| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 502.29M | 345.78M | 201.34M | 128.59M | 162.02M |
| Gross Profit | 137.57M | 105.39M | 62.70M | 42.73M | 55.62M |
| EBITDA | 47.98M | 26.39M | 15.49M | 1.27M | 4.65M |
| Net Income | 23.25M | 19.05M | 7.57M | -6.78M | -2.06M |
Balance Sheet | |||||
| Total Assets | 163.74M | 120.57M | 74.48M | 63.72M | 69.89M |
| Cash, Cash Equivalents and Short-Term Investments | 22.74M | 15.53M | 25.18M | 18.80M | 36.47M |
| Total Debt | 34.62M | 22.80M | 12.18M | 15.46M | 12.76M |
| Total Liabilities | 83.69M | 67.58M | 39.43M | 36.59M | 33.60M |
| Stockholders Equity | 80.13M | 53.00M | 35.05M | 27.14M | 36.29M |
Cash Flow | |||||
| Free Cash Flow | 6.10M | -1.27M | 8.21M | -9.51M | -1.33M |
| Operating Cash Flow | 12.76M | 1.95M | 8.99M | -5.08M | 252.00K |
| Investing Cash Flow | -10.61M | -3.10M | 1.38M | 993.00K | -10.04M |
| Financing Cash Flow | -1.55M | -7.51M | -1.95M | -8.19M | 10.81M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
77 Outperform | HK$2.25B | 6.91 | 36.38% | 4.07% | 40.39% | 81.74% | |
64 Neutral | HK$461.76M | 17.69 | 1.68% | ― | -7.94% | 34.88% | |
63 Neutral | HK$1.27B | 8.93 | 41.54% | 1.89% | 44.93% | 18.38% | |
62 Neutral | HK$2.82B | 9.74 | 8.16% | 4.75% | -3.18% | -36.46% | |
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% | |
60 Neutral | HK$1.28B | -7.10 | -6.45% | ― | 5.73% | -35.54% |