| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 444.46M | HK$ 461.85M | HK$ 531.50M | HK$ 269.58M | HK$ 321.84M |
| Gross Profit | HK$ 23.86M | HK$ 34.35M | HK$ 41.24M | HK$ 16.74M | HK$ 15.92M |
| Operating Income | HK$ 13.25M | HK$ 18.70M | HK$ -2.76M | HK$ -238.01M | HK$ -350.19M |
| EBITDA | HK$ 13.38M | HK$ 18.71M | HK$ -2.76M | HK$ -238.00M | HK$ -350.18M |
| Net Income | HK$ 731.00K | HK$ -24.40M | HK$ -35.75M | HK$ -257.03M | HK$ -357.77M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 52.15M | HK$ 42.39M | HK$ 28.03M | HK$ 8.14M | HK$ 8.90M |
| Total Assets | HK$ 134.76M | HK$ 105.65M | HK$ 304.60M | HK$ 394.13M | HK$ 555.31M |
| Total Debt | HK$ 18.41M | HK$ 13.89M | HK$ 230.20M | HK$ 240.41M | HK$ 246.74M |
| Net Debt | HK$ -33.74M | HK$ -28.42M | HK$ 202.17M | HK$ 232.27M | HK$ 237.84M |
| Total Liabilities | HK$ 88.34M | HK$ 69.61M | HK$ 368.49M | HK$ 434.30M | HK$ 334.19M |
| Stockholders' Equity | HK$ 15.57M | HK$ 12.74M | HK$ -79.68M | HK$ -44.68M | HK$ 221.12M |
| Cash Flow | |||||
| Free Cash Flow | HK$ 2.64M | HK$ -724.00K | HK$ 7.22M | HK$ -8.15M | HK$ -5.07M |
| Operating Cash Flow | HK$ 2.64M | HK$ -724.00K | HK$ 7.22M | HK$ -8.13M | HK$ -5.07M |
| Investing Cash Flow | HK$ 0.00 | HK$ 244.00K | HK$ 268.00K | HK$ -47.00K | HK$ 7.00K |
| Financing Cash Flow | HK$ 10.05M | HK$ 9.61M | HK$ 12.07M | HK$ 7.37M | HK$ 9.75M |