| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 883.68M | HK$ 798.96M | HK$ 821.42M | HK$ 685.33M | HK$ 520.85M |
| Gross Profit | HK$ 366.46M | HK$ 327.14M | HK$ 316.10M | HK$ 290.04M | HK$ 205.24M |
| Operating Income | HK$ 147.14M | HK$ 135.48M | HK$ 84.53M | HK$ 33.63M | HK$ -5.63M |
| EBITDA | HK$ 216.94M | HK$ 203.91M | HK$ 154.67M | HK$ 105.86M | HK$ 179.43M |
| Net Income | HK$ 11.96M | HK$ 60.72M | HK$ 26.93M | HK$ -21.54M | HK$ -15.50M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 660.97M | HK$ 717.17M | HK$ 592.18M | HK$ 999.25M | HK$ 931.12M |
| Total Assets | HK$ 8.66B | HK$ 7.48B | HK$ 9.76B | HK$ 9.07B | HK$ 8.30B |
| Total Debt | HK$ 6.11B | HK$ 5.15B | HK$ 5.32B | HK$ 6.30B | HK$ 5.50B |
| Net Debt | HK$ 5.44B | HK$ 4.43B | HK$ 4.93B | HK$ 5.41B | HK$ 4.63B |
| Total Liabilities | HK$ 6.65B | HK$ 5.65B | HK$ 7.64B | HK$ 6.98B | HK$ 6.11B |
| Stockholders' Equity | HK$ 1.19B | HK$ 1.07B | HK$ 980.03M | HK$ 1.01B | HK$ 1.19B |
| Cash Flow | |||||
| Free Cash Flow | HK$ -780.50M | HK$ -532.84M | HK$ -851.39M | HK$ -995.12M | HK$ -1.62B |
| Operating Cash Flow | HK$ -749.51M | HK$ -400.45M | HK$ -554.06M | HK$ -717.44M | HK$ -1.02B |
| Investing Cash Flow | HK$ 109.27M | HK$ 627.60M | HK$ -314.59M | HK$ -292.06M | HK$ -469.80M |
| Financing Cash Flow | HK$ 641.32M | HK$ -85.21M | HK$ 596.86M | HK$ 1.14B | HK$ 1.52B |