| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 733.92M | HK$ 648.01M | HK$ 717.60M | HK$ 580.83M | HK$ 534.30M |
| Gross Profit | HK$ 144.01M | HK$ 124.80M | HK$ 115.65M | HK$ 100.35M | HK$ 112.11M |
| Operating Income | HK$ -2.88M | HK$ -15.73M | HK$ 992.00K | HK$ 2.86M | HK$ 31.73M |
| EBITDA | HK$ 17.63M | HK$ -9.87M | HK$ 24.11M | HK$ 21.61M | HK$ 43.97M |
| Net Income | HK$ 8.14M | HK$ 952.00K | HK$ 4.50M | HK$ 3.25M | HK$ 24.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 129.03M | HK$ 167.51M | HK$ 93.10M | HK$ 160.27M | HK$ 21.48M |
| Total Assets | HK$ 697.61M | HK$ 585.66M | HK$ 583.40M | HK$ 573.06M | HK$ 436.12M |
| Total Debt | HK$ 91.68M | HK$ 29.48M | HK$ 22.21M | HK$ 12.16M | HK$ 41.53M |
| Net Debt | HK$ -37.35M | HK$ -56.39M | HK$ -6.52M | HK$ -93.36M | HK$ 64.95M |
| Total Liabilities | HK$ 352.55M | HK$ 249.71M | HK$ 247.38M | HK$ 242.04M | HK$ 267.23M |
| Stockholders' Equity | HK$ 345.07M | HK$ 335.95M | HK$ 336.03M | HK$ 331.02M | HK$ 168.88M |
| Cash Flow | |||||
| Free Cash Flow | HK$ -20.49M | HK$ 20.23M | HK$ -79.46M | HK$ 56.79M | HK$ -54.85M |
| Operating Cash Flow | HK$ 14.92M | HK$ 36.31M | HK$ -75.43M | HK$ 63.36M | HK$ -49.73M |
| Investing Cash Flow | HK$ -92.77M | HK$ 28.08M | HK$ -2.88M | HK$ -56.57M | HK$ -5.09M |
| Financing Cash Flow | HK$ 58.41M | HK$ -7.17M | HK$ 1.50M | HK$ 84.86M | HK$ 39.37M |