Want to see HK:8223 full AI Analyst Report?
| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 503.46M | ¥ 552.27M | ¥ 497.95M | ¥ 324.60M | ¥ 119.44M |
| Gross Profit | ¥ 48.59M | ¥ 56.60M | ¥ 78.18M | ¥ 89.95M | ¥ 65.93M |
| Operating Income | ¥ 17.14M | ¥ 15.36M | ¥ 26.41M | ¥ 29.98M | ¥ 9.39M |
| EBITDA | ¥ 18.40M | ¥ -40.23M | ¥ 29.63M | ¥ 38.24M | ¥ 25.74M |
| Net Income | ¥ -10.42M | ¥ -52.97M | ¥ 14.56M | ¥ 15.81M | ¥ 5.49M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 21.40M | ¥ 12.96M | ¥ 108.26M | ¥ 14.55M | ¥ 68.81M |
| Total Assets | ¥ 811.92M | ¥ 603.51M | ¥ 615.16M | ¥ 602.28M | ¥ 532.75M |
| Total Debt | ¥ 249.42M | ¥ 210.48M | ¥ 143.66M | ¥ 246.27M | ¥ 204.35M |
| Net Debt | ¥ 228.32M | ¥ 197.52M | ¥ 35.40M | ¥ 232.56M | ¥ 170.85M |
| Total Liabilities | ¥ 511.53M | ¥ 301.42M | ¥ 299.87M | ¥ 291.46M | ¥ 228.43M |
| Stockholders' Equity | ¥ 295.16M | ¥ 299.48M | ¥ 312.45M | ¥ 306.86M | ¥ 299.52M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -36.30M | ¥ -183.89M | ¥ 171.63M | ¥ -50.56M | ¥ 28.63M |
| Operating Cash Flow | ¥ -36.30M | ¥ -183.45M | ¥ 173.25M | ¥ -42.64M | ¥ 30.17M |
| Investing Cash Flow | ¥ 12.12M | ¥ 14.21M | ¥ -3.41M | ¥ -15.89M | ¥ -50.34M |
| Financing Cash Flow | ¥ 30.38M | ¥ 71.21M | ¥ -124.14M | ¥ 1.03M | ¥ 58.95M |