| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 13.08M | 13.76M | 27.25M | 32.35M | 23.98M |
| Gross Profit | 1.44M | 2.17M | 2.85M | 2.54M | 164.00K |
| EBITDA | -7.78M | -30.49M | -23.74M | -42.55M | -44.21M |
| Net Income | -15.46M | -48.13M | -39.57M | -55.74M | -57.01M |
Balance Sheet | |||||
| Total Assets | 75.50M | 79.80M | 108.95M | 133.56M | 173.13M |
| Cash, Cash Equivalents and Short-Term Investments | 358.95K | 255.00K | 135.00K | 187.00K | 1.19M |
| Total Debt | 148.27M | 193.26M | 121.04M | 171.57M | 166.50M |
| Total Liabilities | 257.10M | 247.29M | 228.85M | 213.88M | 197.41M |
| Stockholders Equity | -181.42M | -167.40M | -119.90M | -80.32M | -24.27M |
Cash Flow | |||||
| Free Cash Flow | -372.55K | -78.00K | -53.00K | -1.01M | 1.10M |
| Operating Cash Flow | -372.55K | -75.00K | -27.00K | -1.00M | 1.41M |
| Investing Cash Flow | 0.00 | -3.00K | -26.00K | -2.00K | -303.00K |
| Financing Cash Flow | 488.72K | 193.00K | 0.00 | 0.00 | -12.00K |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
73 Outperform | HK$103.20M | 2.30 | 15.44% | ― | -18.25% | -8.37% | |
72 Outperform | HK$212.19M | 1.80 | 4.64% | ― | -20.52% | -68.47% | |
61 Neutral | $10.43B | 7.12 | -0.05% | 2.87% | 2.86% | -36.73% | |
47 Neutral | HK$112.50M | -0.72 | 8.89% | ― | -11.12% | -1.86% | |
44 Neutral | HK$107.40M | -0.05 | 264.73% | ― | -49.77% | -1095.34% | |
41 Neutral | HK$103.63M | -1.29 | -13.50% | ― | 31.75% | 21.89% | |
40 Underperform | HK$174.42M | -0.34 | -34.53% | ― | -20.20% | -33.73% |