| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 64.56M | HK$ 20.26M | HK$ 3.12M | HK$ 34.38M | HK$ -26.73M |
| Gross Profit | HK$ 62.55M | HK$ 20.26M | HK$ 9.53M | HK$ 12.16M | HK$ -27.62M |
| Operating Income | HK$ 56.51M | HK$ 5.82M | HK$ 2.27M | HK$ 5.71M | HK$ -33.83M |
| EBITDA | HK$ 57.65M | HK$ 5.91M | HK$ 3.24M | HK$ 6.64M | HK$ -32.94M |
| Net Income | HK$ 56.67M | HK$ 5.00M | HK$ 2.19M | HK$ 5.76M | HK$ -34.01M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 274.77M | HK$ 299.84M | HK$ 177.96M | HK$ 137.63M | HK$ 156.54M |
| Total Assets | HK$ 703.09M | HK$ 548.58M | HK$ 550.22M | HK$ 564.03M | HK$ 612.68M |
| Total Debt | HK$ 474.00K | HK$ 1.38M | HK$ 2.23M | HK$ 475.00K | HK$ 1.39M |
| Net Debt | HK$ -138.61M | HK$ -212.21M | HK$ -38.34M | HK$ -6.18M | HK$ -11.99M |
| Total Liabilities | HK$ 102.17M | HK$ 5.87M | HK$ 2.55M | HK$ 770.00K | HK$ 1.68M |
| Stockholders' Equity | HK$ 600.92M | HK$ 542.71M | HK$ 547.67M | HK$ 563.26M | HK$ 611.00M |
| Cash Flow | |||||
| Free Cash Flow | HK$ 0.00 | HK$ 178.84M | HK$ 28.56M | HK$ -15.37M | HK$ -19.35M |
| Operating Cash Flow | HK$ -37.80M | HK$ 178.84M | HK$ 28.62M | HK$ -14.95M | HK$ -19.35M |
| Investing Cash Flow | HK$ -50.00M | HK$ -4.97M | HK$ 6.18M | HK$ 9.14M | HK$ 16.79M |
| Financing Cash Flow | HK$ -907.00K | HK$ -854.00K | HK$ -883.00K | HK$ -915.00K | HK$ -871.00K |