| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 10.48M | HK$ 8.08M | HK$ 12.04M | HK$ -6.03M | HK$ -3.83M |
| Gross Profit | HK$ 10.48M | HK$ 8.08M | HK$ 9.26M | HK$ -6.75M | HK$ 370.00K |
| Operating Income | HK$ -152.77M | HK$ -24.40M | HK$ -13.93M | HK$ -35.91M | HK$ -16.07M |
| EBITDA | HK$ -152.44M | HK$ -25.00M | HK$ -16.36M | HK$ -35.19M | HK$ -16.03M |
| Net Income | HK$ -155.80M | HK$ -28.73M | HK$ -22.80M | HK$ -20.01M | HK$ -15.45M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 206.44M | HK$ 239.09M | HK$ 154.73M | HK$ 126.86M | HK$ 37.22M |
| Total Assets | HK$ 379.09M | HK$ 520.70M | HK$ 325.65M | HK$ 235.66M | HK$ 54.51M |
| Total Debt | HK$ 37.81M | HK$ 58.87M | HK$ 43.77M | HK$ 5.56M | HK$ 0.00 |
| Net Debt | HK$ 36.15M | HK$ 42.70M | HK$ 39.77M | HK$ -45.92M | HK$ -8.50M |
| Total Liabilities | HK$ 116.74M | HK$ 142.58M | HK$ 51.97M | HK$ 11.65M | HK$ 5.18M |
| Stockholders' Equity | HK$ 262.35M | HK$ 378.13M | HK$ 273.68M | HK$ 224.02M | HK$ 49.33M |
| Cash Flow | |||||
| Free Cash Flow | HK$ -168.31M | HK$ -27.94M | HK$ -10.56M | HK$ -16.11M | HK$ -6.06M |
| Operating Cash Flow | HK$ -168.31M | HK$ -27.84M | HK$ -10.39M | HK$ -15.79M | HK$ -6.06M |
| Investing Cash Flow | HK$ 140.77M | HK$ -190.26M | HK$ -101.09M | HK$ -115.49M | HK$ 3.27M |
| Financing Cash Flow | HK$ 12.77M | HK$ 231.82M | HK$ 78.62M | HK$ 194.34M | HK$ 21.61M |