| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 408.35M | HK$ 396.53M | HK$ 361.30M | HK$ 319.54M | HK$ 247.67M |
| Gross Profit | HK$ 73.90M | HK$ 61.61M | HK$ 77.65M | HK$ 85.37M | HK$ 54.32M |
| Operating Income | HK$ 46.92M | HK$ 28.84M | HK$ 50.15M | HK$ 48.68M | HK$ -24.58M |
| EBITDA | HK$ 72.14M | HK$ 63.59M | HK$ 72.19M | HK$ 85.09M | HK$ 84.97M |
| Net Income | HK$ 10.95M | HK$ 12.69M | HK$ 15.36M | HK$ 20.77M | HK$ 28.04M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 72.36M | HK$ 58.66M | HK$ 56.65M | HK$ 86.30M | HK$ 32.23M |
| Total Assets | HK$ 1.35B | HK$ 1.31B | HK$ 1.49B | HK$ 1.60B | HK$ 1.68B |
| Total Debt | HK$ 233.89M | HK$ 231.56M | HK$ 384.89M | HK$ 434.14M | HK$ 363.86M |
| Net Debt | HK$ 161.53M | HK$ 172.90M | HK$ 328.24M | HK$ 347.84M | HK$ 332.73M |
| Total Liabilities | HK$ 477.82M | HK$ 493.10M | HK$ 626.46M | HK$ 714.44M | HK$ 734.78M |
| Stockholders' Equity | HK$ 805.84M | HK$ 758.61M | HK$ 766.88M | HK$ 776.54M | HK$ 829.94M |
| Cash Flow | |||||
| Free Cash Flow | HK$ 52.25M | HK$ 46.81M | HK$ 13.01M | HK$ 14.02M | HK$ 7.04M |
| Operating Cash Flow | HK$ 57.56M | HK$ 47.31M | HK$ 23.35M | HK$ 16.33M | HK$ 17.99M |
| Investing Cash Flow | HK$ -4.55M | HK$ 75.85M | HK$ -3.57M | HK$ 7.00M | HK$ 33.65M |
| Financing Cash Flow | HK$ -36.58M | HK$ -118.85M | HK$ -47.05M | HK$ 35.64M | HK$ -59.92M |