Want to see HK:0499 full AI Analyst Report?
| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 32.61M | ¥ 44.33M | ¥ 42.30M | ¥ 56.60M | ¥ 69.26M |
| Gross Profit | ¥ 14.58M | ¥ 25.54M | ¥ 19.90M | ¥ 38.03M | ¥ 44.69M |
| Operating Income | ¥ -11.94M | ¥ -6.38M | ¥ -12.62M | ¥ 7.08M | ¥ 3.00M |
| EBITDA | ¥ -33.73M | ¥ -5.09M | ¥ -26.83M | ¥ -56.32M | ¥ 40.76M |
| Net Income | ¥ -42.48M | ¥ -15.31M | ¥ -47.32M | ¥ -63.53M | ¥ 8.36M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 141.33M | ¥ 178.40M | ¥ 158.32M | ¥ 175.14M | ¥ 235.17M |
| Total Assets | ¥ 678.05M | ¥ 726.90M | ¥ 1.25B | ¥ 1.10B | ¥ 1.04B |
| Total Debt | ¥ 371.18M | ¥ 7.64M | ¥ 504.22M | ¥ 393.46M | ¥ 426.57M |
| Net Debt | ¥ 229.85M | ¥ -170.76M | ¥ 347.95M | ¥ 220.44M | ¥ 193.79M |
| Total Liabilities | ¥ 394.79M | ¥ 387.78M | ¥ 893.69M | ¥ 702.05M | ¥ 587.12M |
| Stockholders' Equity | ¥ 235.22M | ¥ 283.54M | ¥ 293.47M | ¥ 338.25M | ¥ 384.87M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -16.07M | ¥ -109.98M | ¥ 5.91M | ¥ 12.65M | ¥ -59.61M |
| Operating Cash Flow | ¥ -16.07M | ¥ -109.96M | ¥ 6.56M | ¥ 14.51M | ¥ -37.03M |
| Investing Cash Flow | ¥ -3.41M | ¥ -60.28M | ¥ -5.31M | ¥ -7.94M | ¥ -47.91M |
| Financing Cash Flow | ¥ -15.24M | ¥ 188.95M | ¥ -19.56M | ¥ -76.63M | ¥ 212.31M |