| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 25.87M | HK$ 68.16M | HK$ 30.34M | HK$ 40.96M | HK$ 75.57M |
| Gross Profit | HK$ -16.68M | HK$ 9.30M | HK$ -15.82M | HK$ -19.21M | HK$ -15.48M |
| Operating Income | HK$ -50.38M | HK$ -1.88M | HK$ -8.91M | HK$ -35.18M | HK$ -89.36M |
| EBITDA | HK$ -49.22M | HK$ -18.10M | HK$ -10.16M | HK$ -101.86M | HK$ -159.38M |
| Net Income | HK$ -65.52M | HK$ -27.17M | HK$ -20.64M | HK$ -123.09M | HK$ -258.76M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 88.52M | HK$ 120.47M | HK$ 136.29M | HK$ 154.50M | HK$ 221.63M |
| Total Assets | HK$ 98.75M | HK$ 153.56M | HK$ 186.64M | HK$ 207.78M | HK$ 341.95M |
| Total Debt | HK$ 90.41M | HK$ 92.10M | HK$ 103.20M | HK$ 110.42M | HK$ 97.77M |
| Net Debt | HK$ 3.76M | HK$ -9.64M | HK$ -9.24M | HK$ -9.51M | HK$ -45.80M |
| Total Liabilities | HK$ 132.80M | HK$ 122.08M | HK$ 128.00M | HK$ 128.51M | HK$ 139.59M |
| Stockholders' Equity | HK$ -34.05M | HK$ 31.47M | HK$ 58.64M | HK$ 79.28M | HK$ 202.37M |
| Cash Flow | |||||
| Free Cash Flow | HK$ -27.60M | HK$ -29.09M | HK$ -2.96M | HK$ -23.45M | HK$ -85.07M |
| Operating Cash Flow | HK$ -27.59M | HK$ -29.08M | HK$ -2.46M | HK$ -18.14M | HK$ -56.82M |
| Investing Cash Flow | HK$ 3.38M | HK$ 28.54M | HK$ 6.19M | HK$ 5.31M | HK$ 28.25M |
| Financing Cash Flow | HK$ 8.32M | HK$ -11.85M | HK$ -10.43M | HK$ -10.48M | HK$ -6.59M |