Want to see HK:9936 full AI Analyst Report?
| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 2.24B | ¥ 1.82B | ¥ 1.40B | ¥ 1.02B | ¥ 763.73M |
| Gross Profit | ¥ 468.53M | ¥ 396.77M | ¥ 310.42M | ¥ 305.90M | ¥ 211.06M |
| Operating Income | ¥ 165.43M | ¥ 198.60M | ¥ 79.34M | ¥ 134.25M | ¥ 87.92M |
| EBITDA | ¥ 258.39M | ¥ 208.81M | ¥ 180.98M | ¥ 168.36M | ¥ 148.85M |
| Net Income | ¥ 171.60M | ¥ 124.19M | ¥ 87.14M | ¥ 104.73M | ¥ 102.06M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 431.68M | ¥ 190.57M | ¥ 120.28M | ¥ 330.21M | ¥ 207.88M |
| Total Assets | ¥ 3.13B | ¥ 2.14B | ¥ 1.93B | ¥ 1.70B | ¥ 1.08B |
| Total Debt | ¥ 1.27B | ¥ 607.26M | ¥ 656.70M | ¥ 515.44M | ¥ 374.39M |
| Net Debt | ¥ 837.13M | ¥ 425.22M | ¥ 541.15M | ¥ 190.03M | ¥ 204.45M |
| Total Liabilities | ¥ 1.58B | ¥ 841.33M | ¥ 822.05M | ¥ 696.98M | ¥ 459.60M |
| Stockholders' Equity | ¥ 1.41B | ¥ 1.18B | ¥ 1.03B | ¥ 940.82M | ¥ 622.78M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -196.70M | ¥ 97.68M | ¥ -310.81M | ¥ -208.90M | ¥ -32.97M |
| Operating Cash Flow | ¥ -66.89M | ¥ 118.95M | ¥ -238.74M | ¥ -42.28M | ¥ 111.97M |
| Investing Cash Flow | ¥ -211.52M | ¥ -31.76M | ¥ -84.32M | ¥ -168.43M | ¥ -185.47M |
| Financing Cash Flow | ¥ 440.34M | ¥ -25.52M | ¥ 113.36M | ¥ 355.68M | ¥ 61.81M |