| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 395.74M | HK$ 328.58M | HK$ 303.53M | HK$ 324.52M | HK$ 373.47M |
| Gross Profit | HK$ 117.54M | HK$ 94.41M | HK$ 86.43M | HK$ 79.39M | HK$ 79.92M |
| Operating Income | HK$ 50.95M | HK$ 29.60M | HK$ 18.30M | HK$ 22.47M | HK$ 16.36M |
| EBITDA | HK$ 59.34M | HK$ 38.59M | HK$ 28.28M | HK$ 34.59M | HK$ 37.27M |
| Net Income | HK$ 31.19M | HK$ 25.80M | HK$ 15.75M | HK$ 18.51M | HK$ 13.69M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 106.59M | HK$ 61.01M | HK$ 46.72M | HK$ 21.05M | HK$ 19.31M |
| Total Assets | HK$ 541.91M | HK$ 495.98M | HK$ 454.85M | HK$ 661.83M | HK$ 727.73M |
| Total Debt | HK$ 0.00 | HK$ 47.00K | HK$ 501.00K | HK$ 22.85M | HK$ 74.90M |
| Net Debt | HK$ -105.48M | HK$ -52.72M | HK$ -38.51M | HK$ 1.80M | HK$ 55.59M |
| Total Liabilities | HK$ 85.40M | HK$ 64.33M | HK$ 45.33M | HK$ 95.73M | HK$ 158.68M |
| Stockholders' Equity | HK$ 456.51M | HK$ 431.65M | HK$ 409.52M | HK$ 566.11M | HK$ 569.06M |
| Cash Flow | |||||
| Free Cash Flow | HK$ 52.45M | HK$ 16.35M | HK$ 54.27M | HK$ 58.24M | HK$ -32.31M |
| Operating Cash Flow | HK$ 54.80M | HK$ 21.66M | HK$ 58.53M | HK$ 59.92M | HK$ -23.10M |
| Investing Cash Flow | HK$ 8.04M | HK$ -3.04M | HK$ -11.30M | HK$ -1.62M | HK$ -8.40M |
| Financing Cash Flow | HK$ -9.99M | HK$ -4.38M | HK$ -29.19M | HK$ -56.03M | HK$ 28.20M |