Want to see HK:8139 full AI Analyst Report?
| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 207.44M | ¥ 194.86M | ¥ 162.28M | ¥ 150.82M | ¥ 144.40M |
| Gross Profit | ¥ 78.74M | ¥ 80.10M | ¥ 65.36M | ¥ 55.29M | ¥ 60.04M |
| Operating Income | ¥ 7.96M | ¥ 7.94M | ¥ 9.17M | ¥ 8.06M | ¥ 14.35M |
| EBITDA | ¥ 20.25M | ¥ 24.86M | ¥ 24.02M | ¥ 17.72M | ¥ 25.88M |
| Net Income | ¥ -76.35K | ¥ 1.27M | ¥ 2.30M | ¥ 1.42M | ¥ 7.43M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 48.48M | ¥ 32.09M | ¥ 19.95M | ¥ 23.27M | ¥ 21.63M |
| Total Assets | ¥ 360.40M | ¥ 337.98M | ¥ 292.85M | ¥ 278.15M | ¥ 248.60M |
| Total Debt | ¥ 198.41M | ¥ 174.73M | ¥ 111.50M | ¥ 120.38M | ¥ 93.56M |
| Net Debt | ¥ 160.31M | ¥ 158.40M | ¥ 96.61M | ¥ 101.02M | ¥ 85.33M |
| Total Liabilities | ¥ 241.62M | ¥ 219.29M | ¥ 175.42M | ¥ 163.03M | ¥ 134.89M |
| Stockholders' Equity | ¥ 118.68M | ¥ 118.69M | ¥ 117.43M | ¥ 115.13M | ¥ 113.71M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -9.27M | ¥ -25.81M | ¥ 7.54M | ¥ -8.83M | ¥ -1.56M |
| Operating Cash Flow | ¥ 15.66M | ¥ 7.85M | ¥ 35.08M | ¥ 14.81M | ¥ 12.83M |
| Investing Cash Flow | ¥ -10.13M | ¥ -41.18M | ¥ -23.90M | ¥ -23.52M | ¥ -14.25M |
| Financing Cash Flow | ¥ 16.23M | ¥ 34.68M | ¥ -15.71M | ¥ 19.82M | ¥ -115.04K |