| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 600.28M | HK$ 620.73M | HK$ 672.73M | HK$ 686.72M | HK$ 696.00M |
| Gross Profit | HK$ 357.34M | HK$ 369.00M | HK$ 393.48M | HK$ 406.31M | HK$ 417.27M |
| Operating Income | HK$ -8.56M | HK$ -8.32M | HK$ -36.38M | HK$ 5.08M | HK$ 14.39M |
| EBITDA | HK$ 26.35M | HK$ 27.81M | HK$ 103.62M | HK$ 140.63M | HK$ 147.91M |
| Net Income | HK$ -16.72M | HK$ -13.69M | HK$ -34.62M | HK$ 5.27M | HK$ 8.22M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 119.02M | HK$ 110.25M | HK$ 88.53M | HK$ 103.91M | HK$ 116.68M |
| Total Assets | HK$ 646.52M | HK$ 670.25M | HK$ 713.76M | HK$ 759.35M | HK$ 814.07M |
| Total Debt | HK$ 148.90M | HK$ 171.77M | HK$ 191.95M | HK$ 169.67M | HK$ 189.25M |
| Net Debt | HK$ 29.88M | HK$ 61.52M | HK$ 103.42M | HK$ 65.76M | HK$ 72.57M |
| Total Liabilities | HK$ 420.12M | HK$ 435.05M | HK$ 457.89M | HK$ 450.76M | HK$ 479.11M |
| Stockholders' Equity | HK$ 248.68M | HK$ 259.75M | HK$ 278.15M | HK$ 322.80M | HK$ 337.20M |
| Cash Flow | |||||
| Free Cash Flow | HK$ 118.11M | HK$ 124.60M | HK$ 99.09M | HK$ 98.89M | HK$ 107.10M |
| Operating Cash Flow | HK$ 127.56M | HK$ 140.86M | HK$ 114.86M | HK$ 123.21M | HK$ 136.66M |
| Investing Cash Flow | HK$ -9.44M | HK$ -16.09M | HK$ -15.65M | HK$ -24.23M | HK$ -33.72M |
| Financing Cash Flow | HK$ -110.07M | HK$ -102.34M | HK$ -114.55M | HK$ -110.02M | HK$ -121.58M |