| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 97.62M | HK$ 131.26M | HK$ 152.95M | HK$ 125.09M | HK$ 121.67M |
| Gross Profit | HK$ 16.39M | HK$ 13.38M | HK$ 19.21M | HK$ 18.71M | HK$ 20.96M |
| Operating Income | HK$ -6.68M | HK$ -14.90M | HK$ -9.25M | HK$ -5.85M | HK$ -4.14M |
| EBITDA | HK$ -4.93M | HK$ -14.22M | HK$ 2.89M | HK$ 2.35M | HK$ -293.00K |
| Net Income | HK$ -2.51M | HK$ -6.86M | HK$ 680.00K | HK$ 238.00K | HK$ -2.23M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 85.00M | HK$ 66.81M | HK$ 88.37M | HK$ 68.99M | HK$ 90.05M |
| Total Assets | HK$ 139.70M | HK$ 136.50M | HK$ 172.71M | HK$ 164.37M | HK$ 171.50M |
| Total Debt | HK$ 1.17M | HK$ 854.00K | HK$ 1.51M | HK$ 1.29M | HK$ 2.01M |
| Net Debt | HK$ -83.83M | HK$ -64.17M | HK$ -86.86M | HK$ -67.14M | HK$ -53.05M |
| Total Liabilities | HK$ 21.24M | HK$ 15.53M | HK$ 20.89M | HK$ 13.22M | HK$ 20.59M |
| Stockholders' Equity | HK$ 118.45M | HK$ 120.97M | HK$ 151.83M | HK$ 151.15M | HK$ 150.91M |
| Cash Flow | |||||
| Free Cash Flow | HK$ 20.25M | HK$ -386.00K | HK$ 21.42M | HK$ -19.72M | HK$ -4.95M |
| Operating Cash Flow | HK$ 20.36M | HK$ 193.00K | HK$ 19.16M | HK$ -19.17M | HK$ -4.87M |
| Investing Cash Flow | HK$ 1.10M | HK$ 1.94M | HK$ 6.13M | HK$ 35.40M | HK$ 19.92M |
| Financing Cash Flow | HK$ -1.49M | HK$ -25.48M | HK$ -1.51M | HK$ -1.90M | HK$ -1.87M |