| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 153.82M | HK$ -10.81M | HK$ -22.15M | HK$ -27.36M | HK$ -14.41M |
| Gross Profit | HK$ 153.82M | HK$ -16.85M | HK$ -8.46M | HK$ -32.17M | HK$ 4.13M |
| Operating Income | HK$ 147.44M | HK$ -16.85M | HK$ -28.48M | HK$ -44.15M | HK$ -22.63M |
| EBITDA | HK$ 147.44M | HK$ -17.00M | HK$ -14.78M | HK$ 17.82M | HK$ -22.63M |
| Net Income | HK$ 147.44M | HK$ -16.85M | HK$ -14.78M | HK$ -44.08M | HK$ -22.64M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 249.27M | HK$ 11.35M | HK$ 1.98M | HK$ 7.42M | HK$ 621.00K |
| Total Assets | HK$ 322.64M | HK$ 172.86M | HK$ 171.15M | HK$ 186.49M | HK$ 217.72M |
| Total Debt | HK$ 0.00 | HK$ 0.00 | HK$ 1.00K | HK$ 1.00K | HK$ 1.00K |
| Net Debt | HK$ -9.97M | HK$ -11.35M | HK$ -1.98M | HK$ -7.42M | HK$ -620.00K |
| Total Liabilities | HK$ 3.18M | HK$ 840.00K | HK$ 841.00K | HK$ 1.40M | HK$ 671.00K |
| Stockholders' Equity | HK$ 319.46M | HK$ 172.02M | HK$ 170.30M | HK$ 185.09M | HK$ 217.05M |
| Cash Flow | |||||
| Free Cash Flow | HK$ 39.70M | HK$ -9.19M | HK$ -5.45M | HK$ -40.34M | HK$ -13.32M |
| Operating Cash Flow | HK$ 39.70M | HK$ -9.19M | HK$ -5.45M | HK$ -40.34M | HK$ -13.32M |
| Investing Cash Flow | HK$ -41.08M | HK$ 0.00 | HK$ 13.20M | HK$ 66.14M | HK$ 6.20M |
| Financing Cash Flow | HK$ 0.00 | HK$ 18.56M | HK$ 0.00 | HK$ -19.00M | HK$ 7.01M |