| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 53.86M | HK$ 47.29M | HK$ 60.24M | HK$ 50.57M | HK$ 55.96M |
| Gross Profit | HK$ 44.91M | HK$ 47.29M | HK$ 53.01M | HK$ 43.41M | HK$ 48.84M |
| Operating Income | HK$ 6.84M | HK$ 23.64M | HK$ 26.52M | HK$ -8.49M | HK$ -1.56B |
| EBITDA | HK$ -199.37M | HK$ -41.70M | HK$ 26.66M | HK$ -8.30M | HK$ -55.44M |
| Net Income | HK$ -214.18M | HK$ -74.75M | HK$ 265.00M | HK$ -43.70M | HK$ -1.56B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 92.46M | HK$ 121.33M | HK$ 204.40M | HK$ 182.81M | HK$ 162.67M |
| Total Assets | HK$ 2.23B | HK$ 2.43B | HK$ 2.60B | HK$ 1.74B | HK$ 1.79B |
| Total Debt | HK$ 550.00M | HK$ 515.00M | HK$ 600.00M | HK$ 0.00 | HK$ 0.00 |
| Net Debt | HK$ 501.01M | HK$ 446.64M | HK$ 469.50M | HK$ -147.67M | HK$ -119.85M |
| Total Liabilities | HK$ 711.65M | HK$ 689.02M | HK$ 781.22M | HK$ 187.01M | HK$ 185.91M |
| Stockholders' Equity | HK$ 1.52B | HK$ 1.74B | HK$ 1.82B | HK$ 1.55B | HK$ 1.61B |
| Cash Flow | |||||
| Free Cash Flow | HK$ -26.93M | HK$ 14.50M | HK$ 31.87M | HK$ 30.24M | HK$ 6.78M |
| Operating Cash Flow | HK$ -26.93M | HK$ 14.50M | HK$ 31.87M | HK$ 30.24M | HK$ 7.29M |
| Investing Cash Flow | HK$ -27.43M | HK$ 43.58M | HK$ -33.70M | HK$ 2.44M | HK$ 1.10B |
| Financing Cash Flow | HK$ 35.00M | HK$ -119.96M | HK$ -15.29M | HK$ 0.00 | HK$ -1.18B |