| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 1.23B | HK$ 1.24B | HK$ 638.57M | HK$ 1.19B | HK$ 1.02B |
| Gross Profit | HK$ 1.20M | HK$ 116.83M | HK$ -215.15M | HK$ 245.49M | HK$ 426.13M |
| Operating Income | HK$ 174.10M | HK$ 147.60M | HK$ -217.32M | HK$ 215.91M | HK$ 1.52B |
| EBITDA | HK$ 625.29M | HK$ 543.36M | HK$ -115.78M | HK$ 274.06M | HK$ 1.67B |
| Net Income | HK$ 29.14M | HK$ 59.22M | HK$ -271.53M | HK$ -45.59M | HK$ 826.89M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 908.42M | HK$ 359.16M | HK$ 532.06M | HK$ 524.06M | HK$ 638.07M |
| Total Assets | HK$ 4.43B | HK$ 4.25B | HK$ 3.98B | HK$ 4.44B | HK$ 4.52B |
| Total Debt | HK$ 1.29B | HK$ 1.28B | HK$ 1.04B | HK$ 998.55M | HK$ 860.44M |
| Net Debt | HK$ 583.06M | HK$ 1.09B | HK$ 706.51M | HK$ 719.47M | HK$ 591.26M |
| Total Liabilities | HK$ 1.44B | HK$ 1.31B | HK$ 1.16B | HK$ 1.12B | HK$ 1.04B |
| Stockholders' Equity | HK$ 1.67B | HK$ 1.64B | HK$ 1.60B | HK$ 1.88B | HK$ 1.97B |
| Cash Flow | |||||
| Free Cash Flow | HK$ 65.66M | HK$ -140.16M | HK$ -75.95M | HK$ -404.86M | HK$ 51.75M |
| Operating Cash Flow | HK$ 632.03M | HK$ 601.59M | HK$ 113.85M | HK$ 691.85M | HK$ 685.86M |
| Investing Cash Flow | HK$ -264.47M | HK$ -665.26M | HK$ -39.34M | HK$ -558.75M | HK$ -545.57M |
| Financing Cash Flow | HK$ -129.03M | HK$ -61.84M | HK$ -24.15M | HK$ -123.19M | HK$ -155.52M |