| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 43.85M | 51.51M | 72.56M | 133.10M | 161.12M |
| Gross Profit | 21.48M | 20.29M | 10.64M | 20.42M | 19.21M |
| EBITDA | -21.21M | -10.80M | -67.91M | -119.74M | -54.45M |
| Net Income | -38.56M | -43.20M | -127.73M | -180.35M | -99.03M |
Balance Sheet | |||||
| Total Assets | 123.54M | 87.16M | 100.93M | 246.42M | 288.49M |
| Cash, Cash Equivalents and Short-Term Investments | 36.17M | 17.98M | 10.19M | 42.76M | 43.03M |
| Total Debt | 222.15M | 219.85M | 305.90M | 282.14M | 213.45M |
| Total Liabilities | 253.50M | 266.41M | 353.74M | 374.73M | 300.93M |
| Stockholders Equity | -131.40M | -181.87M | -252.58M | -124.01M | -14.65M |
Cash Flow | |||||
| Free Cash Flow | -45.63M | -22.67M | -51.61M | -65.79M | -102.25M |
| Operating Cash Flow | -45.35M | -19.73M | -51.43M | -23.92M | -54.26M |
| Investing Cash Flow | -26.17M | 1.21M | -5.43M | -48.44M | -46.05M |
| Financing Cash Flow | 67.48M | 13.66M | 23.65M | 63.38M | 85.95M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
73 Outperform | HK$330.75M | 6.76 | 6.01% | 7.76% | -1.05% | -2.97% | |
69 Neutral | HK$451.19M | 10.15 | 7.55% | 12.90% | -12.47% | -26.29% | |
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% | |
49 Neutral | HK$255.50M | -1.63 | -4.18% | 9.76% | 8.85% | -18.82% | |
44 Neutral | HK$183.18M | -2.52 | -11.99% | 31.48% | 4.60% | -9.42% | |
42 Neutral | HK$324.66M | 0.75 | -4.03% | ― | -4.69% | -123.25% | |
41 Neutral | HK$358.31M | -12.73 | 25.15% | ― | -15.28% | 71.04% |