Want to see HK:1111 full AI Analyst Report?
| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 283.41M | ¥ 288.53M | ¥ 234.75M | ¥ 207.17M | ¥ 157.64M |
| Gross Profit | ¥ 175.36M | ¥ 159.55M | ¥ 149.86M | ¥ 103.28M | ¥ 57.67M |
| Operating Income | ¥ 94.87M | ¥ 103.81M | ¥ 77.74M | ¥ 61.65M | ¥ 34.87M |
| EBITDA | ¥ 112.04M | ¥ 112.89M | ¥ 87.89M | ¥ 63.94M | ¥ 28.17M |
| Net Income | ¥ 69.51M | ¥ 80.64M | ¥ 64.98M | ¥ 45.66M | ¥ 18.47M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 125.33M | ¥ 100.34M | ¥ 170.38M | ¥ 3.29M | ¥ 30.73M |
| Total Assets | ¥ 660.18M | ¥ 522.33M | ¥ 492.15M | ¥ 161.65M | ¥ 89.81M |
| Total Debt | ¥ 140.01M | ¥ 117.69M | ¥ 126.24M | ¥ 40.53M | ¥ 18.72M |
| Net Debt | ¥ 14.68M | ¥ 17.35M | ¥ -44.14M | ¥ 37.67M | ¥ -11.52M |
| Total Liabilities | ¥ 245.40M | ¥ 179.30M | ¥ 230.53M | ¥ 68.11M | ¥ 41.28M |
| Stockholders' Equity | ¥ 414.78M | ¥ 343.03M | ¥ 261.62M | ¥ 93.54M | ¥ 48.52M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 1.98M | ¥ -54.44M | ¥ -20.91M | ¥ -48.11M | ¥ 11.73M |
| Operating Cash Flow | ¥ 57.20M | ¥ 60.52M | ¥ 23.89M | ¥ -29.26M | ¥ 18.41M |
| Investing Cash Flow | ¥ -55.25M | ¥ -114.26M | ¥ -39.20M | ¥ -18.70M | ¥ 13.39M |
| Financing Cash Flow | ¥ 22.20M | ¥ -17.54M | ¥ 184.75M | ¥ 20.63M | ¥ -13.67M |