| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 100.27M | HK$ 72.84M | HK$ 74.79M | HK$ 71.77M | HK$ 81.09M |
| Gross Profit | HK$ 92.68M | HK$ 70.61M | HK$ 71.91M | HK$ 70.03M | HK$ 76.75M |
| Operating Income | HK$ 62.16M | HK$ 38.86M | HK$ 37.48M | HK$ 37.34M | HK$ 38.18M |
| EBITDA | HK$ -807.61M | HK$ 40.27M | HK$ 24.80M | HK$ 508.85M | HK$ 672.77M |
| Net Income | HK$ -891.65M | HK$ -1.20B | HK$ 157.12M | HK$ 488.77M | HK$ 670.30M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 113.93M | HK$ 97.39M | HK$ 145.68M | HK$ 207.68M | HK$ 132.90M |
| Total Assets | HK$ 9.31B | HK$ 9.55B | HK$ 11.16B | HK$ 11.22B | HK$ 11.57B |
| Total Debt | HK$ 505.07M | HK$ 501.47M | HK$ 465.94M | HK$ 456.64M | HK$ 272.81M |
| Net Debt | HK$ 394.13M | HK$ 404.14M | HK$ 320.48M | HK$ 249.27M | HK$ 150.60M |
| Total Liabilities | HK$ 568.46M | HK$ 563.30M | HK$ 529.09M | HK$ 522.96M | HK$ 349.42M |
| Stockholders' Equity | HK$ 8.73B | HK$ 8.97B | HK$ 10.61B | HK$ 10.68B | HK$ 11.20B |
| Cash Flow | |||||
| Free Cash Flow | HK$ 31.49M | HK$ -29.86M | HK$ -44.17M | HK$ -34.59M | HK$ 12.72M |
| Operating Cash Flow | HK$ 31.66M | HK$ -27.01M | HK$ -42.41M | HK$ -33.83M | HK$ 13.26M |
| Investing Cash Flow | HK$ -239.00K | HK$ -2.65M | HK$ -1.46M | HK$ -1.76M | HK$ -41.32M |
| Financing Cash Flow | HK$ -19.53M | HK$ -16.86M | HK$ -17.09M | HK$ 127.35M | HK$ -50.26M |