| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 2.42B | HK$ 2.60B | HK$ 2.33B | HK$ 1.79B | HK$ 1.27B |
| Gross Profit | HK$ 230.59M | HK$ 188.37M | HK$ 206.12M | HK$ 150.97M | HK$ 109.00M |
| Operating Income | HK$ 95.68M | HK$ 76.40M | HK$ 76.25M | HK$ 75.14M | HK$ 32.70M |
| EBITDA | HK$ 168.44M | HK$ 144.43M | HK$ 161.64M | HK$ 140.07M | HK$ 82.30M |
| Net Income | HK$ 97.28M | HK$ 53.86M | HK$ 47.11M | HK$ 53.71M | HK$ 12.85M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 251.74M | HK$ 128.05M | HK$ 45.93M | HK$ 33.58M | HK$ 36.72M |
| Total Assets | HK$ 999.43M | HK$ 1.01B | HK$ 1.01B | HK$ 896.17M | HK$ 660.94M |
| Total Debt | HK$ 85.98M | HK$ 118.90M | HK$ 219.28M | HK$ 223.59M | HK$ 161.33M |
| Net Debt | HK$ -165.76M | HK$ -9.16M | HK$ 177.91M | HK$ 187.43M | HK$ 121.91M |
| Total Liabilities | HK$ 506.84M | HK$ 597.87M | HK$ 641.69M | HK$ 560.06M | HK$ 374.36M |
| Stockholders' Equity | HK$ 491.66M | HK$ 411.57M | HK$ 370.19M | HK$ 337.62M | HK$ 286.58M |
| Cash Flow | |||||
| Free Cash Flow | HK$ 150.64M | HK$ 227.46M | HK$ 44.49M | HK$ -51.48M | HK$ 8.50M |
| Operating Cash Flow | HK$ 197.75M | HK$ 262.44M | HK$ 96.27M | HK$ 83.75M | HK$ 84.77M |
| Investing Cash Flow | HK$ -19.79M | HK$ -32.15M | HK$ -49.29M | HK$ -122.27M | HK$ -67.08M |
| Financing Cash Flow | HK$ -61.72M | HK$ -143.61M | HK$ -34.36M | HK$ 35.85M | HK$ -13.17M |