| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 370.65M | HK$ 660.55M | HK$ 462.33M | HK$ 561.80M | HK$ 750.47M |
| Gross Profit | HK$ 44.30M | HK$ 81.41M | HK$ 39.32M | HK$ 42.60M | HK$ 48.80M |
| Operating Income | HK$ 9.78M | HK$ 25.09M | HK$ -1.37M | HK$ -26.68M | HK$ -33.25M |
| EBITDA | HK$ 11.69M | HK$ 39.13M | HK$ 12.95M | HK$ -8.94M | HK$ -11.14M |
| Net Income | HK$ 7.63M | HK$ 16.90M | HK$ -4.95M | HK$ -34.46M | HK$ -31.27M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 57.26M | HK$ 87.34M | HK$ 127.11M | HK$ 160.72M | HK$ 193.11M |
| Total Assets | HK$ 221.89M | HK$ 283.31M | HK$ 260.96M | HK$ 319.86M | HK$ 437.27M |
| Total Debt | HK$ 4.72M | HK$ 76.05M | HK$ 96.73M | HK$ 154.25M | HK$ 200.11M |
| Net Debt | HK$ -52.54M | HK$ -11.29M | HK$ 558.00K | HK$ -6.47M | HK$ -76.56M |
| Total Liabilities | HK$ 127.91M | HK$ 197.19M | HK$ 191.43M | HK$ 244.43M | HK$ 316.56M |
| Stockholders' Equity | HK$ 93.99M | HK$ 86.12M | HK$ 69.53M | HK$ 75.43M | HK$ 120.71M |
| Cash Flow | |||||
| Free Cash Flow | HK$ 38.73M | HK$ -19.55M | HK$ 21.54M | HK$ 14.58M | HK$ 13.60M |
| Operating Cash Flow | HK$ 38.76M | HK$ -18.95M | HK$ 22.51M | HK$ 16.03M | HK$ 15.62M |
| Investing Cash Flow | HK$ 1.20M | HK$ 35.05M | HK$ -28.78M | HK$ -8.00K | HK$ -1.39M |
| Financing Cash Flow | HK$ -71.34M | HK$ -20.41M | HK$ -57.17M | HK$ -45.86M | HK$ -5.77M |