| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 79.19M | HK$ 168.83M | HK$ 563.54M | HK$ 441.91M | HK$ 608.16M |
| Gross Profit | HK$ 8.26M | HK$ 100.63M | HK$ 402.39M | HK$ 349.54M | HK$ 190.49M |
| Operating Income | HK$ -41.00M | HK$ -134.51M | HK$ -42.58M | HK$ -89.19M | HK$ -170.20M |
| EBITDA | HK$ -22.82M | HK$ -118.18M | HK$ -108.70M | HK$ -57.80M | HK$ -723.55M |
| Net Income | HK$ -2.10M | HK$ -283.75M | HK$ -59.90M | HK$ -85.33M | HK$ -238.68M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 74.76M | HK$ 43.35M | HK$ 144.25M | HK$ 246.36M | HK$ 255.68M |
| Total Assets | HK$ 118.76M | HK$ 549.21M | HK$ 1.63B | HK$ 1.67B | HK$ 1.79B |
| Total Debt | HK$ 80.08M | HK$ 149.20M | HK$ 68.85M | HK$ 640.25M | HK$ 752.95M |
| Net Debt | HK$ 47.97M | HK$ 111.25M | HK$ -53.32M | HK$ 273.11M | HK$ 293.55M |
| Total Liabilities | HK$ 167.27M | HK$ 585.44M | HK$ 1.17B | HK$ 1.16B | HK$ 1.23B |
| Stockholders' Equity | HK$ -73.89M | HK$ -54.34M | HK$ 229.72M | HK$ 202.99M | HK$ 211.99M |
| Cash Flow | |||||
| Free Cash Flow | HK$ -43.41M | HK$ -161.13M | HK$ 72.20M | HK$ -70.19M | HK$ -206.10M |
| Operating Cash Flow | HK$ -43.41M | HK$ -159.90M | HK$ 94.28M | HK$ -50.75M | HK$ -154.00M |
| Investing Cash Flow | HK$ 33.05M | HK$ 14.10M | HK$ -173.27M | HK$ -12.79M | HK$ -23.33M |
| Financing Cash Flow | HK$ -3.74M | HK$ 62.37M | HK$ -8.81M | HK$ -10.73M | HK$ 18.95M |