Service is in preparation Official β release coming soon. Some features are still being adjusted.

Investical Earnings & investing calendar Earnings & investing calendar
/
IIntimate Merger,Inc. logo
7072TSE Growth

Intimate Merger,Inc.

インティメート・マージャー Yahoo Finance

Recent & upcoming events

Aug 14
Earnings 2:00
Q3 earnings announcement (scheduled)
Add to Google Calendar
May 15
Earnings 2:00
Q2 earnings announcement (scheduled)
Add to Google Calendar
Feb 13
Earnings 1:00
Q1 earnings announcement (scheduled)
Add to Google Calendar
2025
Dec 18
Shareholder meeting Time TBD
Shareholders' meeting
Add to Google Calendar
Nov 14
Earnings 1:00
FY earnings announcement (scheduled)
Add to Google Calendar
Nov 13
Est.
Earnings 1:00 approx.
Full-year earnings
Add to Google Calendar
2027
Feb 12
Est.
Earnings 1:00 approx.
Q1 earnings
Add to Google Calendar
May 14
Est.
Earnings 2:00 approx.
Q2 earnings
Add to Google Calendar
Aug 13
Est.
Earnings 2:00 approx.
Q3 earnings
Add to Google Calendar

KPI highlights

FY25
Revenue ¥3.36B YoY +12.3%
Operating income ¥228M margin 6.8%
Net income ¥153M YoY +168.3%
EPS ¥47 YoY +173.7%
P/E —
ROE 10.0% Equity ratio 69% Typical equity ratios vary a lot by industry. Banks, brokerages, and other financial companies tend to run lower ratios because leverage (using other people's capital) is core to their business model — a low ratio there isn't a sign of financial weakness.

Company guidance

FY2026/09 Company-issued full-year guidance (from earnings report) / %=vs prior FY
Revenue ¥3.70B +10.1%
Operating income ¥284M +24.7%
Net income ¥185M +20.5%
EPS ¥60 +26.2%

Quarterly fundamentals

Income & cash flow
Quarter FY22 Q4FY23 Q1FY23 Q2FY23 Q3FY23 Q4FY24 Q1
Revenue ¥795M¥757M¥726M¥704M¥798M¥776M
Operating income ¥76M¥51M¥2M¥10M¥35M¥29M
Net income ¥53M¥34M¥-246,000¥14M¥24M¥20M
Operating CF ——————

Ownership over time

Share of total shares outstanding (disclosed major holdings + undisclosed)（2021–2025）

事業法人 42.8%国内機関 8.2%個人 14.3%未開示 34.7%20212022202320242025
事業法人国内機関個人未開示・浮動株

「国内機関」は信託銀行の名義口座（年金・パッシブ・一部海外資本を含む）を集計し、実質保有者へは分解していません。分類は開示名称からの推定です。

Top shareholders — rank & share

株式会社フリークアウト・ホールディン 40.1%株式会社フリークアウト・ホールディングス簗島　亮次 13.6%簗島　亮次株式会社ＳＢＩ証券 2.4%株式会社ＳＢＩ証券楽天証券株式会社 2.1%楽天証券株式会社株式会社インテージホールディングス 2%株式会社インテージホールディングス20212022202320242025

Top shareholders — actual figures (as of 2025)

Holder Shares held Ratio Source
株式会社フリークアウト・ホールディングス 1,242,700 40.1% Yuho (EDINET)
簗島 亮次 421,400 13.6% Yuho (EDINET)
株式会社SBI証券 73,671 2.4% Yuho (EDINET)
楽天証券株式会社 64,100 2.1% Yuho (EDINET)
株式会社インテージホールディングス 62,000 2.0% Yuho (EDINET)
株式会社SBI新生銀行 50,000 1.6% Yuho (EDINET)
GMOクリック証券株式会社 38,100 1.2% Yuho (EDINET)
松井証券株式会社 26,900 0.9% Yuho (EDINET)
野村證券株式会社 23,000 0.7% Yuho (EDINET)
石井 誠 21,400 0.7% Yuho (EDINET)

Source：EDINET（大株主の状況）　Classification inferred from disclosed names

F-Score (Piotroski)

7/9

Checks financial health against 9 criteria and shows how many are met as a fraction (more ✓ marks is healthier). Items with no data are shown as “—” — they're simply excluded from judgment, not counted against the score.

✓ Positive ROA ROA 7.0%
✓ Positive operating cash flow ¥218M
✓ ROA improved YoY 2.7% → 7.0%
✓ Operating CF exceeds net income (accrual quality) OCF ¥218M / net income ¥153M
✗ Equity ratio improved* Substitute for the original “decrease in long-term debt” 74.0% → 69.1%
✗ Current ratio improved 4.98× → 3.87×
✓ No dilution (shares outstanding did not increase) 3,316,250 → 3,120,350
✓ Gross margin improved 24.9% → 26.4%
✓ Asset turnover improved 1.41× → 1.54×

This score is reference information based on our own financial metrics. It is NOT a credit rating issued by a credit rating agency under Article 66-27 of the Financial Instruments and Exchange Act, and is NOT investment advice or a recommendation. Make investment decisions at your own responsibility.

Fact checklist

FY25
Equity ratio 69.1%
Current ratio 3.9×
Years of positive operating CF 5 of last 6 yrs
Payout ratio 0%
Latest fiscal year result Profit (net income ¥153M)

Performance history

Last 10 years
0億円8億円17億円25億円34億円 FY19FY20FY21FY22FY23FY24FY25

Income & assets

Unit: ¥100M
Item FY19FY20FY21FY22FY23FY24FY25
Revenue 21.920.420.228.029.830.033.6
Operating income 1.460.580.520.941.390.862.28
Ordinary income 1.430.360.400.921.390.862.29
Net income 0.960.200.300.711.010.571.53
Total assets 9.6816.117.619.920.921.221.9
Equity 6.2612.313.114.215.316.015.6

Indicators & cash flow

Unit: ¥100M
Item FY19FY20FY21FY22FY23FY24FY25
EPS —¥7¥10¥22¥31¥17¥47
ROE —1.7%2.4%5.2%6.9%3.7%10.0%
Operating CF —-0.400.980.901.490.102.18
Investing CF —-0.580.34-0.030.00-0.010.00
Financing CF —6.810.510.220.030.02-2.14
FCF —-0.981.320.871.480.092.18

A “—” means data wasn't available for that period — it's not a display error or an unusual value.

Source: EDINET (Annual Securities Report) (fetched 2026-08-29) *Some metrics supplemented from additional sources

Key financial metrics

3-year revenue growth ✓

Sector positioning

Relative standing within the sector
Is this information incorrect?

Data provided by Twelve Data