| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 62.40M | HK$ 95.97M | HK$ 103.51M | HK$ 45.78M | HK$ 55.82M |
| Gross Profit | HK$ 12.08M | HK$ 31.93M | HK$ 44.20M | HK$ 18.79M | HK$ 10.55M |
| Operating Income | HK$ 3.19M | HK$ -33.16M | HK$ 5.22M | HK$ -14.24M | HK$ -58.30M |
| EBITDA | HK$ 3.72M | HK$ -25.71M | HK$ 8.06M | HK$ -10.85M | HK$ -53.55M |
| Net Income | HK$ 10.99M | HK$ -44.48M | HK$ 2.92M | HK$ -13.80M | HK$ -75.77M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 14.99M | HK$ 32.24M | HK$ 26.43M | HK$ 45.21M | HK$ 48.75M |
| Total Assets | HK$ 47.28M | HK$ 110.83M | HK$ 141.80M | HK$ 132.95M | HK$ 155.42M |
| Total Debt | HK$ 1.31M | HK$ 4.92M | HK$ 7.16M | HK$ 8.11M | HK$ 8.64M |
| Net Debt | HK$ -2.55M | HK$ -25.89M | HK$ -19.27M | HK$ -35.67M | HK$ -40.11M |
| Total Liabilities | HK$ 35.92M | HK$ 110.27M | HK$ 91.52M | HK$ 85.13M | HK$ 90.90M |
| Stockholders' Equity | HK$ 11.36M | HK$ 558.00K | HK$ 50.28M | HK$ 47.82M | HK$ 64.52M |
| Cash Flow | |||||
| Free Cash Flow | HK$ -4.91M | HK$ 3.14M | HK$ -24.88M | HK$ -11.31M | HK$ 12.89M |
| Operating Cash Flow | HK$ -4.88M | HK$ 3.25M | HK$ -24.84M | HK$ -11.23M | HK$ 15.60M |
| Investing Cash Flow | HK$ -4.45M | HK$ -509.00K | HK$ 137.00K | HK$ 10.35M | HK$ 3.33M |
| Financing Cash Flow | HK$ -17.72M | HK$ 3.04M | HK$ 7.26M | HK$ -1.70M | HK$ -348.00K |