| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 315.23M | HK$ 664.69M | HK$ 493.06M | HK$ 499.02M | HK$ 441.17M |
| Gross Profit | HK$ 37.98M | HK$ 66.14M | HK$ 62.95M | HK$ 80.22M | HK$ 61.09M |
| Operating Income | HK$ -42.86M | HK$ -26.35M | HK$ -2.09M | HK$ -3.23M | HK$ 1.43M |
| EBITDA | HK$ -30.59M | HK$ -15.93M | HK$ 11.02M | HK$ 9.29M | HK$ 12.08M |
| Net Income | HK$ -46.24M | HK$ -33.79M | HK$ -8.92M | HK$ -7.54M | HK$ -1.46M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 48.50M | HK$ 113.30M | HK$ 120.15M | HK$ 97.02M | HK$ 51.49M |
| Total Assets | HK$ 212.27M | HK$ 239.56M | HK$ 279.30M | HK$ 254.73M | HK$ 289.23M |
| Total Debt | HK$ 2.69M | HK$ 1.74M | HK$ 33.91M | HK$ 34.06M | HK$ 65.65M |
| Net Debt | HK$ -45.80M | HK$ -109.29M | HK$ -86.24M | HK$ -61.63M | HK$ 15.91M |
| Total Liabilities | HK$ 106.60M | HK$ 91.64M | HK$ 101.45M | HK$ 125.20M | HK$ 140.88M |
| Stockholders' Equity | HK$ 105.67M | HK$ 147.92M | HK$ 177.84M | HK$ 129.53M | HK$ 148.34M |
| Cash Flow | |||||
| Free Cash Flow | HK$ -71.39M | HK$ 0.00 | HK$ -23.42M | HK$ 31.53M | HK$ -34.48M |
| Operating Cash Flow | HK$ -70.60M | HK$ -10.96M | HK$ -20.77M | HK$ 33.76M | HK$ -31.67M |
| Investing Cash Flow | HK$ -525.00K | HK$ 0.00 | HK$ -1.84M | HK$ 46.22M | HK$ -46.30M |
| Financing Cash Flow | HK$ 11.98M | HK$ 0.00 | HK$ 47.54M | HK$ -32.86M | HK$ 44.15M |