Results Snapshot
Figures in Million
Consolidated - Profit And Loss Results
Dec'25
Dec'24
Dec'23
Dec'22
Dec'21
Dec'20
No of Months
12
12
12
12
12
12
Operating Income
3,514.00
2,967.00
2,552.00
2,335.00
2,075.00
1,732.00
Less :Inter divisional transfers
0.00
0.00
0.00
0.00
0.00
0.00
Less: Excise
0.00
0.00
0.00
0.00
0.00
0.00
Net Sales
3,514.00
2,967.00
2,552.00
2,335.00
2,075.00
1,732.00
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0.00
0.00
0.00
0.00
0.00
Raw Materials Consumed
0.00
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
0.00
0.00
0.00
0.00
0.00
0.00
Employee Cost
2,096.00
1,778.00
1,525.00
0.00
0.00
0.00
Operating Expenses
0.00
0.00
0.00
0.00
0.00
0.00
General and Administration Expenses
1,026.00
936.00
849.00
795.00
724.00
588.00
Selling and Distribution Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Cost of Software developments
0.00
0.00
0.00
0.00
0.00
0.00
Miscellaneous Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Expenses Capitalised
0.00
0.00
0.00
0.00
0.00
0.00
Total Expenditure
2,954.00
2,571.00
2,182.00
2,011.00
1,785.00
1,515.00
Operating Profit (PBDIT) excl Other Income
560.00
395.00
370.00
324.00
289.00
216.00
Other Income
1.00
16.00
6.00
0.00
-3.00
0.00
Operating Profit (PBDIT)
617.00
459.00
395.00
338.00
305.00
240.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
Profit before Depriciation and Tax
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
55.00
47.00
18.00
14.00
19.00
23.00
Profit Before Taxation & Exceptional Items
0.00
0.00
0.00
0.00
0.00
0.00
Exceptional Income / Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Profit Before Tax
561.00
508.00
376.00
324.00
288.00
216.00
Provision for Tax
150.00
123.00
96.00
85.00
90.00
57.00
Profit After Tax
410.00
384.00
279.00
238.00
198.00
159.00
Extraordinary Items
0.00
0.00
0.00
0.00
0.00
0.00
Adj to Profit After Tax
0.00
0.00
0.00
0.00
0.00
0.00
Profit Balance B/F
0.00
0.00
0.00
0.00
0.00
0.00
Profit Available for appropriations
0.00
0.00
0.00
0.00
0.00
0.00
Appropriations
0.00
0.00
0.00
0.00
0.00
0.00
Equity Dividend (%)
Earnings Per Share
51.79
48.40
35.23
30.03
25.07
20.20
Profit And Loss Analysis Highlights
Net Sales
YoY Growth in year ended Dec 2025 is 18.45% vs 16.26% in Dec 2024
Operating Profit (PBDIT) excl Other Income
YoY Growth in year ended Dec 2025 is 41.74% vs 6.84% in Dec 2024
Interest
YoY Growth in year ended Dec 2025 is -13.14% vs -10.46% in Dec 2024
Profit After Tax
YoY Growth in year ended Dec 2025 is 6.91% vs 37.48% in Dec 2024
Compare Profit and Loss Results of Unite & Grow Inc.
Figures in Million
consolidated - Profit And Loss Results
Change(JPY)
Change(%)
No of Months
12
12
Operating Income
3,514.00
2,680.00
834.00
31.12%
Less :Inter divisional transfers
0.00
0.00
0.00
0%
Less: Excise
0.00
0.00
0.00
0%
Net Sales
3,514.00
2,680.00
834.00
31.12%
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0.00
0.00
0%
Raw Materials Consumed
0.00
0.00
0.00
0%
Power & Fuel Cost
0.00
0.00
0.00
0%
Employee Cost
2,096.00
0.00
2,096.00
0%
Operating Expenses
0.00
4.00
-4.00
-100.00%
General and Administration Expenses
1,026.00
904.00
122.00
13.50%
Selling and Distribution Expenses
0.00
0.00
0.00
0%
Cost of Software developments
0.00
0.00
0.00
0%
Miscellaneous Expenses
0.00
0.00
0.00
0%
Expenses Capitalised
0.00
0.00
0.00
0%
Total Expenditure
2,954.00
1,956.00
998.00
51.02%
Operating Profit (PBDIT) excl Other Income
560.00
724.00
-164.00
-22.65%
Other Income
1.00
15.00
-14.00
-93.33%
Operating Profit (PBDIT)
617.00
803.00
-186.00
-23.16%
Interest
0.00
4.00
-4.00
-100.00%
Profit before Depriciation and Tax
0.00
0.00
0.00
0%
Depreciation
55.00
62.00
-7.00
-11.29%
Profit Before Taxation & Exceptional Items
0.00
0.00
0.00
0%
Exceptional Income / Expenses
0.00
0.00
0.00
0%
Profit Before Tax
561.00
735.00
-174.00
-23.67%
Provision for Tax
150.00
197.00
-47.00
-23.86%
Profit After Tax
410.00
539.00
-129.00
-23.93%
Extraordinary Items
0.00
0.00
0.00
0%
Adj to Profit After Tax
0.00
0.00
0.00
0%
Profit Balance B/F
0.00
0.00
0.00
0%
Profit Available for appropriations
0.00
0.00
0.00
0%
Appropriations
0.00
0.00
0.00
0%
Equity Dividend (%)
0%
0%
0.00
Earnings Per Share
51.7916
85.284
-33.49
-39.27%
Profit And Loss - Net Sales
Net Sales 3,514.73 Million
in Dec 2025Figures in Million
YoY Growth in year ended Dec 2025 is 18.45% vs 16.26% in Dec 2024
Profit And Loss - Operating Profit (PBDIT)
Operating Profit (PBDIT) 560.39 Million
in Dec 2025Figures in Million
YoY Growth in year ended Dec 2025 is 41.74% vs 6.84% in Dec 2024
Profit And Loss - Interest
Interest 0.12 Million
in Dec 2025Figures in Million
YoY Growth in year ended Dec 2025 is -13.14% vs -10.46% in Dec 2024
Profit And Loss - Profit After Tax
Profit After Tax 410.89 Million
in Dec 2025Figures in Million
YoY Growth in year ended Dec 2025 is 6.91% vs 37.48% in Dec 2024






