| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 33.12M | HK$ 30.15M | HK$ 38.38M | HK$ 73.16M | HK$ 68.35M |
| Gross Profit | HK$ 16.23M | HK$ 12.42M | HK$ 11.23M | HK$ 41.24M | HK$ 41.66M |
| Operating Income | HK$ -15.87M | HK$ -16.92M | HK$ -36.66M | HK$ -75.15M | HK$ 12.71M |
| EBITDA | HK$ -15.56M | HK$ -16.66M | HK$ -38.02M | HK$ -82.12M | HK$ -28.30M |
| Net Income | HK$ -5.54M | HK$ -34.60M | HK$ -23.28M | HK$ -82.47M | HK$ -40.14M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 169.71M | HK$ 93.60M | HK$ 110.11M | HK$ 118.29M | HK$ 84.24M |
| Total Assets | HK$ 401.25M | HK$ 323.13M | HK$ 378.95M | HK$ 427.19M | HK$ 492.23M |
| Total Debt | HK$ 28.03M | HK$ 39.85M | HK$ 33.87M | HK$ 40.21M | HK$ 13.92M |
| Net Debt | HK$ -6.76M | HK$ 20.31M | HK$ -7.15M | HK$ -46.80M | HK$ -15.26M |
| Total Liabilities | HK$ 178.57M | HK$ 167.71M | HK$ 197.50M | HK$ 221.60M | HK$ 235.52M |
| Stockholders' Equity | HK$ 257.47M | HK$ 175.19M | HK$ 207.27M | HK$ 217.50M | HK$ 262.11M |
| Cash Flow | |||||
| Free Cash Flow | HK$ -23.88M | HK$ 22.95M | HK$ -33.21M | HK$ -7.83M | HK$ -22.85M |
| Operating Cash Flow | HK$ -23.27M | HK$ 23.04M | HK$ -33.21M | HK$ -7.81M | HK$ -20.00M |
| Investing Cash Flow | HK$ 10.49M | HK$ -2.52M | HK$ -353.00K | HK$ -3.82M | HK$ -13.34M |
| Financing Cash Flow | HK$ 17.96M | HK$ -43.23M | HK$ -9.56M | HK$ 72.88M | HK$ 1.89M |