UNISOL Holdings Income Statement

Financials in millions JPY. Fiscal year is January - December.

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	159,036	161,716	172,980	162,416	99,056
Revenue Growth (YoY)	-1.66%	-6.51%	6.50%	63.96%	-
Cost of Revenue	132,865	136,050	145,985	136,137	83,401
Gross Profit	26,171	25,666	26,995	26,279	15,655
Selling, General & Admin	22,845	21,781	21,311	20,388	13,675
Other Operating Expenses	-	7	5	6	-
Operating Expenses	23,045	21,806	21,289	20,383	13,747
Operating Income	3,126	3,860	5,706	5,896	1,908
Interest Expense	-10	-16	-29	-14	-
Interest & Investment Income	253	266	252	186	100
Currency Exchange Gain (Loss)	42	-10	108	172	17.33
Other Non Operating Income (Expenses)	564	559	615	815	684
EBT Excluding Unusual Items	3,975	4,659	6,652	7,055	2,709
Gain (Loss) on Sale of Investments	-4	2,378	-7	-	80
Gain (Loss) on Sale of Assets	157	304	270	41	1.33
Asset Writedown	-541	-428	-20	-15	-
Other Unusual Items	-95	-	-2	-1	-54.67
Pretax Income	3,492	6,913	6,893	7,080	2,736
Income Tax Expense	1,474	2,208	2,161	2,490	1,332
Earnings From Continuing Operations	2,018	4,705	4,732	4,590	1,404
Minority Interest in Earnings	-112	-92	-34	-59	-21.33
Net Income	1,906	4,613	4,698	4,531	1,383
Net Income to Common	1,906	4,613	4,698	4,531	1,383
Net Income Growth	-58.68%	-1.81%	3.69%	227.70%	-
Shares Outstanding (Basic)	24	24	25	25	15
Shares Outstanding (Diluted)	24	24	25	25	15
Shares Change (YoY)	-1.24%	-3.10%	-1.46%	63.84%	-
EPS (Basic)	79.81	190.76	188.24	178.90	89.45
EPS (Diluted)	79.81	190.76	188.24	178.90	89.45
EPS Growth	-58.16%	1.34%	5.22%	100.01%	-
Free Cash Flow	4,546	5,810	2,685	1,309	-1,716
Free Cash Flow Per Share	190.35	240.26	107.58	51.68	-111.01
Dividend Per Share	101.000	75.000	66.000	63.000	19.333
Dividend Growth	34.67%	13.64%	4.76%	225.86%	-
Gross Margin	16.46%	15.87%	15.61%	16.18%	15.80%
Operating Margin	1.97%	2.39%	3.30%	3.63%	1.93%
Profit Margin	1.20%	2.85%	2.72%	2.79%	1.40%
Free Cash Flow Margin	2.86%	3.59%	1.55%	0.81%	-1.73%
EBITDA	4,878	5,680	7,383	7,459	2,960
EBITDA Margin	3.07%	3.51%	4.27%	4.59%	2.99%
D&A For EBITDA	1,752	1,820	1,677	1,563	1,052
EBIT	3,126	3,860	5,706	5,896	1,908
EBIT Margin	1.97%	2.39%	3.30%	3.63%	1.93%
Effective Tax Rate	42.21%	31.94%	31.35%	35.17%	48.68%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.