| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 737.32M | HK$ 711.16M | HK$ 741.62M | HK$ 681.16M | HK$ 595.62M |
| Gross Profit | HK$ 295.55M | HK$ 266.13M | HK$ 285.44M | HK$ 247.08M | HK$ 243.04M |
| Operating Income | HK$ 44.36M | HK$ -21.29M | HK$ 66.78M | HK$ 36.07M | HK$ 23.55M |
| EBITDA | HK$ 65.25M | HK$ 3.08M | HK$ 91.03M | HK$ 54.16M | HK$ 41.94M |
| Net Income | HK$ 76.12M | HK$ -20.10M | HK$ 85.90M | HK$ 32.30M | HK$ 19.36M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 285.71M | HK$ 216.52M | HK$ 179.98M | HK$ 114.01M | HK$ 132.39M |
| Total Assets | HK$ 819.47M | HK$ 759.21M | HK$ 807.56M | HK$ 719.34M | HK$ 721.08M |
| Total Debt | HK$ 6.95M | HK$ 6.07M | HK$ 6.49M | HK$ 6.92M | HK$ 46.01M |
| Net Debt | HK$ -278.76M | HK$ -210.45M | HK$ -173.49M | HK$ -107.08M | HK$ -55.80M |
| Total Liabilities | HK$ 122.91M | HK$ 124.41M | HK$ 135.08M | HK$ 129.63M | HK$ 149.98M |
| Stockholders' Equity | HK$ 717.29M | HK$ 657.20M | HK$ 696.57M | HK$ 617.84M | HK$ 602.84M |
| Cash Flow | |||||
| Free Cash Flow | HK$ 79.08M | HK$ 48.52M | HK$ 67.46M | HK$ 21.80M | HK$ 24.41M |
| Operating Cash Flow | HK$ 103.76M | HK$ 67.70M | HK$ 91.96M | HK$ 37.16M | HK$ 37.03M |
| Investing Cash Flow | HK$ -16.20M | HK$ -21.17M | HK$ -17.56M | HK$ 17.66M | HK$ 4.50M |
| Financing Cash Flow | HK$ -19.59M | HK$ -19.57M | HK$ -4.33M | HK$ -39.84M | HK$ -53.66M |