| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 317.11M | 213.76M | 92.64M | 26.29M | 20.79M |
| Gross Profit | 67.67M | 50.54M | 33.64M | 7.41M | 2.33M |
| EBITDA | 26.36M | 6.88M | 14.36M | -11.83M | -30.09M |
| Net Income | 8.54M | 9.89M | 8.92M | -18.46M | -40.59M |
Balance Sheet | |||||
| Total Assets | 244.21M | 238.08M | 223.75M | 210.75M | 240.49M |
| Cash, Cash Equivalents and Short-Term Investments | 42.19M | 40.06M | 41.73M | 33.00M | 45.51M |
| Total Debt | 52.00M | 47.80M | 58.45M | 62.27M | 66.51M |
| Total Liabilities | 94.44M | 95.50M | 88.69M | 82.45M | 88.87M |
| Stockholders Equity | 147.37M | 140.30M | 132.82M | 126.35M | 149.62M |
Cash Flow | |||||
| Free Cash Flow | 5.96M | 2.46M | 11.83M | -11.80M | -7.94M |
| Operating Cash Flow | 37.54M | 11.25M | 12.24M | -11.58M | -7.33M |
| Investing Cash Flow | -31.36M | -6.35M | -169.00K | 2.51M | 12.15M |
| Financing Cash Flow | -7.51M | -5.67M | -3.50M | -2.52M | -2.81M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
70 Outperform | HK$240.10B | 6.69 | 21.02% | 0.41% | 17.19% | 94.71% | |
70 Outperform | HK$33.83B | 11.59 | 11.12% | 0.79% | 14.21% | 10.38% | |
66 Neutral | HK$99.93M | 160.47 | 0.78% | 4.55% | 32.99% | -94.85% | |
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% | |
61 Neutral | HK$240.43M | 3.55 | 5.15% | ― | 16.98% | -30.25% | |
56 Neutral | HK$80.00M | 8.39 | 16.42% | ― | 48.36% | -16.82% | |
55 Neutral | HK$398.00M | 10.88 | 12.44% | ― | -1.97% | -57.63% |