| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 205.19M | HK$ 256.38M | HK$ 246.53M | HK$ 451.12M | HK$ 515.91M |
| Gross Profit | HK$ 20.96M | HK$ 43.83M | HK$ 37.56M | HK$ 105.60M | HK$ 96.54M |
| Operating Income | HK$ -51.44M | HK$ -60.88M | HK$ -39.14M | HK$ -39.30M | HK$ -15.78M |
| EBITDA | HK$ -28.85M | HK$ -50.77M | HK$ -46.63M | HK$ -32.10M | HK$ 8.18M |
| Net Income | HK$ -40.21M | HK$ -56.12M | HK$ -45.15M | HK$ -37.38M | HK$ -24.74M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 5.47M | HK$ 10.59M | HK$ 27.75M | HK$ 9.33M | HK$ 9.46M |
| Total Assets | HK$ 217.67M | HK$ 281.12M | HK$ 330.94M | HK$ 421.95M | HK$ 529.60M |
| Total Debt | HK$ 21.79M | HK$ 27.33M | HK$ 20.33M | HK$ 29.64M | HK$ 37.97M |
| Net Debt | HK$ 16.32M | HK$ 16.74M | HK$ -7.42M | HK$ 20.32M | HK$ 35.24M |
| Total Liabilities | HK$ 193.80M | HK$ 202.38M | HK$ 195.26M | HK$ 218.51M | HK$ 277.46M |
| Stockholders' Equity | HK$ 21.14M | HK$ 62.01M | HK$ 91.96M | HK$ 139.78M | HK$ 180.46M |
| Cash Flow | |||||
| Free Cash Flow | HK$ 4.09M | HK$ -23.77M | HK$ 24.71M | HK$ 20.81M | HK$ 46.00K |
| Operating Cash Flow | HK$ 4.25M | HK$ -14.33M | HK$ 27.69M | HK$ 26.52M | HK$ 9.72M |
| Investing Cash Flow | HK$ 3.44M | HK$ -8.43M | HK$ -973.00K | HK$ -5.45M | HK$ -8.61M |
| Financing Cash Flow | HK$ -14.51M | HK$ 4.80M | HK$ -5.01M | HK$ -5.53M | HK$ -6.24M |