| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 165.18M | HK$ 168.63M | HK$ 64.99M | HK$ 89.44M | HK$ 62.98M |
| Gross Profit | HK$ 16.74M | HK$ 57.41M | HK$ 56.28M | HK$ 79.41M | HK$ 49.40M |
| Operating Income | HK$ -22.12M | HK$ 85.89M | HK$ -15.49M | HK$ 11.79M | HK$ 11.75M |
| EBITDA | HK$ -7.37M | HK$ -23.10M | HK$ 13.02M | HK$ 15.99M | HK$ 16.13M |
| Net Income | HK$ -16.75M | HK$ -34.73M | HK$ 2.31M | HK$ -904.00K | HK$ 6.05M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 24.30M | HK$ 47.84M | HK$ 81.08M | HK$ 60.07M | HK$ 19.44M |
| Total Assets | HK$ 499.91M | HK$ 525.63M | HK$ 509.25M | HK$ 484.84M | HK$ 517.50M |
| Total Debt | HK$ 5.57M | HK$ 19.11M | HK$ 20.20M | HK$ 11.76M | HK$ 12.93M |
| Net Debt | HK$ -18.73M | HK$ -47.84M | HK$ -60.88M | HK$ -48.31M | HK$ -6.51M |
| Total Liabilities | HK$ 74.92M | HK$ 125.49M | HK$ 78.79M | HK$ 63.99M | HK$ 46.78M |
| Stockholders' Equity | HK$ 397.56M | HK$ 373.42M | HK$ 403.40M | HK$ 393.83M | HK$ 443.75M |
| Cash Flow | |||||
| Free Cash Flow | HK$ -23.13M | HK$ -61.76M | HK$ 15.28M | HK$ 11.08M | HK$ -40.51M |
| Operating Cash Flow | HK$ -23.12M | HK$ -61.05M | HK$ 15.28M | HK$ 12.11M | HK$ -39.62M |
| Investing Cash Flow | HK$ -23.03M | HK$ 11.47M | HK$ 382.00K | HK$ 16.59M | HK$ 2.91M |
| Financing Cash Flow | HK$ 24.70M | HK$ 15.17M | HK$ 6.02M | HK$ -7.45M | HK$ 3.44M |