9337.T
toridori Inc.
グロース · サービス業 · 情報通信・サービスその他 · JP
JPY 1,438.00
+1.48%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 5.9B | 5.4B | 4.3B | 3.2B | 2.1B |
| Cost of Revenue | 199.1M | 477.6M | 358.8M | 189.5M | 171.2M |
| Gross Profit | 1.4B | 4.9B | 3.9B | 3.0B | 1.9B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 1.2B | 4.2B | 3.5B | 2.9B | 2.3B |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 1.2B | 4.2B | 3.5B | 2.9B | 2.3B |
| Cost and Expenses | 5.1B | 4.7B | 3.8B | 3.1B | 2.4B |
| Operating Income (EBIT) | 807.0M | 707.0M | 454.0M | 123.0M | (370.0M) |
| Non-Operating | |||||
| Interest Income | 3.0M | 7.7M | 135.0K | 8.0K | 4.0K |
| Interest Expense | 10.9M | 40.5M | 18.8M | 9.9M | 5.1M |
| Net Interest Income | (7.9M) | (32.9M) | (18.6M) | (9.9M) | (5.1M) |
| Other Non-Op Income/Expense | (9.9M) | (5.9M) | (16.8M) | (8.2M) | (22.6M) |
| Non-Operating Income (excl Interest) | 1.1M | 28.6M | 3.0M | 3.7M | 11.3M |
| EBT (Pre-Tax Income) | 184.9M | 701.8M | 437.8M | 115.5M | (571.7M) |
| Income Tax Expense | 69.8M | 201.5M | 114.3M | (18.2M) | (6.4M) |
| Bottom Line | |||||
| Net Income | 442.0M | 437.0M | 258.0M | 133.0M | (565.0M) |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 442.0M | 437.0M | 258.0M | 133.0M | (565.0M) |
| Per Share | |||||
| Basic EPS | ¥135 | ¥133 | ¥82 | ¥43 | (¥203) |
| Diluted EPS | ¥135 | ¥130 | ¥77 | ¥40 | (¥203) |
| Revenue Per Share | ¥1,798 | ¥1,635 | ¥1,348 | ¥1,041 | ¥739 |
| Shares | |||||
| Basic Shares Outstanding | 3.3M | 3.3M | 3.2M | 3.1M | 2.8M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | 767.6M | 473.8M | 137.0M | (354.8M) |
| D&A | — | 60.6M | 19.8M | 14.0M | 15.2M |
| EBIT | 807.0M | 707.0M | 454.0M | 123.0M | (370.0M) |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Mar 1, 2026