| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 30.23M | HK$ 25.09M | HK$ 19.57M | HK$ 19.56M | HK$ 24.97M |
| Gross Profit | HK$ 28.00M | HK$ 25.08M | HK$ 19.52M | HK$ 19.47M | HK$ 24.91M |
| Operating Income | HK$ -11.37M | HK$ -31.29M | HK$ -23.49M | HK$ -48.34M | HK$ -5.11M |
| EBITDA | HK$ -11.12M | HK$ -30.67M | HK$ -22.52M | HK$ -47.31M | HK$ -3.15M |
| Net Income | HK$ -17.34M | HK$ -31.67M | HK$ -24.39M | HK$ -41.47M | HK$ -4.93M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 41.81M | HK$ 16.37M | HK$ 23.80M | HK$ 30.14M | HK$ 45.58M |
| Total Assets | HK$ 208.86M | HK$ 154.87M | HK$ 176.01M | HK$ 169.94M | HK$ 199.30M |
| Total Debt | HK$ 1.86M | HK$ 0.00 | HK$ 622.00K | HK$ 1.59M | HK$ 2.51M |
| Net Debt | HK$ -39.95M | HK$ -16.37M | HK$ -23.18M | HK$ -28.96M | HK$ -43.48M |
| Total Liabilities | HK$ 13.21M | HK$ 16.50M | HK$ 5.98M | HK$ 5.47M | HK$ 7.58M |
| Stockholders' Equity | HK$ 195.66M | HK$ 138.37M | HK$ 170.04M | HK$ 164.48M | HK$ 191.72M |
| Cash Flow | |||||
| Free Cash Flow | HK$ -48.17M | HK$ -686.00K | HK$ -35.69M | HK$ -28.87M | HK$ -19.45M |
| Operating Cash Flow | HK$ -48.17M | HK$ -686.00K | HK$ -35.69M | HK$ -28.87M | HK$ -18.89M |
| Investing Cash Flow | HK$ -300.00K | HK$ -6.15M | HK$ 10.00K | HK$ 221.00K | HK$ -399.00K |
| Financing Cash Flow | HK$ 74.36M | HK$ -631.00K | HK$ 28.94M | HK$ 13.21M | HK$ -2.00M |