| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 61.10M | HK$ 132.58M | HK$ 23.84M | HK$ 12.55M | HK$ 10.02M |
| Gross Profit | HK$ 11.30M | HK$ 40.63M | HK$ 9.38M | HK$ 4.86M | HK$ 5.50M |
| Operating Income | HK$ -15.48M | HK$ 99.69M | HK$ -27.42M | HK$ -15.65M | HK$ -20.15M |
| EBITDA | HK$ -150.90M | HK$ 9.78M | HK$ -25.27M | HK$ 57.00M | HK$ -17.25M |
| Net Income | HK$ -148.35M | HK$ 17.11M | HK$ -4.04M | HK$ 53.02M | HK$ -47.67M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 16.96M | HK$ 32.76M | HK$ 46.47M | HK$ 589.00K | HK$ 1.08M |
| Total Assets | HK$ 1.92B | HK$ 2.09B | HK$ 2.22B | HK$ 2.21B | HK$ 2.36B |
| Total Debt | HK$ 18.56M | HK$ 17.35M | HK$ 22.41M | HK$ 1.88M | HK$ 1.39M |
| Net Debt | HK$ 1.60M | HK$ -32.76M | HK$ -24.07M | HK$ 1.29M | HK$ 309.00K |
| Total Liabilities | HK$ 1.31B | HK$ 1.28B | HK$ 1.38B | HK$ 1.31B | HK$ 1.37B |
| Stockholders' Equity | HK$ 604.83M | HK$ 803.76M | HK$ 841.96M | HK$ 895.35M | HK$ 991.01M |
| Cash Flow | |||||
| Free Cash Flow | HK$ -10.71M | HK$ -28.86M | HK$ -7.49M | HK$ -31.51M | HK$ -29.20M |
| Operating Cash Flow | HK$ -1.71M | HK$ -19.57M | HK$ 102.00K | HK$ -30.53M | HK$ -26.39M |
| Investing Cash Flow | HK$ -9.00M | HK$ -8.79M | HK$ -20.13M | HK$ -472.00K | HK$ -5.47M |
| Financing Cash Flow | HK$ -6.61M | HK$ 20.50M | HK$ 34.50M | HK$ 30.59M | HK$ 32.18M |