| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 392.67M | 576.62M | 341.86M | 288.09M | 84.11M |
| Gross Profit | 24.57M | 29.89M | 10.08M | 13.56M | 3.11M |
| EBITDA | 4.43M | 6.43M | -508.00K | -5.82M | -23.67M |
| Net Income | -898.00K | 491.00K | -4.97M | -8.88M | -26.95M |
Balance Sheet | |||||
| Total Assets | 450.44M | 414.72M | 318.76M | 221.84M | 268.13M |
| Cash, Cash Equivalents and Short-Term Investments | 57.56M | 66.06M | 120.62M | 44.90M | 103.12M |
| Total Debt | 71.97M | 153.75M | 91.45M | 29.42M | 74.63M |
| Total Liabilities | 282.05M | 250.61M | 153.43M | 50.46M | 80.10M |
| Stockholders Equity | 168.39M | 164.12M | 165.33M | 171.38M | 188.03M |
Cash Flow | |||||
| Free Cash Flow | 12.59M | -75.80M | 13.94M | -7.61M | -67.43M |
| Operating Cash Flow | 12.61M | -75.77M | 14.00M | -7.59M | -66.71M |
| Investing Cash Flow | -11.37M | -39.43M | 292.00K | 330.00K | 2.34M |
| Financing Cash Flow | -11.13M | 62.06M | 57.05M | -40.28M | 46.63M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
75 Outperform | HK$205.40M | 9.47 | 10.44% | ― | 41.69% | 64.98% | |
69 Neutral | HK$631.74M | 19.28 | 3.60% | 3.73% | 2.10% | ― | |
61 Neutral | $37.18B | 12.37 | -10.20% | 1.83% | 8.50% | -7.62% | |
61 Neutral | HK$4.51B | 28.47 | 6.66% | 1.01% | 40.34% | 34.34% | |
60 Neutral | HK$65.75B | 16.19 | 10.44% | 1.84% | 1.34% | -17.40% | |
54 Neutral | HK$1.63B | 263.65 | 0.41% | 0.63% | 2.35% | -20.12% | |
50 Neutral | HK$228.61M | -254.67 | -1.14% | ― | -31.90% | -283.33% |