Want to see HK:8189 full AI Analyst Report?
| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 509.43M | ¥ 385.48M | ¥ 398.00M | ¥ 403.73M | ¥ 476.38M |
| Gross Profit | ¥ 34.75M | ¥ 16.97M | ¥ 21.37M | ¥ 14.82M | ¥ 45.60M |
| Operating Income | ¥ -23.57M | ¥ -28.38M | ¥ -9.83M | ¥ -24.41M | ¥ -18.39M |
| EBITDA | ¥ -14.32M | ¥ -20.19M | ¥ 4.79M | ¥ -2.26M | ¥ -29.86M |
| Net Income | ¥ -88.47M | ¥ -27.80M | ¥ -20.16M | ¥ -27.45M | ¥ -42.26M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 29.22M | ¥ 25.40M | ¥ 5.93M | ¥ 9.55M | ¥ 29.78M |
| Total Assets | ¥ 264.96M | ¥ 332.53M | ¥ 303.28M | ¥ 337.20M | ¥ 347.60M |
| Total Debt | ¥ 109.79M | ¥ 159.92M | ¥ 83.56M | ¥ 102.61M | ¥ 90.34M |
| Net Debt | ¥ 80.56M | ¥ 134.52M | ¥ 77.62M | ¥ 89.16M | ¥ 63.90M |
| Total Liabilities | ¥ 262.22M | ¥ 304.09M | ¥ 238.70M | ¥ 253.48M | ¥ 237.24M |
| Stockholders' Equity | ¥ 12.23M | ¥ 22.15M | ¥ 49.95M | ¥ 70.11M | ¥ 100.78M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -62.84M | ¥ -28.83M | ¥ -15.62M | ¥ -21.62M | ¥ -40.38M |
| Operating Cash Flow | ¥ -54.58M | ¥ -26.27M | ¥ -13.15M | ¥ -12.82M | ¥ -6.68M |
| Investing Cash Flow | ¥ 31.36M | ¥ -37.24M | ¥ -467.44K | ¥ -12.93M | ¥ -8.51M |
| Financing Cash Flow | ¥ 27.03M | ¥ 82.95M | ¥ 12.73M | ¥ 6.17M | ¥ 28.10M |