| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 29.34M | 51.00M | 11.19M | 59.94M | 43.31M |
| Gross Profit | 17.86M | 38.66M | 1.16M | 36.44M | 27.84M |
| EBITDA | 12.07M | 37.57M | -20.85M | 8.04M | 21.32M |
| Net Income | 9.68M | 31.89M | -27.77M | -5.80M | 4.65M |
Balance Sheet | |||||
| Total Assets | 184.34M | 146.75M | 143.05M | 214.69M | 158.91M |
| Cash, Cash Equivalents and Short-Term Investments | 85.87M | 101.00M | 62.41M | 95.86M | 69.36M |
| Total Debt | 998.00K | 2.63M | 4.17M | 151.66M | 145.10M |
| Total Liabilities | 58.07M | 30.16M | 58.35M | 251.84M | 190.22M |
| Stockholders Equity | 126.27M | 116.59M | 84.70M | -37.16M | -31.31M |
Cash Flow | |||||
| Free Cash Flow | -13.38M | 36.42M | -30.83M | 28.43M | 6.83M |
| Operating Cash Flow | -13.38M | 36.42M | -30.42M | 28.43M | 6.83M |
| Investing Cash Flow | 56.96M | -38.01M | 803.00K | 2.65M | -19.53M |
| Financing Cash Flow | -1.74M | -1.74M | -3.15M | -2.88M | 47.40M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
69 Neutral | HK$499.20M | 6.54 | 74.96% | ― | 293.32% | 579.01% | |
62 Neutral | $20.33B | 14.63 | -3.31% | 3.23% | 1.93% | -12.26% | |
62 Neutral | HK$360.00M | 9.85 | 2.10% | ― | -9.48% | 130.30% | |
59 Neutral | HK$194.03M | 14.03 | 6.22% | ― | 124.84% | -69.61% | |
45 Neutral | HK$153.18M | 12.50 | 3.25% | ― | -88.66% | ― |