4486.T
Unite and Grow Inc.
グロース · 情報･通信業 · 情報通信・サービスその他 · JP
JPY 675.00
−2.17%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 3.7B | 3.5B | 3.0B | 2.7B | 2.3B |
| Cost of Revenue | 477.0M | 1.9B | 1.6B | 1.4B | 1.2B |
| Gross Profit | 519.2M | 1.6B | 1.4B | 1.3B | 1.1B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 302.2M | 1.1B | 983.7M | 913.6M | 795.3M |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 302.2M | 1.1B | 983.7M | 913.6M | 795.3M |
| Cost and Expenses | 3.1B | 3.0B | 2.6B | 2.3B | 2.0B |
| Operating Income (EBIT) | 651.0M | 560.0M | 395.0M | 392.0M | 324.0M |
| Non-Operating | |||||
| Interest Income | 2.3M | 3.7M | 221.0K | 27.0K | 20.0K |
| Interest Expense | 35.0K | 119.0K | 137.0K | 153.0K | 166.0K |
| Net Interest Income | 2.2M | 3.5M | 84.0K | (126.0K) | (146.0K) |
| Other Non-Op Income/Expense | 411.0K | 1.3M | 16.3M | 113.0K | (39.0K) |
| Non-Operating Income (excl Interest) | 802.0K | 200.0K | 16.8M | 289.0K | 251.0K |
| EBT (Pre-Tax Income) | 217.3M | 561.6M | 508.3M | 421.1M | 324.1M |
| Income Tax Expense | 61.2M | 150.8M | 124.0M | 115.4M | 85.7M |
| Bottom Line | |||||
| Net Income | 475.0M | 410.0M | 384.0M | 305.0M | 238.0M |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 475.0M | 410.0M | 384.0M | 305.0M | 238.0M |
| Per Share | |||||
| Basic EPS | ¥60 | ¥52 | ¥98 | ¥78 | ¥62 |
| Diluted EPS | ¥60 | ¥52 | ¥97 | ¥77 | ¥60 |
| Revenue Per Share | ¥473 | ¥445 | ¥756 | ¥682 | ¥610 |
| Shares | |||||
| Basic Shares Outstanding | 7.9M | 7.9M | 3.9M | 3.9M | 3.8M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | 615.7M | 442.3M | 410.5M | 338.0M |
| D&A | — | 55.7M | 47.3M | 18.5M | 14.0M |
| EBIT | 651.0M | 560.0M | 395.0M | 392.0M | 324.0M |
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