Want to see HK:3869 full AI Analyst Report?
| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.47B | ¥ 1.44B | ¥ 1.43B | ¥ 1.14B | ¥ 520.29M |
| Gross Profit | ¥ 267.62M | ¥ 275.82M | ¥ 239.36M | ¥ 150.88M | ¥ 214.23M |
| Operating Income | ¥ 121.27M | ¥ 181.86M | ¥ 214.50M | ¥ -537.99M | ¥ -435.07M |
| EBITDA | ¥ 174.98M | ¥ 236.48M | ¥ 283.48M | ¥ -464.44M | ¥ -401.87M |
| Net Income | ¥ 136.42M | ¥ -38.63M | ¥ 131.38M | ¥ -480.95M | ¥ -280.71M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 805.00M | ¥ 813.08M | ¥ 667.89M | ¥ 627.61M | ¥ 779.97M |
| Total Assets | ¥ 2.58B | ¥ 2.58B | ¥ 2.50B | ¥ 2.44B | ¥ 3.12B |
| Total Debt | ¥ 1.06B | ¥ 1.15B | ¥ 1.04B | ¥ 1.10B | ¥ 1.09B |
| Net Debt | ¥ 390.56M | ¥ 438.11M | ¥ 513.93M | ¥ 716.64M | ¥ 645.56M |
| Total Liabilities | ¥ 1.86B | ¥ 2.01B | ¥ 1.91B | ¥ 1.99B | ¥ 1.99B |
| Stockholders' Equity | ¥ 502.72M | ¥ 337.71M | ¥ 379.09M | ¥ 255.71M | ¥ 797.97M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 137.27M | ¥ 196.87M | ¥ 67.40M | ¥ 126.49M | ¥ 117.27M |
| Operating Cash Flow | ¥ 158.92M | ¥ 212.07M | ¥ 82.69M | ¥ 143.13M | ¥ 133.07M |
| Investing Cash Flow | ¥ -107.87M | ¥ 42.64M | ¥ -15.52M | ¥ 187.16M | ¥ 13.96M |
| Financing Cash Flow | ¥ -98.00M | ¥ -64.00M | ¥ -41.62M | ¥ -279.34M | ¥ -550.82M |