| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 715.97M | HK$ 683.97M | HK$ 606.03M | HK$ 612.69M | HK$ 514.41M |
| Gross Profit | HK$ 185.84M | HK$ 311.05M | HK$ 189.60M | HK$ 275.71M | HK$ 168.13M |
| Operating Income | HK$ 126.24M | HK$ 247.86M | HK$ 106.61M | HK$ 219.99M | HK$ 122.62M |
| EBITDA | HK$ 293.30M | HK$ 208.85M | HK$ 172.04M | HK$ 820.62M | HK$ 225.17M |
| Net Income | HK$ -104.38M | HK$ -166.44M | HK$ -45.02M | HK$ 258.02M | HK$ 30.41M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 267.71M | HK$ 235.12M | HK$ 334.71M | HK$ 286.90M | HK$ 274.90M |
| Total Assets | HK$ 9.22B | HK$ 9.48B | HK$ 9.86B | HK$ 9.91B | HK$ 9.07B |
| Total Debt | HK$ 829.63M | HK$ 1.05B | HK$ 1.02B | HK$ 1.10B | HK$ 778.48M |
| Net Debt | HK$ 561.92M | HK$ 817.19M | HK$ 688.71M | HK$ 809.78M | HK$ 516.02M |
| Total Liabilities | HK$ 1.18B | HK$ 1.35B | HK$ 1.38B | HK$ 1.40B | HK$ 1.07B |
| Stockholders' Equity | HK$ 3.98B | HK$ 4.05B | HK$ 4.22B | HK$ 4.24B | HK$ 4.04B |
| Cash Flow | |||||
| Free Cash Flow | HK$ 260.27M | HK$ 191.08M | HK$ 133.24M | HK$ 261.39M | HK$ 192.99M |
| Operating Cash Flow | HK$ 265.12M | HK$ 212.53M | HK$ 165.55M | HK$ 271.07M | HK$ 208.79M |
| Investing Cash Flow | HK$ -1.91M | HK$ -235.19M | HK$ -24.66M | HK$ -567.53M | HK$ -30.37M |
| Financing Cash Flow | HK$ -238.41M | HK$ -75.07M | HK$ -102.50M | HK$ 318.43M | HK$ -92.41M |