| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 2.42B | 2.60B | 2.33B | 1.79B | 1.27B |
| Gross Profit | 230.59M | 188.37M | 206.12M | 150.97M | 109.00M |
| EBITDA | 168.44M | 144.43M | 161.64M | 140.07M | 82.30M |
| Net Income | 97.28M | 53.86M | 47.11M | 53.71M | 12.85M |
Balance Sheet | |||||
| Total Assets | 999.43M | 1.01B | 1.01B | 896.17M | 660.94M |
| Cash, Cash Equivalents and Short-Term Investments | 251.74M | 128.05M | 45.93M | 33.58M | 36.72M |
| Total Debt | 85.98M | 118.90M | 219.28M | 223.59M | 161.33M |
| Total Liabilities | 506.84M | 597.87M | 641.69M | 560.06M | 374.36M |
| Stockholders Equity | 491.66M | 411.57M | 370.19M | 337.62M | 286.58M |
Cash Flow | |||||
| Free Cash Flow | 150.64M | 227.46M | 44.49M | -51.48M | 8.50M |
| Operating Cash Flow | 197.75M | 262.44M | 96.27M | 83.75M | 84.77M |
| Investing Cash Flow | -19.79M | -32.15M | -49.29M | -122.27M | -67.08M |
| Financing Cash Flow | -61.72M | -143.61M | -34.36M | 35.85M | -13.17M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
70 Outperform | HK$464.80M | 4.91 | 20.61% | 3.17% | -6.86% | 80.59% | |
67 Neutral | HK$520.00M | 1.93 | 4.69% | ― | -0.24% | -24.32% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
51 Neutral | HK$174.95M | 7.75 | 4.68% | ― | 37.07% | ― | |
51 Neutral | HK$393.33M | -19.12 | -36.78% | ― | -0.67% | 18.40% | |
50 Neutral | HK$170.00M | -20.30 | -2.28% | 2.46% | -0.17% | 63.22% | |
46 Neutral | HK$317.33M | -2.61 | -12.96% | ― | -15.06% | -30.89% |