| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 82.46M | HK$ 119.99M | HK$ 220.81M | HK$ 263.57M | HK$ 321.57M |
| Gross Profit | HK$ 13.07M | HK$ -6.45M | HK$ 27.63M | HK$ 48.54M | HK$ 54.11M |
| Operating Income | HK$ -37.72M | HK$ -80.26M | HK$ -31.57M | HK$ -22.05M | HK$ -33.28M |
| EBITDA | HK$ -34.11M | HK$ -88.09M | HK$ -18.99M | HK$ -34.46M | HK$ -19.62M |
| Net Income | HK$ -34.52M | HK$ -127.88M | HK$ -34.12M | HK$ -57.61M | HK$ -51.55M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 70.74M | HK$ 74.80M | HK$ 111.75M | HK$ 107.92M | HK$ 42.64M |
| Total Assets | HK$ 118.98M | HK$ 152.74M | HK$ 279.20M | HK$ 333.42M | HK$ 353.63M |
| Total Debt | HK$ 170.84M | HK$ 163.71M | HK$ 138.78M | HK$ 147.44M | HK$ 84.93M |
| Net Debt | HK$ 147.29M | HK$ 137.14M | HK$ 96.31M | HK$ 121.29M | HK$ 42.28M |
| Total Liabilities | HK$ 210.71M | HK$ 211.81M | HK$ 212.43M | HK$ 231.84M | HK$ 211.31M |
| Stockholders' Equity | HK$ -91.73M | HK$ -59.07M | HK$ 66.76M | HK$ 101.58M | HK$ 142.32M |
| Cash Flow | |||||
| Free Cash Flow | HK$ -14.21M | HK$ -39.49M | HK$ 27.21M | HK$ -113.92M | HK$ -4.96M |
| Operating Cash Flow | HK$ -14.11M | HK$ -38.96M | HK$ 32.19M | HK$ -106.08M | HK$ -535.00K |
| Investing Cash Flow | HK$ 6.78M | HK$ 4.23M | HK$ 6.00M | HK$ 11.45M | HK$ 1.48M |
| Financing Cash Flow | HK$ -3.64M | HK$ 19.45M | HK$ -20.10M | HK$ 76.53M | HK$ -31.00M |