Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | HK$ 5.96M | HK$ 3.97M | HK$ 3.04M | HK$ 5.83M | HK$ 12.03M |
Gross Profit | HK$ 1.75M | HK$ 713.00K | HK$ 76.00K | HK$ 698.00K | HK$ 1.39M |
Operating Income | HK$ -3.90M | HK$ -5.71M | HK$ -6.17M | HK$ -11.18M | HK$ -14.87M |
EBITDA | HK$ -3.31M | HK$ -5.04M | HK$ -5.50M | HK$ -9.18M | HK$ -12.52M |
Net Income | HK$ -3.79M | HK$ -5.72M | HK$ -5.90M | HK$ -9.79M | HK$ -15.44M |
Balance Sheet | |||||
Cash & Short-Term Investments | HK$ 291.00K | HK$ 258.00K | HK$ 172.00K | HK$ 855.00K | HK$ 510.00K |
Total Assets | HK$ 2.47M | HK$ 2.57M | HK$ 2.32M | HK$ 6.08M | HK$ 10.19M |
Total Debt | HK$ 28.50M | HK$ 26.84M | HK$ 23.49M | HK$ 19.30M | HK$ 16.48M |
Net Debt | HK$ 28.20M | HK$ 26.59M | HK$ 23.32M | HK$ 18.44M | HK$ 15.97M |
Total Liabilities | HK$ 48.12M | HK$ 43.15M | HK$ 39.83M | HK$ 37.24M | HK$ 30.13M |
Stockholders' Equity | HK$ -45.06M | HK$ -40.11M | HK$ -37.04M | HK$ -30.98M | HK$ -16.65M |
Cash Flow | |||||
Free Cash Flow | HK$ -1.86M | HK$ -4.24M | HK$ -6.35M | HK$ -3.90M | HK$ -8.72M |
Operating Cash Flow | HK$ -1.85M | HK$ -4.24M | HK$ -6.32M | HK$ -3.65M | HK$ -8.71M |
Investing Cash Flow | HK$ -17.00K | HK$ 0.00 | HK$ -24.00K | HK$ -248.00K | HK$ -10.00K |
Financing Cash Flow | HK$ 3.05M | HK$ 1.68M | HK$ 4.17M | HK$ 6.21M | HK$ 5.97M |