| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 300.64M | HK$ 386.66M | HK$ 383.92M | HK$ 420.90M | HK$ 323.72M |
| Gross Profit | HK$ 109.18M | HK$ 141.67M | HK$ 165.81M | HK$ 157.02M | HK$ 91.92M |
| Operating Income | HK$ -9.95M | HK$ 13.60M | HK$ 14.70M | HK$ 31.22M | HK$ -19.30M |
| EBITDA | HK$ 3.52M | HK$ 27.08M | HK$ 30.44M | HK$ 71.38M | HK$ -57.62M |
| Net Income | HK$ -121.75M | HK$ -84.63M | HK$ 37.21M | HK$ -59.52M | HK$ -226.75M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 156.22M | HK$ 153.65M | HK$ 111.87M | HK$ 99.06M | HK$ 201.11M |
| Total Assets | HK$ 769.72M | HK$ 796.61M | HK$ 770.28M | HK$ 879.94M | HK$ 956.44M |
| Total Debt | HK$ 258.01M | HK$ 243.59M | HK$ 275.00M | HK$ 377.72M | HK$ 424.23M |
| Net Debt | HK$ 101.79M | HK$ 107.69M | HK$ 163.13M | HK$ 278.66M | HK$ 223.12M |
| Total Liabilities | HK$ 433.43M | HK$ 412.96M | HK$ 430.31M | HK$ 594.93M | HK$ 744.25M |
| Stockholders' Equity | HK$ 229.92M | HK$ 249.16M | HK$ 214.21M | HK$ 185.73M | HK$ 135.13M |
| Cash Flow | |||||
| Free Cash Flow | HK$ 36.56M | HK$ -9.93M | HK$ 10.24M | HK$ -149.47M | HK$ 126.86M |
| Operating Cash Flow | HK$ 50.30M | HK$ -3.37M | HK$ 27.54M | HK$ -146.70M | HK$ 127.54M |
| Investing Cash Flow | HK$ -15.78M | HK$ -5.92M | HK$ -17.06M | HK$ -2.63M | HK$ 30.47M |
| Financing Cash Flow | HK$ -16.84M | HK$ 32.24M | HK$ 5.65M | HK$ 43.42M | HK$ 21.63M |