| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 43.85M | HK$ 51.51M | HK$ 72.56M | HK$ 133.10M | HK$ 161.12M |
| Gross Profit | HK$ 21.48M | HK$ 20.29M | HK$ 10.64M | HK$ 20.42M | HK$ 19.21M |
| Operating Income | HK$ -21.21M | HK$ -25.67M | HK$ -106.07M | HK$ -168.40M | HK$ -89.56M |
| EBITDA | HK$ -21.21M | HK$ -10.80M | HK$ -67.91M | HK$ -119.74M | HK$ -54.45M |
| Net Income | HK$ -38.56M | HK$ -43.20M | HK$ -127.73M | HK$ -180.35M | HK$ -99.03M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 36.17M | HK$ 17.98M | HK$ 10.19M | HK$ 42.76M | HK$ 43.03M |
| Total Assets | HK$ 123.54M | HK$ 87.16M | HK$ 100.93M | HK$ 246.42M | HK$ 288.49M |
| Total Debt | HK$ 222.15M | HK$ 219.85M | HK$ 305.90M | HK$ 282.14M | HK$ 213.45M |
| Net Debt | HK$ 217.19M | HK$ 211.36M | HK$ 295.71M | HK$ 239.37M | HK$ 165.04M |
| Total Liabilities | HK$ 253.50M | HK$ 266.41M | HK$ 353.74M | HK$ 374.73M | HK$ 300.93M |
| Stockholders' Equity | HK$ -131.40M | HK$ -181.87M | HK$ -252.58M | HK$ -124.01M | HK$ -14.65M |
| Cash Flow | |||||
| Free Cash Flow | HK$ -45.63M | HK$ -22.67M | HK$ -51.61M | HK$ -65.79M | HK$ -102.25M |
| Operating Cash Flow | HK$ -45.35M | HK$ -19.73M | HK$ -51.43M | HK$ -23.92M | HK$ -54.26M |
| Investing Cash Flow | HK$ -26.17M | HK$ 1.21M | HK$ -5.43M | HK$ -48.44M | HK$ -46.05M |
| Financing Cash Flow | HK$ 67.48M | HK$ 13.66M | HK$ 23.65M | HK$ 63.38M | HK$ 85.95M |