| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 133.49M | 114.50M | 85.22M | 91.62M | 92.66M |
| Gross Profit | 28.55M | 29.21M | 17.34M | 14.21M | 10.99M |
| EBITDA | 16.26M | 23.82M | 7.40M | 8.34M | 951.63K |
| Net Income | 11.64M | 9.37M | -1.80M | -890.37K | -3.41M |
Balance Sheet | |||||
| Total Assets | 195.17M | 172.12M | 163.26M | 173.07M | 170.46M |
| Cash, Cash Equivalents and Short-Term Investments | 11.17M | 15.95M | 9.38M | 6.77M | 15.62M |
| Total Debt | 32.63M | 22.23M | 29.16M | 38.71M | 35.20M |
| Total Liabilities | 63.83M | 45.33M | 44.39M | 55.52M | 55.52M |
| Stockholders Equity | 131.27M | 126.72M | 118.81M | 117.49M | 114.87M |
Cash Flow | |||||
| Free Cash Flow | -15.27M | 11.74M | 16.84M | -14.80M | -17.09M |
| Operating Cash Flow | -10.20M | 14.04M | 21.22M | -346.80K | -536.50K |
| Investing Cash Flow | -478.69K | 4.46K | -4.37M | -14.44M | -16.30M |
| Financing Cash Flow | 8.69M | -7.43M | -12.95M | 2.28M | -4.52M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
75 Outperform | HK$1.19B | 7.69 | 5.61% | 10.44% | -1.52% | 6.08% | |
62 Neutral | $20.33B | 14.63 | -3.31% | 3.23% | 1.93% | -12.26% | |
56 Neutral | HK$1.01B | 5.21 | 4.38% | 5.38% | -11.88% | -61.92% | |
54 Neutral | HK$96.12M | 4.59 | 8.84% | ― | 24.09% | 30.00% | |
45 Neutral | HK$111.10M | 1.70 | -21.93% | ― | 75.21% | 18.42% | |
44 Neutral | HK$1.07B | 10.83 | -11.47% | ― | 13.86% | -83.41% | |
39 Underperform | HK$146.78M | -1.33 | ― | ― | -21.24% | -234.18% |