| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 364.53M | HK$ 401.30M | HK$ 454.25M | HK$ 533.76M | HK$ 861.99M |
| Gross Profit | HK$ 59.64M | HK$ 62.24M | HK$ 58.54M | HK$ 71.42M | HK$ 162.73M |
| Operating Income | HK$ -35.66M | HK$ -13.34M | HK$ -33.48M | HK$ -33.24M | HK$ 4.74M |
| EBITDA | HK$ -20.07M | HK$ -6.52M | HK$ 2.46M | HK$ 18.59M | HK$ 74.89M |
| Net Income | HK$ 26.43M | HK$ -14.85M | HK$ -21.24M | HK$ -18.80M | HK$ -1.14M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 123.45M | HK$ 82.58M | HK$ 97.11M | HK$ 172.84M | HK$ 215.33M |
| Total Assets | HK$ 675.75M | HK$ 619.88M | HK$ 683.20M | HK$ 834.20M | HK$ 903.52M |
| Total Debt | HK$ 98.14M | HK$ 97.53M | HK$ 118.84M | HK$ 147.27M | HK$ 183.75M |
| Net Debt | HK$ -17.23M | HK$ 22.92M | HK$ 28.74M | HK$ -13.60M | HK$ -14.38M |
| Total Liabilities | HK$ 229.15M | HK$ 220.82M | HK$ 265.20M | HK$ 328.58M | HK$ 381.47M |
| Stockholders' Equity | HK$ 441.98M | HK$ 396.41M | HK$ 415.77M | HK$ 438.18M | HK$ 468.91M |
| Cash Flow | |||||
| Free Cash Flow | HK$ 32.90M | HK$ 13.73M | HK$ -19.46M | HK$ -10.74M | HK$ -22.75M |
| Operating Cash Flow | HK$ 34.41M | HK$ 16.59M | HK$ -15.16M | HK$ 148.00K | HK$ -4.20M |
| Investing Cash Flow | HK$ 25.57M | HK$ 13.46M | HK$ -87.33M | HK$ -7.08M | HK$ -5.57M |
| Financing Cash Flow | HK$ -4.34M | HK$ -21.16M | HK$ -10.78M | HK$ -21.34M | HK$ -24.54M |