| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 149.73M | HK$ 129.59M | HK$ 66.33M | HK$ 89.62M | HK$ 139.82M |
| Gross Profit | HK$ 4.76M | HK$ 9.03M | HK$ 11.23M | HK$ 14.06M | HK$ 38.70M |
| Operating Income | HK$ -100.59M | HK$ -56.00M | HK$ -74.76M | HK$ -85.63M | HK$ -51.23M |
| EBITDA | HK$ -99.65M | HK$ -55.28M | HK$ -84.69M | HK$ -49.20M | HK$ -38.77M |
| Net Income | HK$ -110.03M | HK$ -76.63M | HK$ -93.75M | HK$ -65.88M | HK$ -46.27M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 34.19M | HK$ 17.09M | HK$ 43.80M | HK$ 65.20M | HK$ 31.03M |
| Total Assets | HK$ 204.92M | HK$ 195.07M | HK$ 214.19M | HK$ 288.37M | HK$ 234.83M |
| Total Debt | HK$ 15.66M | HK$ 26.60M | HK$ 43.91M | HK$ 31.46M | HK$ 7.95M |
| Net Debt | HK$ -14.20M | HK$ 20.38M | HK$ 12.66M | HK$ 20.25M | HK$ -7.39M |
| Total Liabilities | HK$ 37.75M | HK$ 65.05M | HK$ 65.47M | HK$ 79.07M | HK$ 38.58M |
| Stockholders' Equity | HK$ 168.85M | HK$ 130.96M | HK$ 148.11M | HK$ 208.43M | HK$ 196.26M |
| Cash Flow | |||||
| Free Cash Flow | HK$ -76.18M | HK$ -79.09M | HK$ -28.85M | HK$ -82.49M | HK$ -59.52M |
| Operating Cash Flow | HK$ -74.40M | HK$ -77.70M | HK$ -27.73M | HK$ -81.01M | HK$ -58.79M |
| Investing Cash Flow | HK$ -11.67M | HK$ -1.24M | HK$ -930.00K | HK$ 73.98M | HK$ -730.00K |
| Financing Cash Flow | HK$ 106.36M | HK$ 53.84M | HK$ 10.24M | HK$ 46.66M | HK$ -928.00K |