Want to see HK:2613 full AI Analyst Report?
| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 373.26M | ¥ 614.39M | ¥ 510.25M | ¥ 267.23M | ¥ 140.52M |
| Gross Profit | ¥ 114.97M | ¥ 245.77M | ¥ 241.74M | ¥ 100.08M | ¥ 47.51M |
| Operating Income | ¥ 25.20M | ¥ 137.26M | ¥ 150.50M | ¥ 49.59M | ¥ 11.62M |
| EBITDA | ¥ 14.36M | ¥ 150.20M | ¥ 147.13M | ¥ 48.08M | ¥ 18.36M |
| Net Income | ¥ 5.49M | ¥ 120.89M | ¥ 120.56M | ¥ 36.73M | ¥ 12.75M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 386.91M | ¥ 174.74M | ¥ 222.83M | ¥ 66.72M | ¥ 100.59M |
| Total Assets | ¥ 814.03M | ¥ 453.62M | ¥ 522.50M | ¥ 376.72M | ¥ 358.40M |
| Total Debt | ¥ 155.34M | ¥ 41.89M | ¥ 22.79M | ¥ 5.64M | ¥ 2.64M |
| Net Debt | ¥ -94.74M | ¥ -91.51M | ¥ -154.63M | ¥ -61.08M | ¥ -97.44M |
| Total Liabilities | ¥ 321.91M | ¥ 169.39M | ¥ 267.71M | ¥ 240.81M | ¥ 244.81M |
| Stockholders' Equity | ¥ 489.47M | ¥ 282.42M | ¥ 252.13M | ¥ 134.12M | ¥ 112.02M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -39.51M | ¥ 39.83M | ¥ 139.26M | ¥ -14.07M | ¥ -67.59M |
| Operating Cash Flow | ¥ -38.48M | ¥ 42.51M | ¥ 151.11M | ¥ -10.38M | ¥ -46.77M |
| Investing Cash Flow | ¥ -156.10M | ¥ 6.49M | ¥ -58.72M | ¥ -7.24M | ¥ 32.52M |
| Financing Cash Flow | ¥ 285.40M | ¥ -93.65M | ¥ 16.93M | ¥ -22.71M | ¥ -11.94M |