Want to see HK:1543 full AI Analyst Report?
| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 297.25M | ¥ 387.16M | ¥ 336.04M | ¥ 346.49M | ¥ 369.10M |
| Gross Profit | ¥ 261.51M | ¥ 333.76M | ¥ 290.60M | ¥ 310.81M | ¥ 310.47M |
| Operating Income | ¥ 73.32M | ¥ 104.52M | ¥ 63.76M | ¥ 112.06M | ¥ 165.82M |
| EBITDA | ¥ 84.58M | ¥ 111.56M | ¥ 88.25M | ¥ 81.18M | ¥ 147.40M |
| Net Income | ¥ 10.11M | ¥ 42.18M | ¥ 38.40M | ¥ 42.58M | ¥ 81.99M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 925.17M | ¥ 699.62M | ¥ 1.04B | ¥ 883.17M | ¥ 891.39M |
| Total Assets | ¥ 3.91B | ¥ 3.88B | ¥ 3.79B | ¥ 3.67B | ¥ 3.45B |
| Total Debt | ¥ 990.65M | ¥ 1.04B | ¥ 794.80M | ¥ 805.85M | ¥ 464.50M |
| Net Debt | ¥ 186.89M | ¥ 476.53M | ¥ -242.52M | ¥ -77.32M | ¥ -426.89M |
| Total Liabilities | ¥ 1.53B | ¥ 1.52B | ¥ 1.43B | ¥ 1.32B | ¥ 1.08B |
| Stockholders' Equity | ¥ 2.02B | ¥ 2.03B | ¥ 2.02B | ¥ 2.07B | ¥ 2.10B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 84.58M | ¥ -315.65M | ¥ -41.41M | ¥ -45.95M | ¥ -160.87M |
| Operating Cash Flow | ¥ 91.08M | ¥ -282.23M | ¥ -34.17M | ¥ -37.57M | ¥ -156.17M |
| Investing Cash Flow | ¥ 103.01M | ¥ -56.79M | ¥ -218.55M | ¥ -154.63M | ¥ 220.89M |
| Financing Cash Flow | ¥ -70.18M | ¥ 64.83M | ¥ 241.20M | ¥ 244.73M | ¥ 72.68M |