| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 813.82M | HK$ 974.49M | HK$ 1.16B | HK$ 1.14B | HK$ 1.47B |
| Gross Profit | HK$ 230.96M | HK$ 285.85M | HK$ 344.55M | HK$ 407.06M | HK$ 612.79M |
| Operating Income | HK$ -128.69M | HK$ -186.91M | HK$ -197.10M | HK$ -138.78M | HK$ 15.99M |
| EBITDA | HK$ -63.40M | HK$ -137.21M | HK$ -76.93M | HK$ -57.83M | HK$ 125.90M |
| Net Income | HK$ -125.71M | HK$ -202.15M | HK$ -210.50M | HK$ -184.23M | HK$ 2.08M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 25.01M | HK$ 16.64M | HK$ 21.94M | HK$ 18.49M | HK$ 19.98M |
| Total Assets | HK$ 377.83M | HK$ 454.22M | HK$ 580.75M | HK$ 757.06M | HK$ 907.15M |
| Total Debt | HK$ 205.30M | HK$ 335.52M | HK$ 254.48M | HK$ 206.53M | HK$ 181.80M |
| Net Debt | HK$ 180.29M | HK$ 318.88M | HK$ 232.54M | HK$ 188.03M | HK$ 161.82M |
| Total Liabilities | HK$ 511.43M | HK$ 538.12M | HK$ 467.47M | HK$ 436.48M | HK$ 426.00M |
| Stockholders' Equity | HK$ -138.72M | HK$ -89.79M | HK$ 107.01M | HK$ 313.75M | HK$ 471.84M |
| Cash Flow | |||||
| Free Cash Flow | HK$ 10.99M | HK$ -10.85M | HK$ 35.34M | HK$ 59.61M | HK$ 56.48M |
| Operating Cash Flow | HK$ 18.52M | HK$ 5.69M | HK$ 49.28M | HK$ 87.04M | HK$ 85.52M |
| Investing Cash Flow | HK$ -7.35M | HK$ -16.02M | HK$ -13.83M | HK$ -27.28M | HK$ -29.41M |
| Financing Cash Flow | HK$ -5.39M | HK$ 4.80M | HK$ -32.16M | HK$ -62.08M | HK$ -84.08M |