenueSegment profitRegional salesOrders received and order backlogImpairment lossBreakdown of extraordinary income (loss)

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.

The expansion of IM-UID usage, increased demand for data for AI, wider adoption of Performance DMP, improved pricing power and operational automation, and the shift to higher-margin solutions contributed to higher profit. Although personnel and promotional expenses increased, they were absorbed through operational efficiency and cost optimization driven by generative AI and other measures.

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.
Fiscal Year Ended September 2026: Summary of Financial Results [Japanese GAAP] (Consolidated) | Intimate Merger,Inc. (7072) timely disclosure | Komori